Nifty
Sensex
:
:
10526.75
34981.02
-73.30 (-0.69%)
-218.78 (-0.62%)

Miscellaneous

Rating :
74/99

BSE: 539658 | NSE: TEAMLEASE

2788.40
7.85 (0.28%)
22-Nov-2018 | 3:52PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  2780.55
  •  2800.00
  •  2770.05
  •  2780.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  14443
  •  402.73
  •  3309.90
  •  1900.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,753.84
  • 55.05
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,595.66
  • N/A
  • 9.75

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 40.78%
  • 4.80%
  • 3.83%
  • FII
  • DII
  • Others
  • 0.01%
  • 5.86%
  • 44.72%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 50.93
  • 19.45
  • 14.87

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 51.00
  • -
  • 12.97

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 29.17

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
1,090.66
875.61
24.56%
1,021.33
852.96
19.74%
977.48
817.04
19.64%
918.06
814.42
12.73%
Expenses
1,066.63
860.47
23.96%
1,001.15
839.94
19.19%
954.74
804.76
18.64%
900.18
802.03
12.24%
EBITDA
24.03
15.14
58.72%
20.18
13.03
54.87%
22.74
12.28
85.18%
17.88
12.39
44.31%
EBIDTM
2.20%
1.73%
1.98%
1.53%
2.33%
1.50%
1.95%
1.52%
Other Income
4.00
4.39
-8.88%
5.24
5.84
-10.27%
1.18
4.72
-75.00%
4.23
3.73
13.40%
Interest
1.37
0.29
372.41%
1.07
0.25
328.00%
1.11
0.27
311.11%
0.81
0.29
179.31%
Depreciation
2.90
1.98
46.46%
2.67
2.01
32.84%
2.77
2.13
30.05%
2.40
1.81
32.60%
PBT
23.76
17.25
37.74%
21.67
16.61
30.46%
20.04
14.59
37.35%
18.90
14.03
34.71%
Tax
-1.24
-0.13
-
-0.27
0.22
-
-1.48
-18.57
-
0.47
4.82
-90.25%
PAT
25.00
17.38
43.84%
21.94
16.39
33.86%
21.52
33.16
-35.10%
18.42
9.21
100.00%
PATM
2.29%
1.98%
2.15%
1.92%
2.20%
4.06%
2.01%
1.13%
EPS
14.58
10.19
43.08%
12.76
9.60
32.92%
12.41
19.39
-36.00%
10.76
5.39
99.63%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
4,007.53
3,041.87
2,504.92
2,007.07
1,529.65
1,250.73
925.83
686.84
Net Sales Growth
19.27%
21.44%
24.80%
31.21%
22.30%
35.09%
34.80%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
4,007.53
3,041.87
2,504.92
2,007.07
1,529.65
1,250.73
925.83
686.84
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
3,922.70
2,997.45
2,481.10
1,982.93
1,517.52
1,261.67
946.25
727.23
Power & Fuel Cost
-
1.74
1.39
1.20
1.19
1.79
2.31
2.28
% Of Sales
-
0.06%
0.06%
0.06%
0.08%
0.14%
0.25%
0.33%
Employee Cost
-
2,937.69
2,439.09
1,944.48
1,483.90
1,216.48
903.12
658.35
% Of Sales
-
96.58%
97.37%
96.88%
97.01%
97.26%
97.55%
95.85%
Manufacturing Exp.
-
7.44
5.28
3.54
2.06
3.56
4.92
6.44
% Of Sales
-
0.24%
0.21%
0.18%
0.13%
0.28%
0.53%
0.94%
General & Admin Exp.
-
41.78
29.15
30.57
25.34
28.01
28.02
25.62
% Of Sales
-
1.37%
1.16%
1.52%
1.66%
2.24%
3.03%
3.73%
Selling & Distn. Exp.
-
1.47
1.45
0.90
0.81
1.83
2.93
2.93
% Of Sales
-
0.05%
0.06%
0.04%
0.05%
0.15%
0.32%
0.43%
Miscellaneous Exp.
-
7.34
4.74
2.24
4.24
9.99
4.96
31.61
% Of Sales
-
0.24%
0.19%
0.11%
0.28%
0.80%
0.54%
4.60%
EBITDA
84.83
44.42
23.82
24.14
12.13
-10.94
-20.42
-40.39
EBITDA Margin
2.12%
1.46%
0.95%
1.20%
0.79%
-0.87%
-2.21%
-5.88%
Other Income
14.65
22.60
17.55
11.39
7.88
10.96
8.26
11.49
Interest
4.36
1.42
0.54
0.23
0.32
0.66
0.63
0.46
Depreciation
10.74
4.29
3.01
2.71
1.92
3.63
3.75
6.63
PBT
84.37
61.31
37.82
32.59
17.77
-4.27
-16.55
-35.99
Tax
-2.52
-5.04
13.02
1.80
0.00
0.00
0.00
0.00
Tax Rate
-2.99%
-8.22%
34.43%
5.52%
0.00%
0.00%
0.00%
0.00%
PAT
86.88
66.34
24.80
30.78
17.77
-4.27
-16.55
-39.54
PAT before Minority Interest
86.88
66.34
24.80
30.78
17.77
-4.27
-16.55
-39.54
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.17%
2.18%
0.99%
1.53%
1.16%
-0.34%
-1.79%
-5.76%
PAT Growth
14.11%
167.50%
-19.43%
73.21%
-
-
-
 
Unadjusted EPS
50.51
38.80
15.92
60.23
34.77
-8.36
-32.38
-99.47

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
381.13
311.58
148.82
118.04
100.27
104.54
21.76
Share Capital
17.10
17.10
0.51
0.51
0.51
0.51
0.40
Total Reserves
364.03
294.48
148.31
117.53
99.76
104.03
21.37
Non-Current Liabilities
58.32
48.06
26.69
18.78
14.53
11.21
10.04
Secured Loans
0.00
0.00
0.00
0.00
0.04
0.08
0.02
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
68.42
47.62
27.18
17.23
13.11
10.25
9.22
Current Liabilities
274.16
233.78
140.97
105.92
108.97
81.15
64.74
Trade Payables
10.47
8.81
6.89
7.19
1.16
2.59
3.06
Other Current Liabilities
242.02
196.33
125.08
92.03
91.86
67.81
57.81
Short Term Borrowings
1.10
19.36
0.00
0.82
12.04
7.98
2.84
Short Term Provisions
20.57
9.28
9.00
5.87
3.90
2.77
1.03
Total Liabilities
713.61
593.42
316.48
242.74
223.77
196.90
96.54
Net Block
102.95
11.12
5.27
9.07
10.74
17.98
20.22
Gross Block
133.10
36.28
27.42
28.97
31.20
39.72
39.91
Accumulated Depreciation
30.15
25.16
22.15
19.90
20.46
21.73
19.70
Non Current Assets
261.51
121.34
79.40
50.79
51.06
47.07
37.32
Capital Work in Progress
0.00
0.00
4.19
1.64
0.00
1.50
0.91
Non Current Investment
0.01
0.02
0.02
0.02
0.02
0.01
0.00
Long Term Loans & Adv.
122.95
80.52
52.50
25.42
30.80
20.90
9.78
Other Non Current Assets
35.59
29.68
17.42
14.64
9.49
6.68
6.42
Current Assets
452.10
472.07
237.09
191.94
172.70
149.83
59.22
Current Investments
10.31
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.16
0.23
0.22
0.25
0.53
0.89
1.50
Sundry Debtors
187.23
120.47
81.25
58.90
61.32
54.32
34.47
Cash & Bank
159.29
258.97
114.70
84.72
77.99
82.21
18.02
Other Current Assets
95.12
80.56
35.90
24.48
32.86
12.40
5.23
Short Term Loans & Adv.
26.55
11.84
5.02
23.59
6.60
5.81
2.94
Net Current Assets
177.94
238.29
96.11
86.02
63.74
68.68
-5.51
Total Assets
713.61
593.41
316.49
242.73
223.76
196.90
96.54

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
33.22
-10.48
34.28
16.37
-9.31
-40.46
-7.72
PBT
61.31
37.82
32.59
17.77
-4.27
-16.55
-39.54
Adjustment
-7.08
-6.85
-3.76
0.55
4.55
2.79
32.24
Changes in Working Capital
-1.93
-15.00
3.80
5.86
-1.00
-16.31
1.91
Cash after chg. in Working capital
52.30
15.98
32.63
24.19
-0.73
-30.07
-5.39
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-19.08
-26.46
1.65
-7.81
-8.59
-10.39
-2.33
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-16.90
-118.71
-24.35
-34.84
6.88
-30.61
-25.59
Net Fixed Assets
-1.56
-4.67
-3.56
0.60
10.01
-0.39
Net Investments
-107.01
0.00
0.00
0.00
-0.01
-0.01
Others
91.67
-114.04
-20.79
-35.44
-3.12
-30.21
Cash from Financing Activity
-41.20
156.93
-0.96
-11.48
3.50
104.19
7.83
Net Cash Inflow / Outflow
-24.89
27.74
8.97
-29.95
1.07
33.12
-25.48
Opening Cash & Equivalents
49.59
21.85
12.88
42.84
41.76
8.64
34.13
Closing Cash & Equivalent
24.70
49.59
21.85
12.88
42.84
41.76
8.64

Financial Ratios

Standalone /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
222.92
182.24
97.08
77.00
65.41
68.19
18.27
ROA
10.15%
5.45%
11.20%
7.62%
-2.03%
-11.28%
-40.96%
ROE
19.15%
10.77%
23.07%
16.28%
-4.17%
-26.20%
-181.68%
ROCE
17.59%
15.99%
24.51%
15.64%
-3.21%
-23.20%
-158.72%
Fixed Asset Turnover
35.92
78.64
71.18
50.84
35.27
23.25
17.21
Receivable days
18.46
14.70
12.74
14.34
16.87
17.50
18.32
Inventory Days
0.02
0.03
0.04
0.09
0.21
0.47
0.80
Payable days
1.19
1.17
1.32
1.02
0.56
1.12
1.65
Cash Conversion Cycle
17.29
13.56
11.47
13.41
16.52
16.85
17.46
Total Debt/Equity
0.00
0.06
0.00
0.01
0.12
0.08
0.13
Interest Cover
44.28
70.63
145.84
57.41
-5.48
-25.35
-85.90

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.