TCS e-Serve Ltd - Stock Valuation and Financial Performance

Name: TCS e-Serve
Brand: TCS e-Serve

BSE: 509028 | NSE: E-SERVEINT | BPO/ITeS | Small Cap

Place order

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on TCS e-Serve

Based on:

Data

M-Cap below 100cr DeciZen not available

TCS e-Serve stock performance -

PE Chart Key Ratios

P/E Ratio (SA):

2.22

Market Cap:

1,189.5 Cr.

52-wk low:

52-wk high:

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of TCS e-Serve:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Standalone Basis ^P Consolidated Basis ^P

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'02	Mar'03	Mar'04	Mar'05	Mar'06	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	TTM
ROCE % ⓘ	34.7%	65.2%	55.3%	47.6%	39.4%	67.6%	62.5%	33.3%	26.2%	25.8%	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	201	258	330	466	600	1,218	1,366	1,441	1,578	1,792	1,792
Sales YoY Gr.	-	28.5%	27.7%	41.3%	28.8%	102.9%	12.2%	5.5%	9.6%	13.5%	-
Adj EPS ⓘ	10.3	24.5	36.1	48.2	57.5	225.4	479.7	409.9	409.7	496.2	431.2
YoY Gr.	-	138.3%	47.8%	33.3%	19.4%	291.8%	112.9%	-14.6%	-0%	21.1%	-
BVPS (₹) ⓘ	25.9	47.6	78.1	120.6	172.5	500.9	1,035.3	1,429.4	1,704.4	2,145.9	96.6
Adj Net Profit ⓘ	12.7	30.3	44.8	59.8	71.3	279	595	508	508	615	535
Cash Flow from Ops. ⓘ	53.2	61.5	47.6	82.7	98.4	63.6	309	401	583	373	-
Debt/CF from Ops. ⓘ	0	0	0.1	0	0	0	0	0	0	0	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	27.5%	24.5%	9.5%	13.5%
Adj EPS ⓘ	53.9%	53.9%	1.1%	21.1%
BVPSⓘ	63.4%	65.6%	27.5%	25.9%
Share Price	-	-	-	-

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'02	Mar'03	Mar'04	Mar'05	Mar'06	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	TTM
Return on Equity % ⓘ	46.4	66.5	57.5	48.5	39.3	66.9	62.5	33.3	26.2	25.8	38.5
Op. Profit Mgn % ⓘ	20.1	25.2	25.8	20.7	20.6	32.3	40.6	44.2	41.5	42.6	0
Net Profit Mgn % ⓘ	6.3	11.7	13.6	12.8	11.9	23	43.6	35.3	32.2	34.3	29.8
Debt to Equity ⓘ	0	0	0.1	0	0	0	0	0	0	0	-
Working Cap Days ⓘ	109	120	138	135	141	134	212	263	274	306	0
Cash Conv. Cycle ⓘ	-21	-31	-34	15	51	-10	-54	-11	37	37	0

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Net Profit has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - TCS e-Serve Ltd.

	Standalone	Consolidated
TTM EPS (₹)	431.2	616.3
TTM Sales (₹ Cr.)	1,792	2,396
BVPS (₹.) ⓘ	96.6	10
Reserves (₹ Cr.) ⓘ	107	-
P/BV ⓘ	9.93	95.93
PE ⓘ	2.22	1.56

From the Market
52 Week Low / High (₹)	0.00 / 0.00
All Time Low / High (₹)	7.00 / 970.90
Market Cap (₹ Cr.)	1,190
Equity (₹ Cr.)	12.4
Face Value (₹)	10
Industry PE ⓘ	66.5

Management X-Ray of TCS e-Serve:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Valuation of TCS e-Serve

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of TCS e-Serve

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'02	Mar'03	Mar'04	Mar'05	Mar'06	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13
Sales	201.05	258.26	329.73	465.77	600.12	1,217.66	1,365.81	1,440.78	1,578.44	1,791.64
Operating Expenses ⓘ	164.16	198.09	251.58	383.75	490.82	1,070.74	811.67	804.14	923.22	1,028.98
Manufacturing Costs	49.24	65.76	56.71	76.96	105.15	51.42	50.86	51.72	53.93	59.44
Material Costs	0	0	0	0	0	0	0	0	0	0
Employee Cost	68.83	88.72	129.62	217.39	292.87	529.95	547.49	588.22	697.91	760.42
Other Costs ⓘ	46.09	43.60	65.25	89.40	92.80	489.38	213.33	164.20	171.38	209.12
Operating Profit ⓘ	36.89	60.17	78.15	82.02	109.30	146.92	554.14	636.64	655.22	762.66
Operating Profit Margin (%)	18.4%	23.3%	23.7%	17.6%	18.2%	12.1%	40.6%	44.2%	41.5%	42.6%
Other Income ⓘ	0.20	0.14	1.19	22.85	13.43	80.95	84.04	148.64	155.19	63.09
Interest ⓘ	1.28	0.48	0.25	0.43	0.45	3.75	0.45	0.10	0.11	0.05
Depreciation ⓘ	15.85	20.33	26.17	36.87	43.15	42.22	45.06	47.72	41.06	34.03
Exceptional Items ⓘ	0	0	0	0	0	0	0	0	0	0
Profit Before Tax ⓘ	23.37	44.33	59.80	78.56	92.82	181.91	592.67	737.46	769.24	791.67
Tax ⓘ	10.59	13.94	14.97	18.78	21.46	75.03	-21.39	187.42	247.20	257.03
Profit After Tax	12.78	30.39	44.83	59.78	71.36	106.87	614.07	550.04	522.04	534.64
PAT Margin (%)	6.4%	11.8%	13.6%	12.8%	11.9%	8.8%	45.0%	38.2%	33.1%	29.8%
Adjusted EPS (₹)	10.3	24.5	36.2	48.2	57.6	86.2	495.2	443.6	421.0	431.2
Dividend Payout Ratio (%)	17%	10%	14%	10%	9%	40%	3%	7%	7%	12%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'02	Mar'03	Mar'04	Mar'05	Mar'06	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13
Equity and Liabilities
Shareholders Fund	32.14	59.03	96.86	149.58	213.87	621.15	1,283.76	1,772.51	2,113.44	2,660.94
Share Capital ⓘ	12.40	12.40	12.40	12.40	12.40	12.40	12.40	12.40	12.40	12.40
Reserves ⓘ	19.74	46.63	84.46	137.18	201.47	608.75	1,271.36	1,760.11	2,101.04	2,648.54
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	1.31	1.61	5.36	0.37	0	0	0.79	0	0.78	0
Long Term Debt	1.31	1.61	5.36	0.37	0	0	0.79	0	0	0
Short Term Debt	0	0	0	0	0	0	0	0	0.78	0
Trade Payables	32.84	44.07	57.61	14.51	13.89	156.98	185.47	52.34	40.09	55.54
Others Liabilities ⓘ	63.16	84.87	104.61	174.87	237.35	108.54	54.56	76.86	171.85	132.36
Total Liabilities ⓘ	129.45	189.58	264.44	339.32	465.12	886.67	1,524.57	1,901.71	2,326.16	2,848.84
Fixed Assets
Gross Block	79.86	102.01	145.49	190.98	234.91	324.23	333.74	380.29	375.39	367.74
Accumulated Depreciation	32.76	51.21	74.33	107.46	146.86	247.52	273.92	295.35	312.92	319.31
Net Fixed Assetsⓘ	47.10	50.80	71.16	83.52	88.05	76.71	59.82	84.94	62.47	48.43
CWIP ⓘ	1.13	1.46	7.71	17.87	15.05	1.49	48.87	1.66	0.28	0.34
Investmentsⓘ	0.04	0.05	20.24	21.26	26.19	13	76.11	221.86	235.14	264.56
Inventories	0	0	0	0	0	0	0	0	0	0
Trade Receivables	31.67	38.08	57.29	81.68	123.41	138.88	176.25	232.83	274.22	285.52
Cash Equivalents ⓘ	13.37	42.70	18.46	23.01	66.91	169.97	377.61	479.72	773.14	786.32
Others Assetsⓘ	36.15	56.49	89.58	111.99	145.51	486.62	785.92	880.70	980.91	1,463.67
Total Assets ⓘ	129.45	189.58	264.44	339.32	465.12	886.67	1,524.57	1,901.71	2,326.16	2,848.84

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'02	Mar'03	Mar'04	Mar'05	Mar'06	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13
Cash Flow From Operating Activity ⓘ	53.15	61.47	47.56	82.71	98.38	63.64	309.23	400.61	583.17	372.94
PBT ⓘ	23.37	44.33	59.80	78.56	92.82	181.91	592.67	737.46	769.24	791.67
Adjustment ⓘ	18.07	22.75	28.33	23.14	37.70	-23.37	12.14	-10.17	-88.02	-126.99
Changes in Working Capital ⓘ	20.56	9.92	-21.14	-0.73	1.84	63.24	-38.42	-95.63	-44.13	-2.72
Tax Paid ⓘ	-8.84	-15.53	-19.43	-18.26	-33.97	-158.13	-257.16	-231.05	-53.92	-289.02
Cash Flow From Investing Activity ⓘ	-16.77	-29.79	-72.08	-66.22	-47.06	147.99	15.46	88	-574.74	-335.52
Capex	-16.75	-29.78	-51.82	-66.72	-46.15	-25.02	-62.32	-39.27	-18.54	-19.91
Net Investments	-0.03	-0.01	-30.66	-232.48	-301.79	37.89	-59.07	-140.43	-8.72	-20.69
Others ⓘ	0	0	10.40	232.98	300.88	135.13	136.85	267.70	-547.48	-294.92
Cash Flow From Financing Activityⓘ	-23.78	-2.35	0.27	-11.94	-7.43	-64.76	0.72	-22.65	-42.56	-44.06
Net Proceeds from Shares ⓘ	0	0	0	0	0	0	0	0	0	0
Net Proceeds from Borrowing ⓘ	0	0	0	0	0	0	0	0	0	0
Interest Paid ⓘ	-1.61	-0.45	-0.01	0	0	-0.29	-0.07	-0.10	-0.11	-0.05
Dividend Paid ⓘ	-1.42	-2.20	-3.47	-6.95	-7.05	-64.47	0	-21.76	-43.23	-43.23
Others ⓘ	-20.75	0.29	3.75	-4.99	-0.37	0	0.79	-0.79	0.78	-0.78
Net Cash Flow ⓘ	12.60	29.33	-24.24	4.55	43.90	146.87	325.41	465.96	-34.13	-6.64

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'02	Mar'03	Mar'04	Mar'05	Mar'06	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13
Ratios
ROE (%)	48.14	66.69	57.51	48.52	39.27	25.6	64.47	35.99	26.87	22.4
ROCE (%)	62.85	95.28	73.75	62.65	51.27	44.47	62.25	48.25	39.59	33.16
Asset Turnover Ratio	1.76	1.62	1.45	1.54	1.49	1.8	1.13	0.84	0.75	0.69
PAT to CFO Conversion(x)	4.16	2.02	1.06	1.38	1.38	0.6	0.5	0.73	1.12	0.7
Working Capital Days
Receivable Days	44	49	53	54	62	39	42	52	59	57
Inventory Days	0	0	0	0	0	0	0	0	0	0
Payable Days	0	0	0	0	0	0	0	0	0	0

TCS e-Serve Ltd Stock News

TCS e-Serve Ltd FAQs

What is the share price of TCS e-Serve?

Company share prices are keep on changing according to the market conditions. The closing price of TCS e-Serve on 01-Jan-1970 05:30 is ₹0.00.

What is the market cap of TCS e-Serve?

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of TCS e-Serve stood at ₹1,189.5.