TEAMLEASE SERVICES LTD.
TEAMLEASE · General/Diversified · NSE
₹1,392
Current Market Price
Fair Value (DCF)
₹1,444
Discount to FV
+3.8%
Updated just now
YieldIQ Score
47/100
Piotroski F-Score
7/9
Economic Moat
None
Confidence
57%
ROE
11.8%
Debt/Equity
0.13
WACC
11.1%
Market Cap
₹2,333 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
17.6%
Return on capital employed
EV / EBITDA
12.5×
Enterprise multiple
Debt / EBITDA
0.7×
Leverage vs earnings
Interest Coverage
8.7×
EBIT covers interest
Current Ratio
1.31×
Short-term liquidity
Asset Turnover
5.48×
Revenue per ₹ of assets
Revenue CAGR (3Y)
14.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,391.8
Bear case
Discount -41.0%
Base case
Discount +3.6%
Bull case
Discount +31.0%
Ratio Trends
TEAMLEASE · last 9 annual periods
ROE
11.8%
ROCE
17.6%
Operating Margin
—
Debt / Equity
0.13×
PE
154.0×
EV / EBITDA
22.1×
Historical Financials
TEAMLEASE · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹6480 Cr | ₹7860 Cr | ₹9312 Cr | ₹11.2K Cr | ₹11.8K Cr | +16.1% |
| EBITDA | ₹90.3 Cr | ₹164 Cr | ₹180 Cr | ₹183 Cr | ₹221 Cr | +25.1% |
| EBIT | ₹49.5 Cr | ₹121 Cr | ₹128 Cr | — | — | +26.8% |
| PAT | ₹38.4 Cr | ₹111 Cr | ₹112 Cr | ₹109 Cr | ₹140 Cr | +38.1% |
| EPS (diluted) | ₹22.48 | ₹65.12 | ₹66.65 | — | — | +31.2% |
| CFO | ₹-6.1 Cr | ₹126 Cr | ₹118 Cr | ₹104 Cr | ₹302 Cr | — |
| CapEx | ₹-13.4 Cr | ₹-19.6 Cr | ₹-20.5 Cr | ₹-31.0 Cr | ₹-29.4 Cr | — |
| FCF | ₹-19.5 Cr | ₹107 Cr | ₹97.3 Cr | ₹73.4 Cr | ₹272 Cr | — |
| Total Assets | ₹1540 Cr | ₹1768 Cr | ₹1937 Cr | ₹2145 Cr | ₹2800 Cr | +16.1% |
| Total Debt | ₹59.8 Cr | ₹100 Cr | ₹105 Cr | ₹118 Cr | ₹116 Cr | +18.1% |
| Shareholders' Equity | ₹693 Cr | ₹808 Cr | ₹798 Cr | ₹909 Cr | ₹1043 Cr | +10.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
TEAMLEASE vs 1 closest peer by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 QUESS QUESS | — | — | Pending | 4.2% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for TEAMLEASE in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. TEAMLEASE SERVICES LTD. (TEAMLEASE.NS) trades at 1391.80 vs a model fair value of 1444.04, a gap of 3.8%. Piotroski F-score: 7/9. Moat la...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of TEAMLEASE →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for TEAMLEASE →
Compare
Head-to-head with peers
Compare TEAMLEASE side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse TEAMLEASENow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.