TEAMLEASE SERVICES LTD.
TEAMLEASE · General/Diversified · NSE
₹1,209
Current Market Price
Fair Value (DCF)
₹1,215
Margin of Safety
+0.5%
Updated just now
YieldIQ Score
46/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
45%
ROE
—
Debt/Equity
0.13
WACC
11.1%
Market Cap
₹2,026 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
11.6%
Return on capital employed
EV / EBITDA
16.0×
Enterprise multiple
Debt / EBITDA
1.0×
Leverage vs earnings
Interest Coverage
8.7×
EBIT covers interest
Current Ratio
1.31×
Short-term liquidity
Asset Turnover
5.17×
Revenue per ₹ of assets
Revenue CAGR (3Y)
19.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,208.6
Bear case
₹823.16
MoS -46.8%
Base case
₹1,214.78
MoS +0.5%
Bull case
₹1,708.04
MoS +29.2%
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 | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹4881 Cr | ₹6480 Cr | ₹7860 Cr | ₹9312 Cr | ₹11.1K Cr | +22.8% |
| EBITDA | — | ₹90.3 Cr | ₹164 Cr | ₹180 Cr | ₹183 Cr | +19.3% |
| EBIT | ₹95.4 Cr | ₹49.5 Cr | ₹28.5 Cr | ₹32.2 Cr | — | -23.8% |
| PAT | ₹78.5 Cr | ₹39.5 Cr | ₹111 Cr | ₹112 Cr | ₹109 Cr | +8.5% |
| EPS (diluted) | ₹45.33 | ₹22.48 | ₹14.00 | ₹16.39 | — | -22.5% |
| CFO | ₹303 Cr | ₹-6.1 Cr | ₹126 Cr | ₹118 Cr | ₹104 Cr | -23.4% |
| CapEx | — | — | — | — | ₹-31.0 Cr | — |
| FCF | — | — | — | — | ₹73.4 Cr | +0.0% |
| Total Assets | — | ₹1540 Cr | ₹1768 Cr | ₹1937 Cr | ₹2145 Cr | +8.6% |
| Total Debt | — | — | ₹19.3 Cr | ₹52.5 Cr | ₹118 Cr | +57.2% |
| Shareholders' Equity | — | — | ₹808 Cr | ₹798 Cr | ₹923 Cr | +3.4% |
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 1208.60 vs a model fair value of 1214.78, a gap of 0.5%. Piotroski F-score: 5/9. 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.