Tera Software Ltd
Incorporated in 1994, Tera Software Ltd is in
the business of IT & Integrated related services
- Market Cap ₹ 114 Cr.
- Current Price ₹ 89.8
- High / Low ₹ 102 / 39.6
- Stock P/E 20.3
- Book Value ₹ 89.9
- Dividend Yield 0.00 %
- ROCE 7.79 %
- ROE 3.78 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 1.00 times its book value
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- The company has delivered a poor sales growth of -13.7% over past five years.
- Company has a low return on equity of -3.99% over last 3 years.
- Contingent liabilities of Rs.107 Cr.
- Company has high debtors of 537 days.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: IT - Software Industry: Computers - Software - Medium / Small
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
143.42 | 101.70 | 91.27 | 172.35 | 270.90 | 145.72 | 176.45 | 268.97 | 160.72 | 127.14 | 130.80 | 84.48 | 89.89 | |
116.24 | 78.89 | 74.34 | 153.71 | 250.91 | 135.66 | 162.65 | 251.94 | 153.24 | 119.12 | 140.62 | 77.43 | 81.42 | |
Operating Profit | 27.18 | 22.81 | 16.93 | 18.64 | 19.99 | 10.06 | 13.80 | 17.03 | 7.48 | 8.02 | -9.82 | 7.05 | 8.47 |
OPM % | 18.95% | 22.43% | 18.55% | 10.82% | 7.38% | 6.90% | 7.82% | 6.33% | 4.65% | 6.31% | -7.51% | 8.35% | 9.42% |
1.82 | 1.06 | 1.99 | 2.80 | 5.81 | 2.23 | 2.50 | 3.02 | 3.21 | 3.18 | 25.16 | 2.54 | 2.75 | |
Interest | 11.84 | 9.58 | 7.20 | 6.98 | 6.63 | 7.45 | 7.79 | 9.38 | 8.56 | 11.54 | 6.45 | 3.31 | 2.82 |
Depreciation | 10.99 | 10.02 | 6.31 | 2.70 | 2.36 | 2.54 | 2.55 | 0.81 | 0.60 | 0.48 | 0.23 | 0.15 | 0.16 |
Profit before tax | 6.17 | 4.27 | 5.41 | 11.76 | 16.81 | 2.30 | 5.96 | 9.86 | 1.53 | -0.82 | 8.66 | 6.13 | 8.24 |
Tax % | 42.14% | 52.46% | 32.90% | 34.44% | 35.87% | 31.74% | 38.26% | 33.87% | 45.10% | 58.54% | 59.93% | 43.88% | |
3.56 | 2.02 | 3.62 | 7.72 | 10.77 | 1.58 | 3.68 | 6.52 | 0.84 | -1.30 | 3.47 | 3.45 | 5.39 | |
EPS in Rs | 2.85 | 1.61 | 2.89 | 6.17 | 8.61 | 1.26 | 2.94 | 5.21 | 0.67 | -1.04 | 2.77 | 2.76 | 4.31 |
Dividend Payout % | 35.14% | 49.54% | 27.65% | 19.45% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | -2% |
5 Years: | -14% |
3 Years: | -19% |
TTM: | -26% |
Compounded Profit Growth | |
---|---|
10 Years: | 7% |
5 Years: | 2% |
3 Years: | 70% |
TTM: | 16% |
Stock Price CAGR | |
---|---|
10 Years: | 14% |
5 Years: | 29% |
3 Years: | 18% |
1 Year: | 117% |
Return on Equity | |
---|---|
10 Years: | 2% |
5 Years: | -1% |
3 Years: | -4% |
Last Year: | 4% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 12.51 | 12.51 | 12.51 | 12.51 | 12.51 | 12.51 | 12.51 | 12.51 | 12.51 | 12.51 | 12.51 | 12.51 |
Reserves | 69.76 | 70.61 | 58.71 | 64.62 | 84.60 | 86.17 | 89.96 | 96.31 | 96.14 | 94.88 | 95.36 | 99.98 |
66.97 | 44.32 | 43.09 | 43.59 | 45.91 | 44.16 | 50.56 | 29.48 | 54.62 | 60.54 | 24.16 | 33.46 | |
83.47 | 54.23 | 47.72 | 93.60 | 69.21 | 43.76 | 55.95 | 176.24 | 135.17 | 106.39 | 65.23 | 60.75 | |
Total Liabilities | 232.71 | 181.67 | 162.03 | 214.32 | 212.23 | 186.60 | 208.98 | 314.54 | 298.44 | 274.32 | 197.26 | 206.70 |
47.23 | 35.36 | 13.83 | 11.83 | 36.36 | 34.14 | 31.70 | 31.17 | 30.52 | 30.05 | 26.75 | 26.60 | |
CWIP | 6.99 | 7.50 | 2.12 | 2.20 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
178.49 | 138.81 | 146.08 | 200.29 | 175.87 | 152.46 | 177.28 | 283.37 | 267.92 | 244.27 | 170.51 | 180.09 | |
Total Assets | 232.71 | 181.67 | 162.03 | 214.32 | 212.23 | 186.60 | 208.98 | 314.54 | 298.44 | 274.32 | 197.26 | 206.70 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
26.01 | 29.95 | 5.92 | 33.61 | -15.61 | -3.62 | -10.63 | 13.80 | -36.88 | -21.24 | 45.50 | -2.68 | |
-0.18 | 2.69 | 0.73 | 1.75 | 0.75 | 0.13 | 0.46 | 0.80 | 1.17 | 0.54 | 3.23 | 0.50 | |
-31.32 | -33.22 | -9.67 | -7.73 | -6.07 | 5.04 | 13.55 | -11.81 | 33.63 | 16.97 | -30.03 | 6.45 | |
Net Cash Flow | -5.49 | -0.58 | -3.02 | 27.63 | -20.93 | 1.55 | 3.38 | 2.79 | -2.09 | -3.73 | 18.70 | 4.27 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 387.34 | 413.42 | 490.05 | 318.49 | 189.91 | 291.53 | 280.60 | 228.42 | 447.78 | 526.80 | 357.19 | 536.61 |
Inventory Days | 15.49 | 133.67 | 8.10 | 31.07 | 13.38 | 61.92 | 43.01 | |||||
Days Payable | 498.99 | 599.20 | 317.93 | 279.96 | 126.52 | 161.55 | 194.05 | |||||
Cash Conversion Cycle | -96.16 | -52.11 | 180.22 | 69.60 | 76.77 | 191.90 | 129.56 | 228.42 | 447.78 | 526.80 | 357.19 | 536.61 |
Working Capital Days | 198.84 | 273.01 | 352.44 | 159.66 | 124.32 | 238.81 | 209.36 | 115.52 | 246.29 | 341.20 | 224.89 | 392.48 |
ROCE % | 11.31% | 10.02% | 10.43% | 15.95% | 17.78% | 6.82% | 9.29% | 13.21% | 6.69% | 6.47% | -4.43% | 7.79% |
Documents
Announcements
- Closure of Trading Window 25 Sep
- Minutes Of The 30Th Annual General Meeting (AGM) 24 Sep
-
Shareholder Meeting / Postal Ballot-Scrutinizer''s Report
10 Sep - Disclosure of voting results from 30th AGM.
-
Announcement under Regulation 30 (LODR)-Change in Directorate
9 Sep - Appointment and re-appointment of directors at AGM.
-
Announcement under Regulation 30 (LODR)-Change in Management
9 Sep - Appointment and re-appointment of directors at AGM.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Business Overview:[1][2]
TSL is a professional service provider company in IT Industry and has executed BOOT projects across 22 states of India and has over 3000 outlets across India. It provides hardware and software services through long-term contracts on a build-own-operate-transfer basis to government organizations. It provides services in 3 business segments viz. projects, technical services and systems integration