Tata Consultancy Services Ltd

IT - Software Services

Tata Consultancy Services Ltd

IT - Software Services

CMP
Rs. 2650.00
Rating:
Buy

Stock Info

BSE
532540
NSE
TCS
Bloomberg
TCS:IN
Reuters
TCS.NS
Sector
IT - Software Services
Face Value (Rs)
1
Equity Capital (Rs cr)
375
Mkt Cap (Rs cr)
1015714.25
52w H/L (Rs)
2555.00 - 1506.05
Avg Daily Vol (BSE+NSE)
1,786,917

Shareholding Pattern

(as on 30-Sep)
%
Promoter
72.05
FIIs
16
DIIs
7.85
Public & Others
4.1

Price performance

Return (%)
1m
3m
12m
Absolute
16.30
19.61
31.86
Sensex
1.45
6.81
3.84

Indexed Stock Performance

Tata Consultancy Services Ltd Sensex
Tata Consultancy Services Ltd
Source: Ace equity, StockAxis Research

Start of multi-year technology transformation cycle

Profile:
Tata Consultancy Services (TCS) is an IT services, consulting and business solutions organization that has been partnering with many of the world’s largest businesses in their transformation journeys for over 50 years. TCS offers a consulting-led, cognitive powered, integrated portfolio of business, technology and engineering services and solutions. This is delivered through its unique Location Independent AgileTM delivery model, recognized as a benchmark of excellence in software development.

Investment Rationale:

Robust deal wins and healthy pipeline
Q2 FY21deal wins were strong across products and services. The management indicated that deal signings were more mid-small sized deals than large deals. Deal wins for Q2 stood at $8.6 billion, up 24.6% QoQ and up 34.4% YoY. This includes the Phoenix- Standard Life deal ($2.5bn), which was announced in the earlier quarter.

Strong EBIT margin expansion
TCS delivered 26.2% operating margins in Q2 FY2021, which is an expansion of 220 bps YoY and 260 bps QoQ. Margin improvement was led by cost control initiatives like discretionary cost cutting in travel, marketing and better onsite mix. We believe some of these changes are structural in nature and are not going to reverse very soon, as work from home is here to stay for the long term.

Beginning of multi-year technology transformation cycle
The management believes that they are currently at the start of the first phase of a multi-year technology transformation cycle. Currently, enterprises are building a cloud-based foundation; subsequent phases will see new technologies willbe leading to new business models and differentiated customer experiences.

Structural changes in the IT industry
We believe that to navigate businesses through the current crisis, digitization and use of technology will be of prime importance. There is high demand for services like i) digital transformation, ii) cyber security, iii) cloud. The pandemic has positively impacted the IT industry, with more and more organizations globally having realized the importance of technology and increased their spending on digital transformation.

Outlook & Valuation
We prefer TCS on account of a strong business model, stable management, strong execution, sustainable margin; beneficiary of strong vendor consolidation and healthy free cash flows (FCF) generation. We expect TCS’ revenue and earnings to clock a CAGR of 9% and 9.7% respectively over FY2021-23E. At CMP of Rs2,650, the stock is trading at P/E multiple of 25.9X/22.9X on the basis of FY2022E/FY2023E earnings, which is justified given potential strong earnings growth, leadership in digital competencies and a strong dividend payout policy.

Consolidated Financial Statements

Rs in Cr Net Sales EBITDA EBITDAM PAT EPS ROE P/E EV/EBITDA
FY18 1,23,104.00 32,517.00 26.40% 25,827.00 135.21 30.10% 21.50 15.41
FY19 1,46,463.00 39,506.00 36.10% 31,472.00 83.93 36.10% 24.90 17.97
FY20 1,56,949.00 42,108.00 26.80% 32,339.00 86.24 47.30% 20.50 15.54
FY21E 1,66,738.40 45,859.71 27.50% 34,449.99 93.11 40.20% 28.46 20.56
FY22E 1,82,774.68 50,648.01 27.70% 37,801.70 102.17 39.20% 25.94 18.29
FY23E 2,03,491.20 56,393.40 27.70% 42,744.76 115.53 36.60% 22.94 16.10

Investment Rationale

Robust deal wins and healthy pipeline
Q2FY21deal wins were strong across products and services. The management indicated that deal signings were across mid-small sized deals as compared to large deals. Deal wins for Q2FY21stood at $8.6billion, up 24.6% QoQ and up 34.4% YoY. This includes the Phoenix- Standard Life deal ($2.5bn), which was announced in the earlier quarter. Of the total TCV, North America accounted for $2.3 billion among geographies while segment wise $1.7 billion was from BFSI and $1 billion in retail.

Tata Consultancy Services

The management indicated that they are seeing healthy deal pipeline and there is no delay in decision making from organisations. We believe TCS is better placed to gain market share as compared to peers, as organisations are looking at vendor consolidation.

The company added two $100 million+ clients to reach 49 such clients. Three clients were added in the US$20 million+ and 44 in the US$1 million+ revenue bucket taking the total to 1076 clients.

No. of large clients Q3FY19 Q4FY19 Q1FY20 Q2FY20 Q3FY20 Q4FY20 Q1FY21 Q2FY21
USD1m+ 996 1008 1014 1032 1053 1072 1066 1076
USD5m+ 519 532 551 554 557 565 564 565
USD10m+ 370 371 384 398 395 391 382 386
USD20m+ 211 215 219 225 232 240 230 228
USD50m+ 99 99 100 101 102 105 100 97
USD100m+ 45 44 44 47 47 49 48 49

Strong EBIT margin expansion
TCS delivered 26.2% operating margins in Q2 FY2021, which is an expansion of 220 bps YoY and 260 bps QoQ. Margin improvement was led by cost control initiatives like discretionary cost cutting in travel, marketing and better onsite mix. We believe some of these changes are structural in nature and are not going to reverse very soon, as work from home is here to stay for the long term.

Tata Consultancy Services

Beginning of multi-year technology transformation cycle
Management believes that they are currently at the start of the first phase of a multi-year technology transformation cycle. Currently, enterprises are building a cloud-based foundation, in subsequent phases will see new technologies will lead to new business models and differentiated customers’ experiences. TCS’s investments in research & innovation and in industry specific solutions will make it a key beneficiary of this secular demand growth in coming years. We believe TCS will benefit disproportionately due to robust growth in global digital technologies.

Structural changes in the IT industry
We believe that to navigate businesses through the current crisis, digitization and use of technology will be of prime importance. There is high demand for services like i) digital transformation, ii) cyber security, iii) cloud.

It is evident that companies that have previously digitized their operations have been more resilient. The pandemic has positively impacted the IT industry, with more organizations globally having realized the importance of technology and increased their spending on digital transformation. Consequently, in the medium to long term, it is very likely that businesses will continue to spend on technology related initiatives with a greater focus on automation, remote working, cloud-based applications, optimization of legacy technology costs, etc. Several sectors are also seeking technology-based solutions immediately to tackle the health and economic crises – notably in healthcare, life sciences, banking, telecommunications and essential retail.

On the cost side, work from home, reduction in discretionary spends like branding, marketing, re-negotiation of rents and no travel costs are improving margins. Voluntary attrition rate has been at a multi-quarter low at 8%.

Strong partnerships to drive growth-
Below are key partnerships that TCS has successfully signed up:

Partnership with B3i to Launch Innovative Blockchain Solutions for the Insurance Industry: TCS has partnered with B3i Services AG, a global industry-led blockchain initiative, to design, develop and launch ecosystem innovations based on distributed ledger technology (DLT) for the insurance industry. This partnership leverages TCS’ innovation capabilities and B3i’s industry-leading production DLT platform, to accelerate the digitization of insurance for faster and more efficient delivery of tailored solutions to support risk managers, insurers, brokers, reinsurers, and industry service providers.

AG Selects TCS as a Strategic Partner for its Digital Transformation- TCS has been selected as a strategic partner for managed IT services by AG, a leading Belgian insurer, to help enhance the latter’s digital channels and modernize its IT systems, leveraging TCS’ Machine First™ approach. TCS will also creatively leverage its investments in research and innovation around technologies like IoT, big data, blockchain, machine learning and AI to help AG reimagine products, processes and services.

Equinor Collaborates with TCS to accelerate its Transformation into a Digital Energy Company- TCS has been selected as a strategic partner by Equinor, the Norway-headquartered global energy company, to accelerate its digitalization journey and help realize its vision of becoming a digital energy company. TCS will help Equinor to achieve Data Democratization across its core operations and harness the power of machine learning and Leverage Advanced Analytics to help Equinor achieve its growth and transformation objectives.

Volt partners with TCS to Expand Payment Offerings- TCS announced that Volt, Australia's first neobank, has partnered with TCS to power Volt 2.0, its next-generation banking as a Service (BaaS) platform. Set to launch in 2021, Volt 2.0 will leverage TCS BaNCS™, a global payments solution, to expand the bank's offerings to include NPP, BPAY and DE, enabling full-service banking capabilities for all its customers. Volt will work closely with TCS to incorporate the real-time capabilities of TCS BaNCS for payments, along with API-based access to open banking components that are not dependent on traditional legacy structures. The end-to-end solution provides full back-end support, the flexibility to integrate leading technologies, and connect with an extended ecosystem to offer innovative new products and services.

Institutionalized Secure Borderless Workspaces (SBWS) model:
TCS had adopted the SBWS model during Q4FY2020 as it makes physical location irrelevant because work from home has replaced in-person interactions with virtual collaboration. This virtualization blurs the traditional divide between onsite and offshore. Management foresees that the virtualization of many activities with SBWS will reduce the need for travel and co-location even further, results in savings cost. Also, adoption of SBWS model will help at societal level, as young people will eventually have the option of pursuing their careers in TCS without uprooting themselves from their home towns as long as they have good connectivity. Over the past few months, TCS has also been helping its clients adapt to this new working model using SBWS™. This product has now become a significant part of its go-to-market discussion. The company has also been strengthening to cover broad range of activities, including - customer engagement, on boarding of new projects, etc.

Financials

Financial performance
We expect Revenue / EBIT / PAT to grow at 9% / 10.3% / 9.7% CAGR for FY20-23 E; Revenue growth will be led by large deal wins, increased adoption of cloud, cyber security and digital transformation. We expect margins to improve from 24.6% in FY20 to 25.4% in FY23E, led by cost control initiatives and rupee depreciation.

Revenue by geographic segments (% of Revenue)

Particulars FY 2016 FY 2017 FY 2018 FY 2019 FY 2020
Americas 55.2% 56.0% 53.7% 53.0% 52.2%
Europe 26.8% 25.5% 27.7% 29.7% 30.6%
India 6.2% 6.3% 6.4% 5.7% 5.7%
Others 11.8% 12.2% 12.1% 11.6% 11.4%

Revenues by Verticals

Particulars FY 2016 FY 2017 FY 2018 FY 2019 FY 2020
BFSI 40.6% 40.3% 39.3% 39.6% 38.9%
Communication, Media &Technology (CMT) 16.6% 16.5% 17.2% 16.3% 16.6%
Retail & Consumer Business 17.7% 17.3% 17.1% 17.2% 16.7%
Manufacturing 10.0% 10.6% 10.9% 10.7% 10.5%
Others 15.0% 15.3% 15.5% 16.2% 17.3%

Currency mix (% of revenue)

Particulars FY 2016 FY 2017 FY 2018 FY 2019 FY 2020
USD 57.0% 57.0% 54.6% 53.6% 53.0%
GBP 14.0% 12.1% 12.4% 13.9% 14.0%
EUR 7.7% 8.0% 9.4% 10.1% 10.7%
OTHERS 21.3% 22.9% 23.6% 22.4% 22.3%

Margins by verticals

Particulars FY 2016 FY 2017 FY 2018 FY 2019 FY 2020
BFSI 29.0 27.6 26.9 27.8 27.7
Communication, Media &Technology (CMT) 28.6 28.4 27.4 27.8 29.7
Retail & Consumer Business 27.6 28.1 26.5 27.3 26.1
Manufacturing 26.7 28.6 27.7 27.5 27.0
Others 26.1 23.7 22.7 23.4 22.6

Forex Sensitivity Analysis

Particulars (in cr) 2021E 2022E 2023E
Bear Case
$ rate assumptions 72.0 73.5 74.0
Revenue 1,64,454.3 1,81,539.7 2,00,778.0
EPS 89.3 100.0 110.8
 
Bull Case
$ rate assumptions 73.5 74.5 76.0
Revenue 1,67,880.4 1,84,009.6 2,06,204.4
EPS 95.0 104.3 120.2
 
Base Case
$ rate assumptions 73.0 74.0 75.0
Revenue 1,66,738.4 1,82,774.7 2,03,491.2
EPS 93.1 102.2 115.5

Industry

Software and computing technology is transforming businesses in every industry around the world in a profound and fundamental way. The continued reduction in the unit cost of hardware, the explosion of network bandwidth, advanced software technologies and technology-enabled services are fueling the rapid digitization of business processes and information. The digital revolution is cascading across industries, redefining customer expectations, automating core processes and enabling software-based disruptive market offerings and business models. This disruption is characterized by personalized user experiences, innovative products and services, increased business agility, extreme cost performance and a disintermediation of the supply chain.

Tata Consultancy Services
Growth numbers are in CAGR terms
Source: Gartner – Forecast

Leveraging technologies and models of the digital era to both extend the value of existing investments and, in parallel, transform and future-proof businesses, is increasingly becoming a top strategic imperative for business leaders.

The Indian IT services market is expected to grow at 10% CAGR over 2019-2025 and generate revenues of $ 350 billion, while global IT services spend is expected to grow at 4.8% CAGR over 2019-2022 according to Gartner report on Trends, Disruptors and the Future of Business & IT Services.

Tata Consultancy Services
Growth numbers are in CAGR terms
Source: Gartner – Forecast

The fast pace of technology change and the need for technology professionals who are highly skilled in both traditional and digital technology areas are driving businesses to rely on third parties to realize their business transformation. Several new technology solutions and service providers have emerged over the years, offering different models for clients to consume their solutions and service offerings such as data analytics companies, software-as-a-service businesses, digital design boutiques, and specialty business process management firms.

The COVID-19 pandemic has disrupted demand and supply chains across industries, negatively impacting the business of companies. However, it is becoming evident that companies that have previously digitized their operations have been more resilient. Consequently, in the medium to long term, it is very likely that businesses will continue to spend on technologyrelated initiatives with a greater focus on automation, remote working, cloud-based applications, optimization of legacy technology costs, etc. Several sectors are also seeking technology-based solutions immediately to tackle the health and economic crises – notably in healthcare, life sciences, banking, telecommunications and essential retail.

Peer comparison:
Below tables showcases last 5 years financials and valuation for top 4 IT companies.

Below chart shows that TCS has the highest 5-year CAGR EPS growth among peers at 11.2%. It has consistently outperformed its peers w.r.t. margins and profitability.

Tata Consultancy Services

Below chart shows that TCS clearly stands out amongst peers, as it has always traded as premium valuation.

Tata Consultancy Services

Below chart shows that TCS has consistently delivered better margins than its peers.

Tata Consultancy Services

Covid-19 impact on the IT sector
Covid-19 has provided an opportunity for IT vendors to become more resilient and innovative. In the post-coronavirus world, businesses will undergo a transition, and the biggest gainer could be the IT industry. Many IT companies have digitised all their processes and invested in cutting edge infrastructure and collaboration tools to support their location-independent agile delivery models and secure borderless workspaces. Businesses, mainly those in the services sector like banking & other financial services, education, retail, healthcare, food & grocery delivery, will further embrace technology and automation to better leverage growth. Many organisations, through the rapid adoption of digital transformation, have already embraced cloud and mobility trends. The expanding IT industry, along with the rising trend of digitalisation, is one of the key factors that will continue to drive the growth of IT companies. As the ‘work from home’scenario is beginning to become the new normal, more workload will be migrated to the cloud to ensure that businesses can function as usual. Almost all sectors will move towards digitisation and automation, and going forward, digitisation, cloud computing, machine learning, and artificial intelligence will dominate the technology space.

Risks & Concerns

  • Foreign currency exposure: Foreign currency forwards and options contracts are entered into to mitigate the risk of changes in exchange rates on foreign currency exposures.
  • Global economic recession: Clients’ business operations may be negatively impacted due to the economic downturn – resulting in postponement, termination, suspension of some ongoing projects and / or reduced demand for services and solutions.
  • Cyber Security and Data privacy breach: Due to large number of employees working remotely, exposure to cyber security and data privacy breach incidents has increased.
  • Legislation and Regulatory compliance: Government may enact restrictive legislation that could limit companies in those countries from outsourcing work.

Outlook & valuation

Outlook &Valuation
We prefer TCS on account of a strong business model, stable management, strong execution, sustainable margin; beneficiary of strong vendor consolidation and healthy free cash flows (FCF) generation.
TCS has always outperformed peers in past w.r.t. margins and growth. This has led to better perception and valuation to TCS as compared to its peers. In below table of EBITM%, we can see that TCS margins are higher than Infosys in past 7 out of 10 years. While in P/E table, TCS is trading at higher valuation parameter in 9 out of last 10 years.

Tata Consultancy Services
Tata Consultancy Services

We believe that the pandemic has become the catalyst with strong acceleration of tech spending on digital transformation. With an increase in adoption of online solutions across verticals, recovery in BFSI and retail, strong deal wins and anticipation of start of multiyear technology transformation cycle, we expect TCS’ revenue and earnings would clock a CAGR of 9%/ 9.7%over FY2021-23E. At CMP of Rs 2,650, the stock is trading at P/E multiple of 25.9X/22.9X on the basis of FY2022E/FY2023E earnings, which is justified given potential strong earnings growth, leadership in digital competencies and a strong dividend payout policy.

Financial Statement

Profit & Loss statement

Yr End March (Rs Cr) FY18 FY19 FY20 FY21E FY22E FY23E
Net Sales 123104.00 146463.00 156949.00 166738.40 182774.70 203491.20
Growth % 19.00% 7.20% 6.20% 9.60% 11.30%
Expenditure:
Raw Material 85.00 40.00 18.00 16.70 18.30 20.30
Employee Costs 66396.00 78246.00 85952.00 90348.90 98843.40 109635.10
Other Expenses 24106.00 28671.00 28871.00 30513.10 33265.00 37442.40
EBITDA 32517.00 39506.00 42108.00 45859.70 50648.00 56393.40
Growth % 21.50% 6.60% 8.90% 10.40% 11.30%
EBITDA Margin % 26.40% 27.00% 26.80% 27.50% 27.70% 27.70%
Depreciation 2014.00 2056.00 3529.00 3623.80 4138.80 4691.50
EBIT 30503.00 37450.00 38579.00 42235.90 46509.20 51701.90
EBIT Margin % 24.80% 25.60% 24.60% 25.30% 25.40% 25.40%
Other Income 3642.00 4311.00 4592.00 4217.80 4360.30 5680.30
Interest 52.00 198.00 924.00 924.00 924.00 924.00
PBT 34093.00 41563.00 42247.00 45529.60 49945.60 56458.20
Tax 8212.00 10001.00 9801.00 10972.60 12036.90 13606.40
Effective Tax Rate % 24.10% 24.10% 23.20% 24.10% 24.10% 24.10%
Extraordinary Items - - - - - -
Net Profit 25827.00 31472.00 32339.00 34450.00 37801.70 42744.80
Growth % 21.90% 2.80% 6.50% 9.70% 13.10%
PAT Margin % 21.00% 21.50% 20.60% 20.70% 20.70% 21.00%
Reported PAT 25827.00 31472.00 32339.00 34450.00 37801.70 42744.80
Growth % 21.90% 2.80% 6.50% 9.70% 13.10%

Balance Sheet

Yr End March (Rs Cr) FY18 FY19 FY20 FY21E FY22E FY23E
Share Capital 191.00 375.00 375.00 370.00 370.00 370.00
Reserves & Surplus 84937.00 89071.00 83751.00 86698.50 105599.30 126971.70
Net Worth 85128.00 89446.00 84126.00 87068.50 105969.30 127341.70
Minority Interest 402.00 453.00 623.00 623.00 623.00 623.00
Non Current Liabilities
Long Term Borrowings 54.00 - - - - -
Deffered Tax Liabilities -2279.00 -1614.00 -2049.00 -3064.00 -3064.00 -3064.00
Long Term Provisions 316.00 556.00 643.00 643.00 643.00 643.00
Current Liabilities
Short Term Borrowings 181.00 - - - - -
Trade Payables 5094.00 6292.00 6740.00 6651.10 7181.80 7937.00
Other Current Liabilities 8874.00 10530.00 13566.00 13566.00 13566.00 13566.00
Short Term Provisions 3679.00 5262.00 6754.00 6754.00 6754.00 6754.00
Total Equity & Liabilities 102847.00 112287.00 118071.00 119909.60 139341.10 161468.70
Assets:
Net Block 11973.00 12290.00 20928.00 21804.20 22365.40 22573.90
Non Current Investments 301.00 239.00 216.00 216.00 216.00 216.00
Long Term Loans & Advances 6991.00 5188.00 3480.00 3480.00 3480.00 3480.00
Current Assets
Current Investmets 35707.00 29091.00 26140.00 26140.00 26140.00 26140.00
Inventories 26.00 10.00 5.00 8.90 9.60 10.60
Sundry Debtors 24943.00 27346.00 30532.00 29708.30 32078.60 35451.80
Cash & Bank Balance 7161.00 12848.00 9666.00 11448.30 27947.60 46492.40
Loans & Advance 3647.00 13553.00 13220.00 13220.00 13220.00 13220.00
Total Assets 102847.00 112287.00 118071.00 119909.60 139341.10 161468.70

Cash Flow Statement

Yr End March (Rs Cr) FY18 FY19 FY20 FY21E FY22E FY23E
PAT 25827.00 31472.00 32339.00 34450.00 37801.70 42744.80
Depreciation 2014.00 2056.00 3529.00 3623.80 4138.80 4691.50
Other non cash charges -2565.00 -2766.00 1168.00 - - -
Changes in Working Capital -209.00 -2169.00 -4667.00 730.90 -1840.30 -2619.00
Cash Flow From Operations 25067.00 28593.00 32369.00 38804.80 40100.10 44817.20
Capital Expenditure -1862.00 -2231.00 -3249.00 -4500.00 -4700.00 -4900.00
Free Cash Flow 23205.00 26362.00 29120.00 34304.80 35400.10 39917.20
Others 4748.00 3827.00 11814.00 - - -
Cash Flow From Investments 2886.00 1596.00 8565.00 -4500.00 -4700.00 -4900.00
Equity Capital Raised / (Buyback) - - - -16000.00 - -
Loans avialed or (repaid) -43.00 -194.00 -1062.00 - - -
Dividend Paid (incl tax) -10760.00 -11424.00 -37634.00 -15502.50 -18900.90 -21372.40
Others -16082.00 -16279.00 -1219.00 - - -
Cash Flow From Financing -26885.00 -27897.00 -39915.00 -31502.50 -18900.90 -21372.40
Net Change in Cash 1068.00 2292.00 1019.00 2802.30 16499.30 18544.90
Cash at the beginning of the year 3597.00 4883.00 7224.00 8646.00 11448.30 27947.60
Cash at the end of the year 4665.00 7175.00 8243.00 11448.30 27947.60 46492.40

Key Ratios

Yr End March FY18 FY19 FY20 FY21E FY22E FY23E
EPS (Rs) Core 135.20 83.90 86.20 93.10 102.20 115.50
EPS (Rs) Reported 135.20 83.90 86.20 93.10 102.20 115.50
DPS (Rs) 50.00 30.00 73.00 41.90 51.10 57.80
BVPS (Rs) 223.10 238.00 222.20 235.30 286.40 344.20
ROCE % (Post Tax) 30.20 36.30 38.20 41.20 40.00 37.30
ROE % 30.10 36.10 37.30 40.20 39.20 36.60
Inventory Days 0.07 0.04 0.02 0.02 0.02 0.02
Sundry Debtors Days 70.50 65.20 67.30 67.00 67.00 67.00
Trade Payble Days 14.80 14.20 15.20 15.00 15.00 15.00
Adjusted P/E (X) 21.60 25.00 20.60 28.50 25.90 22.90
P/BV(X) 6.40 8.40 8.20 11.30 9.30 7.70
EV/EBITDA (X) 15.40 18.00 15.50 20.60 18.30 16.10
Dividend Yield (%) 3.50 1.50 4.00 1.60 1.90 2.20
M Cap/Sales (X) 4.40 5.10 4.40 5.90 5.40 4.80
Net Debt/Equity (X) - - - - - -
Net Debt/EBITDA (X) -1.30 -1.10 -0.90 -0.80 -1.10 -1.30