| Recommendation |
Subscribe |
| Issue size: |
5.54
crore shares (plus greenshoe option of 83.18 lakh
shares) |
| Face value: |
Rs 1 each |
| Route: |
100% book building |
| Price band: |
Rs 775 to Rs 900 |
| Bids opens on: |
July 29, 2004 |
| Issue closes on: |
August 5, 2004 |
| Minimum Application: |
7 shares (for retail investors) |
| Minimum investment: |
Rs 5425 (at floor price) |
| Lead managers: |
DSP Merrill Lynch, JP Morgan, JM
Morgan Stanley |
| Registrar: |
Karvy Consultants Limited |
|
Background & Business
Incorporated in 1968, Tata Consultancy Services Ltd. (TCS)
– part of the Tata Group) is a leading global IT services
organization and one of the pioneers in exports of software
services from India. It has distinction of being the first
Indian IT services organization to report US$1 billion in
annual revenues in FY2003.
TCS is a global organisation with offices in 32 countries
and development centres in 10 countries. TCS offers a comprehensive
range of IT services to its clients in diverse industries
such as banking and financial services, insurance, manufacturing,
telecommunications, retail and transportation. TCS’
client list comprises of some of the world’s largest
and reputed organisation, including six of the top ten corporations
in the Fortune 500 list of the largest corporations in the
United States. It also has relationship with 39 out of list
of Fortune 100 corporations.
TCS is the largest Indian IT services organisation in terms
of revenues as well as profits. For fiscal 2004, TCS had total
revenues and net income of Rs 7063 crore and Rs 1613 crore
respectively. It has over 28,500 employees as on March 2004.
History of corporate structure
Till recently, TCS business has been conducted as an operating
division of Tata Sons (Tata Group holding company). On October
25, 2002, the Board of Directors of Tata Sons Ltd. and TCS
Ltd. approved the filing of the Scheme, for the transfer of
the TCS Division to TCS Ltd (a shell company pre-dominantly
held by the Tata Group).
The Scheme provides that the TCS Division shall be transferred
to and vested in TCS Ltd. with effect from April 1, 2004,
the Appointed date under the Scheme. From the Appointed Date
up to the date on which the Scheme is effective, Tata Sons
shall hold TCS Division in trust and on account of TCS Ltd.
The Scheme provides that TCS Ltd. shall pay Tata Sons Rs 2300
crore as purchase consideration for the transfer. The consideration
is non-interest bearing and shall become payable upon the
successful completion of the current public offering. In addition
TCS Ltd. has agreed to bear all costs, charges, levies and
duties and expenses in connection with the Scheme.
Issue objective
Out of the total issue size of over 5.545 crore equity shares
(face value of Rs 1), the fresh issue of shares only accounts
for 2.278 crore equity shares. The rest around 3.268 crore
equity shares are offer of sale from existing shareholders,
with a green shoe option to offer another 83.18 lakh shares.
Consequently, the equity base will expand from Rs 45.55 crore
pre issue to Rs 47.83 crore after the IPO.
This essentially means that not only TCS as an entity will
not accrue a single rupee from the mega issue of over Rs 5000
crore. However, in spite the issue of 2.2775 fresh equity
shares, the company will end up shelling out over Rs 150 crore.
Even at Rs 900 the higher end of the band, TCS will raise
only Rs 2050 crore from fresh issue of shares, which is lower
than Rs 2300 crore the company needs to pay Tata Sons as consideration
for hiving it off as a separate company. This apart, TCS will
be liable for expenses incurred (like merchant bankers fee,
promotion expenses etc.) for the public issue.
Details about offer for sale
| Name of Shareholders |
Shares offered for sale (nos.) |
Pre-issue holding (%) |
Shares offered in greenshoe option (nos.) |
| Tata Sons |
14457116 |
3.17 |
8317880 |
| Jamshedji Tata Trust |
9531250 |
2.09 |
0 |
| Navajbhai Ratan Tata Trust |
5468750 |
1.20 |
0 |
| Kalimati Investments |
413688 |
0.09 |
0 |
| Indian Hotels |
200000 |
0.04 |
0 |
| Cameo Investments |
83231 |
0.02 |
0 |
| Shapoor Pallonji Mistry |
1261788 |
0.28 |
0 |
| Cyrus Pallonji Mistry |
1261777 |
0.28 |
0 |
| Total offer for sale |
32677600 |
|
8317880 |
Pls note:
1. Kalimati Investments is subsidiary of Tata Steel
2. Cameo Investments is subsidiary of Tata Power
Peer group comparison
Strengths
Bigger scale of operations:
It is much bigger in terms of revenues and number of employees
as compared to comparable companies like Infosys and Wipro.
First domestic company to reach US$1 billion mark in FY2003
and had over 28,500 employees as on March 2004.
Relatively low attrition rate:
TCS had an attrition rate of 6.1% in FY04 as compared to 10.5%
for Infosys and as high as 17% in case of Wipro.
Industry focus: It has strong
foothold in key industry domains of Banking, Financial Services
and Insurance (BSFI), manufacturing and telecom, which account
for 68% of its revenues. However, the company lacks in its
focus on emerging opportunities in retail and utilities industry
domains.
Large and long-term contracts:
TCS has the distinction of having four clients with annual
business of over $50 mln. It has won two of the largest multi-year
deals for any Indian IT services vendors i.e. $100 mln contract
from GE Medical Services and $120 mln from NHS, UK.
Concerns
The biggest concern or weakness as compared to its peer group
is the cash position of the company. After being hived off
as a separate entity, TCS begin its operation with nil cash
on its books as on April 1, 2004. On the other hand, its peers
like Infosys has cash and cash equivalent of Rs 2152 crore
in its book even after the distribution of Rs 860 crore of
special dividend in April this year, which amounts to cash
per share of Rs 80.
Relative valuations
| Financial Snapshot (FY04) |
|
|
|
| (Rs crore) |
TCS |
Infosys |
Wipro |
| Revenues |
7123 |
4853 |
5881 |
| Net Profit |
1612 |
1244 |
1032 |
| OPM |
25.4% |
32.8% |
33.5% |
| EPS (Rs) |
33.7* |
46.7 |
14.8 |
| P/E (at Rs 900 for TCS) |
26.7 |
30.9 |
35.5 |
* EPS based on post-IPO expanded equity capital of Rs 47.83
crore
Valuation
TCS is one of the largest and most reputed domestic IT services
companies. Though there are concerns about the health of its
balance sheet post hiving off into a separate entity, the
company is engaged in high cash generating business, which
will eventually lead to considerable improvement in its cash
position in a short period of time. The issue is being offered
at a discount to its peers like Infosys and Wipro. We recommend
investors to subscribe in the public offer.
Consolidated financials (US GAAP)
| (Rs crore) |
FY02 |
FY03 |
FY04 |
YoY(%) |
| Total Revenues |
4371 |
5518 |
7123 |
29.1 |
| Cost of Revenue |
2322 |
3194 |
3854 |
20.7 |
| Gross Profit |
2049 |
2324 |
3269 |
40.7 |
| Other Expenditure |
796 |
1082 |
1459 |
34.9 |
| Operating Profit |
1253 |
1242 |
1810 |
45.7 |
| Other Income |
96 |
78 |
94 |
20.1 |
| Net Profit |
1104 |
1094 |
1612 |
47.4 |
| Margins |
|
|
|
|
| GPM |
46.9% |
42.1% |
45.9% |
|
| OPM |
28.7% |
22.5% |
25.4% |
|
| NPM |
24.7% |
19.5% |
22.3% |
|
Face value: Re 1
|