Service Care Ltd.

•

₹ 61.40.57%

2026-08-21

servicecare.inBSE: -NSE: SERVICE

Market Cap₹ 83 Cr.

Current Price₹ 61

High / Low₹ 64 / 39

Stock P/E0.0

Book Value₹ 35

Price to Book1.53

Dividend Yield0.00 %

ROCE5.1 %

ROE5.0 %

Face Value₹ 10

Add ratio to table

ABOUT

KEY POINTS

Revenue Breakup Mar 2025 • Manpower Service Business: 82.5% • Service Business: 16.2% • All Other Segments: 1.2%

PROS

Company is almost debt free
Company has a good return on equity (ROE) track record: 3 Years ROE 23.7%
Company has a healthy return on capital (ROCE) of 21.5%
Strong cash generation - operating cash flow backs reported profits (CFO/PAT 1.03x)
Company comfortably covers its interest (27.1x coverage)

CONS

A large part of profit comes from other income (87.1% of PBT)
Effective tax rate is unusually low at -0.2% - earnings may be flattered
Company has delivered a poor profit growth of 8.1% over past five years
Expensive relative to growth - PEG of 4.3

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

EDIT COLUMNS

ServicesBusiness ServicesProfessional Services

Part ofNIFTY 50 NIFTY 500 NIFTY LARGEMIDCAP 250 NIFTY 100 NIFTY 200

S.No.	Name	CMP Rs.	P/E	Mar Cap Rs.Cr.	Div Yld %	NP Qtr Rs.Cr.	Qtr Profit Var %	Sales Qtr Rs.Cr.	Qtr Sales Var %	ROCE %	OPM %
1.	URBANCO	147.40	0.00	22731.74	0.00	-921.20	-13373.78	5283.40	1338.56	-8.23	-18.44
2.	BLS	271.30	15.83	11170.53	0.92	201.62	11.41	890.53	25.33	41.51	28.34
3.	SIS	413.85	39.92	5848.98	1.69	101.66	9.37	4603.58	29.73	7.39	4.66
4.	QUESS	336.50	19.90	5025.96	3.27	82.12	61.07	4181.68	14.52	24.72	2.02
5.	BLSE	314.00	49.09	2852.89	0.16	18.63	6.30	304.09	24.63	17.52	6.98
6.	TEAMLEASE	1239.85	12.80	1894.66	0.00	34.45	37.74	3034.69	4.96	14.52	1.05
7.	BLUSPRING	119.80	0.00	1791.04	0.00	-1.58	77.90	949.29	19.07	1.32	2.17
8.	KAPSTON	523.40	52.23	1592.82	0.00	84.89	1284.83	2216.57	1062.33	13.16	6.56
9.	UDS	216.75	16.72	1451.21	0.00	30.28	4.47	764.29	9.15	9.99	5.54
10.	GCSL	522.95	46.36	1263.41	0.13	12.80	1240.31	37.52	70.71	21.85	46.76
11.	KRYSTAL	628.70	14.31	878.42	0.24	17.41	5.92	360.71	11.65	17.52	6.33
12.	SERVICE	62.00	0.00	82.64	0.00	—	—	—	—	5.14	—

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

No standalone quarterly results found

We don't have this information yet. Please check back later.

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	108	89	115	159	193	189
	105	89	113	155	189	188
Operating Profit	3	1	2	5	5	3
OPM %	3	1	2	3	2	2
Other Income	0	0	0	0	1	2
Interest	0	0	0	0	0	0
Depreciation	0	0	0	0	0	1
	2	0	2	4	4	2
Tax %	39	49	34	-5	1	-0
Net Profit	1	0	2	5	4	2
EPS	1,363	235	2	5	4	2
Dividend Payout %	0	0	0	0	26	0
Minority Interest	0	0	0	0	0	0
Share of Associates	0	0	0	0	0	0
Adjusted EPS	2	0	2	5	4	2
Minority Interest	0	0	0	0	0	0
Share of Associates	0	0	0	0	0	0
Adjusted EPS	2	0	2	5	4	2

Mar 2020

: 108
: 105
Operating Profit: 3
OPM %: 3
Other Income: 0
Interest: 0
Depreciation: 0
: 2
Tax %: 39
Net Profit: 1
EPS: 1,363
Dividend Payout %: 0
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 2
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 2

Mar 2021

: 89
: 89
Operating Profit: 1
OPM %: 1
Other Income: 0
Interest: 0
Depreciation: 0
: 0
Tax %: 49
Net Profit: 0
EPS: 235
Dividend Payout %: 0
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 0
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 0

Mar 2022

: 115
: 113
Operating Profit: 2
OPM %: 2
Other Income: 0
Interest: 0
Depreciation: 0
: 2
Tax %: 34
Net Profit: 2
EPS: 2
Dividend Payout %: 0
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 2
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 2

Mar 2023

: 159
: 155
Operating Profit: 5
OPM %: 3
Other Income: 0
Interest: 0
Depreciation: 0
: 4
Tax %: -5
Net Profit: 5
EPS: 5
Dividend Payout %: 0
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 5
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 5

Mar 2024

: 193
: 189
Operating Profit: 5
OPM %: 2
Other Income: 1
Interest: 0
Depreciation: 0
: 4
Tax %: 1
Net Profit: 4
EPS: 4
Dividend Payout %: 26
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 4
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 4

Mar 2025

: 189
: 188
Operating Profit: 3
OPM %: 2
Other Income: 2
Interest: 0
Depreciation: 1
: 2
Tax %: -0
Net Profit: 2
EPS: 2
Dividend Payout %: 0
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 2
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 2

COMPOUNDED SALES GROWTH

10 Years:: —
5 Years:: 12%
3 Years:: 18%

COMPOUNDED PROFIT GROWTH

10 Years:: —
5 Years:: 8%
3 Years:: 8%

STOCK PRICE CAGR

10 Years:: —
5 Years:: —
3 Years:: 1%
1 Year:: 7%

RETURN ON EQUITY

10 Years:: —
5 Years:: 21%
3 Years:: 24%
Last Year:: 5%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
LIABILITIES	-	-	-	-	-	-
Equity Capital	0	0	0	8	11	13
	4	5	6	4	22	34
	3	3	3	0	0	0
	11	12	14	17	21	21
Total Liabilities	19	20	24	30	55	68
ASSETS	-	-	-	-	-	-
	0	0	0	0	3	4
	0	0	0	0	20	33
	0	0	0	0	24	24
Cash & Bank	0	3	3	5	5	4
	19	17	21	25	3	4
Total Assets	19	20	24	30	55	68
Total Debt	3	3	3	0	0	1
Net Working Capital	3	4	5	12	11	10
Contingent Liabilities	0	0	0	0	0	0
Book Value per Share	4343.80	4578.40	6417.90	15.21	29.31	35.23
Face Value	10.00	10.00	10.00	10.00	10.00	10.00
Total Debt	3	3	3	0	0	1
Net Working Capital	3	4	5	12	11	10
Contingent Liabilities	0	0	0	0	0	0
Book Value per Share	4343.80	4578.40	6417.90	15.21	29.31	35.23
Face Value	10.00	10.00	10.00	10.00	10.00	10.00

Mar 2020

Equity Capital: 0
: 4
: 3
: 11
Total Liabilities: 19
: 0
: 0
: 0
Cash & Bank: 0
: 19
Total Assets: 19
Total Debt: 3
Net Working Capital: 3
Contingent Liabilities: 0
Book Value per Share: 4343.80
Face Value: 10.00
Total Debt: 3
Net Working Capital: 3
Contingent Liabilities: 0
Book Value per Share: 4343.80
Face Value: 10.00

Mar 2021

Equity Capital: 0
: 5
: 3
: 12
Total Liabilities: 20
: 0
: 0
: 0
Cash & Bank: 3
: 17
Total Assets: 20
Total Debt: 3
Net Working Capital: 4
Contingent Liabilities: 0
Book Value per Share: 4578.40
Face Value: 10.00
Total Debt: 3
Net Working Capital: 4
Contingent Liabilities: 0
Book Value per Share: 4578.40
Face Value: 10.00

Mar 2022

Equity Capital: 0
: 6
: 3
: 14
Total Liabilities: 24
: 0
: 0
: 0
Cash & Bank: 3
: 21
Total Assets: 24
Total Debt: 3
Net Working Capital: 5
Contingent Liabilities: 0
Book Value per Share: 6417.90
Face Value: 10.00
Total Debt: 3
Net Working Capital: 5
Contingent Liabilities: 0
Book Value per Share: 6417.90
Face Value: 10.00

Mar 2023

Equity Capital: 8
: 4
: 0
: 17
Total Liabilities: 30
: 0
: 0
: 0
Cash & Bank: 5
: 25
Total Assets: 30
Total Debt: 0
Net Working Capital: 12
Contingent Liabilities: 0
Book Value per Share: 15.21
Face Value: 10.00
Total Debt: 0
Net Working Capital: 12
Contingent Liabilities: 0
Book Value per Share: 15.21
Face Value: 10.00

Mar 2024

Equity Capital: 11
: 22
: 0
: 21
Total Liabilities: 55
: 3
: 20
: 24
Cash & Bank: 5
: 3
Total Assets: 55
Total Debt: 0
Net Working Capital: 11
Contingent Liabilities: 0
Book Value per Share: 29.31
Face Value: 10.00
Total Debt: 0
Net Working Capital: 11
Contingent Liabilities: 0
Book Value per Share: 29.31
Face Value: 10.00

Mar 2025

Equity Capital: 13
: 34
: 0
: 21
Total Liabilities: 68
: 4
: 33
: 24
Cash & Bank: 4
: 4
Total Assets: 68
Total Debt: 1
Net Working Capital: 10
Contingent Liabilities: 0
Book Value per Share: 35.23
Face Value: 10.00
Total Debt: 1
Net Working Capital: 10
Contingent Liabilities: 0
Book Value per Share: 35.23
Face Value: 10.00

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	0	3	0	3	6	2
Cash from Investing	0	-0	-0	0	-22	-16
Cash from Financing	-1	-0	0	2	17	12
	-1	3	0	5	1	-2
Free Cash Flow	0	3	0	3	3	-0
OCF / Net Profit	0.26	12.24	0.18	0.69	1.31	1.21
Cumulative 5-Year FCF	0	0	0	0	0	9
OCF / Net Profit	0.26	12.24	0.18	0.69	1.31	1.21
Cumulative 5-Year FCF	0	0	0	0	0	9

Mar 2020

: 0
Cash from Investing: 0
Cash from Financing: -1
: -1
Free Cash Flow: 0
OCF / Net Profit: 0.26
Cumulative 5-Year FCF: 0
OCF / Net Profit: 0.26
Cumulative 5-Year FCF: 0

Mar 2021

: 3
Cash from Investing: -0
Cash from Financing: -0
: 3
Free Cash Flow: 3
OCF / Net Profit: 12.24
Cumulative 5-Year FCF: 0
OCF / Net Profit: 12.24
Cumulative 5-Year FCF: 0

Mar 2022

: 0
Cash from Investing: -0
Cash from Financing: 0
: 0
Free Cash Flow: 0
OCF / Net Profit: 0.18
Cumulative 5-Year FCF: 0
OCF / Net Profit: 0.18
Cumulative 5-Year FCF: 0

Mar 2023

: 3
Cash from Investing: 0
Cash from Financing: 2
: 5
Free Cash Flow: 3
OCF / Net Profit: 0.69
Cumulative 5-Year FCF: 0
OCF / Net Profit: 0.69
Cumulative 5-Year FCF: 0

Mar 2024

: 6
Cash from Investing: -22
Cash from Financing: 17
: 1
Free Cash Flow: 3
OCF / Net Profit: 1.31
Cumulative 5-Year FCF: 0
OCF / Net Profit: 1.31
Cumulative 5-Year FCF: 0

Mar 2025

: 2
Cash from Investing: -16
Cash from Financing: 12
: -2
Free Cash Flow: -0
OCF / Net Profit: 1.21
Cumulative 5-Year FCF: 9
OCF / Net Profit: 1.21
Cumulative 5-Year FCF: 9

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
PER SHARE	-	-	-	-	-	-
EPS (₹)	1362.80	234.60	1584.50	5.41	3.79	1.51
Book Value (₹)	4343.80	4578.40	6417.90	15.21	29.31	35.23
Dividend per Share (₹)	0.00	0.00	0.00	0.00	1.00	0.00
Cash EPS (₹)	2.17	0.45	2.37	5.47	4.04	2.09
PROFITABILITY	-	-	-	-	-	-
Operating Margin %	2.54%	0.77%	2.16%	2.89%	2.06%	0.58%
Net Margin %	1.26%	0.26%	1.38%	2.86%	2.26%	1.07%
ROE %	31.37%	5.26%	28.82%	47.41%	18.75%	5.00%
ROCE %	35.79%	8.17%	28.46%	40.19%	19.05%	5.14%
	7.16%	1.20%	7.16%	16.74%	10.28%	3.29%
EFFICIENCY	-	-	-	-	-	-
Debtor Days	52	59	48	45	44	46
Inventory Days	0	0	0	0	0	0
Payable Days	71	72	36	26	33	56
	-19	-14	12	19	11	-10
FINANCIAL HEALTH	-	-	-	-	-	-
Debt to Equity (x)	0.70x	0.69x	0.53x	0.00x	0.00x	0.01x
Interest Coverage (x)	6.30x	3.93x	23.35x	22.16x	99.50x	27.11x
	1.23x	1.25x	1.30x	1.68x	1.50x	1.52x
GROWTH	-	-	-	-	-	-
Revenue Growth %	0.00%	-17.41%	28.78%	38.32%	21.26%	-1.97%
Operating Profit Growth %	0.00%	-74.95%	261.68%	84.50%	2.71%	-39.42%
Net Profit Growth %	0.00%	-82.79%	575.40%	187.40%	-4.30%	-53.77%
	0.00%	0.00%	0.00%	0.00%	-29.99%	-60.12%
VALUATION	-	-	-	-	-	-
P/E (x)	0.00x	0.00x	0.00x	0.00x	14.78x	35.59x
P/B (x)	0.00x	0.00x	0.00x	0.00x	1.91x	1.53x
Dividend Yield %	0.00%	0.00%	0.00%	0.00%	1.79%	0.00%
	0.00x	0.00x	0.00x	0.00x	12.51x	24.07x

Mar 2020

EPS (₹): 1362.80
Book Value (₹): 4343.80
Dividend per Share (₹): 0.00
Cash EPS (₹): 2.17
Operating Margin %: 2.54%
Net Margin %: 1.26%
ROE %: 31.37%
ROCE %: 35.79%
: 7.16%
Debtor Days: 52
Inventory Days: 0
Payable Days: 71
: -19
Debt to Equity (x): 0.70x
Interest Coverage (x): 6.30x
: 1.23x
Revenue Growth %: 0.00%
Operating Profit Growth %: 0.00%
Net Profit Growth %: 0.00%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2021

EPS (₹): 234.60
Book Value (₹): 4578.40
Dividend per Share (₹): 0.00
Cash EPS (₹): 0.45
Operating Margin %: 0.77%
Net Margin %: 0.26%
ROE %: 5.26%
ROCE %: 8.17%
: 1.20%
Debtor Days: 59
Inventory Days: 0
Payable Days: 72
: -14
Debt to Equity (x): 0.69x
Interest Coverage (x): 3.93x
: 1.25x
Revenue Growth %: -17.41%
Operating Profit Growth %: -74.95%
Net Profit Growth %: -82.79%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2022

EPS (₹): 1584.50
Book Value (₹): 6417.90
Dividend per Share (₹): 0.00
Cash EPS (₹): 2.37
Operating Margin %: 2.16%
Net Margin %: 1.38%
ROE %: 28.82%
ROCE %: 28.46%
: 7.16%
Debtor Days: 48
Inventory Days: 0
Payable Days: 36
: 12
Debt to Equity (x): 0.53x
Interest Coverage (x): 23.35x
: 1.30x
Revenue Growth %: 28.78%
Operating Profit Growth %: 261.68%
Net Profit Growth %: 575.40%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2023

EPS (₹): 5.41
Book Value (₹): 15.21
Dividend per Share (₹): 0.00
Cash EPS (₹): 5.47
Operating Margin %: 2.89%
Net Margin %: 2.86%
ROE %: 47.41%
ROCE %: 40.19%
: 16.74%
Debtor Days: 45
Inventory Days: 0
Payable Days: 26
: 19
Debt to Equity (x): 0.00x
Interest Coverage (x): 22.16x
: 1.68x
Revenue Growth %: 38.32%
Operating Profit Growth %: 84.50%
Net Profit Growth %: 187.40%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2024

EPS (₹): 3.79
Book Value (₹): 29.31
Dividend per Share (₹): 1.00
Cash EPS (₹): 4.04
Operating Margin %: 2.06%
Net Margin %: 2.26%
ROE %: 18.75%
ROCE %: 19.05%
: 10.28%
Debtor Days: 44
Inventory Days: 0
Payable Days: 33
: 11
Debt to Equity (x): 0.00x
Interest Coverage (x): 99.50x
: 1.50x
Revenue Growth %: 21.26%
Operating Profit Growth %: 2.71%
Net Profit Growth %: -4.30%
: -29.99%
P/E (x): 14.78x
P/B (x): 1.91x
Dividend Yield %: 1.79%
: 12.51x

Mar 2025

EPS (₹): 1.51
Book Value (₹): 35.23
Dividend per Share (₹): 0.00
Cash EPS (₹): 2.09
Operating Margin %: 0.58%
Net Margin %: 1.07%
ROE %: 5.00%
ROCE %: 5.14%
: 3.29%
Debtor Days: 46
Inventory Days: 0
Payable Days: 56
: -10
Debt to Equity (x): 0.01x
Interest Coverage (x): 27.11x
: 1.52x
Revenue Growth %: -1.97%
Operating Profit Growth %: -39.42%
Net Profit Growth %: -53.77%
: -60.12%
P/E (x): 35.59x
P/B (x): 1.53x
Dividend Yield %: 0.00%
: 24.07x

Shareholding Pattern

Numbers in percentages

TRADES

	Sep 2023	Mar 2024	Sep 2024	Mar 2025	Sep 2025	Mar 2026
	73.16	73.16	73.16	63.12	63.12	65.35
	0.00	0.00	0.00	1.05	1.05	1.05
	2.04	0.00	0.00	0.39	0.00	0.00
Government	0.00	0.00	0.00	0.00	0.00	0.00
	24.80	26.84	26.84	35.44	35.83	33.60

Sep 2023

: 73.16
: 0.00
: 2.04
Government: 0.00
: 24.80

Mar 2024

: 73.16
: 0.00
: 0.00
Government: 0.00
: 26.84

Sep 2024

: 73.16
: 0.00
: 0.00
Government: 0.00
: 26.84

Mar 2025

: 63.12
: 1.05
: 0.39
Government: 0.00
: 35.44

Sep 2025

: 63.12
: 1.05
: 0.00
Government: 0.00
: 35.83

Mar 2026

: 65.35
: 1.05
: 0.00
Government: 0.00
: 33.60

Documents

Announcements

Nothing filed yet.

Annual Reports

Credit Ratings

Nothing filed yet.

Concalls

Aug 2024
TranscriptPPTREC