TDCX Inc - Stock Analyst Research

Target Price* 8.60
Recommendation BUY
Market Cap*-
Publication Date23 Nov 2023

*At the time of publication

TDCX Inc. - Top clients remain a drag

  • 3Q23 revenue was in line with expectations. Earnings were better-than-expected, helped by lower employee expenses, lower taxes, and higher interest income. PATMI increased 2% YoY as a result. 9M23 revenue/PATMI were at 75%/91% of our FY23e forecasts.
  • Revenue decline of 21% YoY from the top 2 clients was a drag, offset by strong growth from smaller clients across verticals like travel, gaming, FMCG, and e-commerce.
  • We increased FY23e EBITDA by 11% to reflect lower costs, while reducing FY24e revenue/EBITDA by 4%/2%, respectively, on muted contribution from TDCX’s top clients. We also reduce our growth rate to 1% (prev. 3%) on limited growth visibility. We maintain BUY with a reduced DCF target price of US$8.60 (prev. US$10.40). TDCX continues to generate positive cash flows, with around 45% of its market capitalisation in cash (S$434mn).


The Positives

+ Revenue growth excluding top-5 clients still healthy. Revenue contribution excluding TDCX’s top 5 clients continued to grow (29% in 3Q23 vs 18% in 3Q22), while growing 52% YoY as newer campaigns in verticals like travel, gaming, FMCG, and e-commerce start to expand. New client campaigns for 3Q23 include: 1) global mobile messaging app; 2) leading global airline based in Asia.


+ Net margin improved on lower costs and higher interest income. Net margins expanded 150bps YoY as a result of: 1) 4% YoY reduction in employee expenses; 2) lowered tax expense due to a re-instatement of a tax incentive in PH; 3) ~2.5x increase in interest income on its S$434mn cash balance. PATMI improved 2% YoY.


The Negatives

– Lower seat volume from its top-2 clients was a big drag on growth. Revenue from its top 2 clients (47% of total revenue) declined -21% YoY on reduced seat volumes, even as these companies recorded very upbeat 3Q23 earnings. Near-term outlook also remains cloudy, with uncertainty around when these clients will begin to contribute meaningfully again to overall revenue growth. We reduce our FY24e revenue forecasts by ~4% as a result. Revenue excluding TDCX’s top-2 clients grew 14% YoY.

About the author

Jonathan Woo
Research Analyst

Jonathan covers the US technology sector focusing on internet companies. Formerly a national and professional athlete, he graduated from the University of Oregon with a Bachelor’s Degree in Social Sciences.

Latest Reports

Contact us to Open an Account

Need Assistance? Share your Details and we’ll get back to you


This material is provided by Phillip Capital Management (S) Ltd (“PCM”) for general information only and does not constitute a recommendation, an offer to sell, or a solicitation of any offer to invest in any of the exchange-traded fund (“ETF”) or the unit trust (“Products”) mentioned herein. It does not have any regard to your specific investment objectives, financial situation and any of your particular needs. You should read the Prospectus and the accompanying Product Highlights Sheet (“PHS”) for key features, key risks and other important information of the Products and obtain advice from a financial adviser (“FA“) pursuant to a separate engagement before making a commitment to invest in the Products. In the event that you choose not to obtain advice from a FA, you should assess whether the Products are suitable for you before proceeding to invest. A copy of the Prospectus and PHS are available from PCM, any of its Participating Dealers (“PDs“) for the ETF, or any of its authorised distributors for the unit trust managed by PCM.  

An ETF is not like a typical unit trust as the units of the ETF (the “Units“) are to be listed and traded like any share on the Singapore Exchange Securities Trading Limited (“SGX-ST”). Listing on the SGX-ST does not guarantee a liquid market for the Units which may be traded at prices above or below its NAV or may be suspended or delisted. Investors may buy or sell the Units on SGX-ST when it is listed. Investors cannot create or redeem Units directly with PCM and have no rights to request PCM to redeem or purchase their Units. Creation and redemption of Units are through PDs if investors are clients of the PDs, who have no obligation to agree to create or redeem Units on behalf of any investor and may impose terms and conditions in connection with such creation or redemption orders. Please refer to the Prospectus of the ETF for more details.  

Investments are subject to investment risks including the possible loss of the principal amount invested. The purchase of a unit in a fund is not the same as placing your money on deposit with a bank or deposit-taking company. There is no guarantee as to the amount of capital invested or return received. The value of the units and the income accruing to the units may fall or rise. Past performance is not necessarily indicative of the future or likely performance of the Products. There can be no assurance that investment objectives will be achieved.  

Where applicable, fund(s) may invest in financial derivatives and/or participate in securities lending and repurchase transactions for the purpose of hedging and/or efficient portfolio management, subject to the relevant regulatory requirements. PCM reserves the discretion to determine if currency exposure should be hedged actively, passively or not at all, in the best interest of the Products.  

The regular dividend distributions, out of either income and/or capital, are not guaranteed and subject to PCM’s discretion. Past payout yields and payments do not represent future payout yields and payments. Such dividend distributions will reduce the available capital for reinvestment and may result in an immediate decrease in the net asset value (“NAV”) of the Products. Please refer to <> for more information in relation to the dividend distributions.  

The information provided herein may be obtained or compiled from public and/or third party sources that PCM has no reason to believe are unreliable. Any opinion or view herein is an expression of belief of the individual author or the indicated source (as applicable) only. PCM makes no representation or warranty that such information is accurate, complete, verified or should be relied upon as such. The information does not constitute, and should not be used as a substitute for tax, legal or investment advice.  

The information herein are not for any person in any jurisdiction or country where such distribution or availability for use would contravene any applicable law or regulation or would subject PCM to any registration or licensing requirement in such jurisdiction or country. The Products is not offered to U.S. Persons. PhillipCapital Group of Companies, including PCM, their affiliates and/or their officers, directors and/or employees may own or have positions in the Products. Any member of the PhillipCapital Group of Companies may have acted upon or used the information, analyses and opinions herein before they have been published. 

This advertisement has not been reviewed by the Monetary Authority of Singapore.  


Phillip Capital Management (S) Ltd (Co. Reg. No. 199905233W)  
250 North Bridge Road #06-00, Raffles City Tower ,Singapore 179101 
Tel: (65) 6230 8133 Fax: (65) 65383066