Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:46 am
Author: Getaka|Social: XLinkedIn

Take Solutions Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹27,173.65Undervalued by 67,161.51%vs CMP ₹40.40

P/E (2,989.0) × ROE (644.0%) × BV (₹1.73) × DY (2.00%)

₹22,186.22Undervalued by 54,816.39%vs CMP ₹40.40
MoS: +99.8% (Strong)Confidence: 49/100 (Moderate)Models: 1 Under, 4 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹60,342.9937%Under (+149263.8%)
Graham NumberEarnings₹2.1622%Over (-94.7%)
DCFCash Flow₹2.6718%Over (-93.4%)
Net Asset ValueAssets₹1.7612%Over (-95.6%)
Earnings YieldEarnings₹1.2012%Over (-97%)
Consensus (5 models)₹22,186.22100%Undervalued
Key Drivers: EPS CAGR 122.1% lifts DCF — verify sustainability. | P/E of 2,989 makes PE-ROE unreliable — asset/earnings models are better benchmarks.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 122.1%

*Investments are subject to market risks

Investment Snapshot

48
Take Solutions Ltd scores 48/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health59/100 · Moderate
ROCE 11.2% AverageROE 644.0% ExcellentD/E 0.40 ModerateInterest Coverage 0.0x RiskyProfitable 1/5 years Inconsistent
Smart Money45/100 · Moderate
FII holding up 0.56% (6mo) Slight increasePromoter decreased by 5.19% Caution
Earnings Quality40/100 · Moderate
OPM contracting (-4% → -284%) Declining
Quarterly Momentum50/100 · Moderate
Industry Rank40/100 · Moderate
P/E 2,989.0 vs industry 98.1 Premium to peersROCE 11.2% vs industry 14.9% AverageROE 644.0% vs industry 21.0% Above peers3Y sales CAGR: -100% Shrinking

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 3:46 am

Market Cap 598 Cr.
Current Price 40.4
Intrinsic Value₹22,186.22
High / Low 49.9/7.26
Stock P/E2,989
Book Value 1.73
Dividend Yield0.00 %
ROCE11.2 %
ROE644 %
Face Value 1.00
PEG Ratio24.49

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Take Solutions Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Take Solutions Ltd 598 Cr. 40.4 49.9/7.262,989 1.730.00 %11.2 %644 % 1.00
Xchanging Solutions Ltd 592 Cr. 53.1 105/47.510.2 32.93.76 %15.4 %13.9 % 10.0
Vakrangee Ltd 587 Cr. 5.42 11.6/4.6150.2 1.930.00 %5.86 %3.65 % 1.00
Allied Digital Services Ltd 551 Cr. 97.5 227/86.315.0 1081.54 %10.9 %5.31 % 5.00
Mindteck (India) Ltd 517 Cr. 162 308/14117.2 87.70.62 %15.5 %12.5 % 10.0
Industry Average17,316.11 Cr418.4898.13120.780.77%14.90%21.00%6.77

All Competitor Stocks of Take Solutions Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 50.7137.543.550.050.000.000.000.000.000.000.000.000.00
Expenses 54.8526.545.501.501.9815.762.220.902.891.150.440.300.35
Operating Profit -4.1411.00-1.95-1.45-1.98-15.76-2.22-0.90-2.89-1.15-0.44-0.30-0.35
OPM % -8.16%29.30%-54.93%-2,900.00%
Other Income 1.33-58.85-2.250.414.07-93.70-0.97-0.2351.31-3.48-0.296.921.46
Interest 0.963.920.640.560.540.540.490.500.730.240.180.170.00
Depreciation 3.764.300.300.300.110.010.010.010.010.010.000.000.00
Profit before tax -7.53-56.07-5.14-1.901.44-110.01-3.69-1.6447.68-4.88-0.916.451.11
Tax % 30.81%-0.18%3.50%-18.42%248.61%0.55%1.63%-3.66%0.00%0.00%0.00%2.48%0.00%
Net Profit -9.86-55.96-5.32-1.55-2.14-110.61-3.75-1.5847.68-4.88-0.916.291.11
EPS in Rs -0.69-3.78-0.36-0.10-0.14-7.48-0.25-0.113.22-0.33-0.060.430.08

Last Updated: March 3, 2026, 2:24 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 26, 2026, 2:16 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 815.54730.431,030.131,344.561,587.242,039.002,212.90774.02655.19189.073.600.000.00
Expenses 668.26581.00816.831,082.141,280.691,655.342,043.98847.05647.92207.9524.087.432.24
Operating Profit 147.28149.43213.30262.42306.55383.66168.92-73.037.27-18.88-20.48-7.43-2.24
OPM % 18.06%20.46%20.71%19.52%19.31%18.82%7.63%-9.44%1.11%-9.99%-568.89%
Other Income 6.138.2420.7412.686.3410.5526.36-210.80-676.80-55.50-92.1446.904.61
Interest 13.7712.6914.7922.6220.7625.0141.2737.3129.347.452.271.960.59
Depreciation 76.8859.6174.2987.45104.15153.51166.93115.3879.8116.840.720.050.01
Profit before tax 62.7685.37144.96165.03187.98215.69-12.92-436.52-778.68-98.67-115.6137.461.77
Tax % 1.59%6.37%13.86%11.44%14.96%17.29%-15.25%3.11%0.46%1.70%3.47%0.00%
Net Profit 61.7679.93124.86146.16159.86178.40-10.94-450.08-782.29-100.36-119.6237.471.61
EPS in Rs 4.745.719.7810.7410.8511.99-0.84-30.56-52.88-6.78-8.092.530.12
Dividend Payout % 20.69%17.17%10.04%9.16%14.55%8.24%0.00%0.00%0.00%0.00%0.00%0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)29.42%56.21%17.06%9.37%11.60%-106.13%-4014.08%-73.81%87.17%-19.19%131.32%
Change in YoY Net Profit Growth (%)0.00%26.79%-39.15%-7.69%2.22%-117.73%-3907.94%3940.27%160.98%-106.36%150.52%

Take Solutions Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:%
5 Years:%
3 Years:%
TTM:-100%
Compounded Profit Growth
10 Years:-36%
5 Years:16%
3 Years:26%
TTM:110%
Stock Price CAGR
10 Years:-20%
5 Years:-26%
3 Years:-26%
1 Year:-41%
Return on Equity
10 Years:-7%
5 Years:-51%
3 Years:-58%
Last Year:13%

Last Updated: September 5, 2025, 1:41 pm

Balance Sheet

Last Updated: December 4, 2025, 2:04 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 12121213151515151515151515
Reserves 4585126198981,3141,5041,5611,11016694-24611
Borrowings 20720933623732347455351459463700
Other Liabilities 18518924622118933933618798469601610
Total Liabilities 8629221,2141,3691,8402,3312,4651,8261,223224883635
Fixed Assets 3843595435545891,0911,234934101733000
CWIP 217321424110311000
Investments 5062110591018700000
Other Assets 4265416477851,1501,1881,2138851,119140583635
Total Assets 8629221,2141,3691,8402,3312,4651,8261,223224883635

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 99.8374.13150.9755.90120.85103.57211.14135.2429.6220.029.32-16.37
Cash from Investing Activity + -90.89-13.62-292.22-129.74-178.94-473.86-233.32-57.4514.92-2.57-7.4622.13
Cash from Financing Activity + -6.89-11.37110.9955.88301.5099.9120.54-83.95-54.51-35.72-11.74-3.24
Net Cash Flow 2.0549.13-30.27-17.97243.41-270.37-1.63-6.16-9.98-18.27-9.882.52
Free Cash Flow 67.9145.6735.32-30.3338.80-22.6753.55133.45-1.59-11.861.51-16.37
CFO/OP 71%52%76%26%44%30%156%-212%704%-114%-43%217%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-59.72-59.57-122.7025.42-16.45-90.34-384.08-587.03-51.73-64.88-57.48-7.43

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 10012010711810894116205455839
Inventory Days
Days Payable
Cash Conversion Cycle 10012010711810894116205455839
Working Capital Days 3242199085678014028-42-305
ROCE %11%13%16%17%15%13%1%-9%-6%-14%-21%11%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 53.41%53.41%53.41%53.41%53.41%53.41%53.41%53.41%53.41%53.34%5.19%0.00%
FIIs 0.13%0.13%0.00%0.00%0.02%0.00%0.00%0.00%0.00%0.00%0.00%0.56%
DIIs 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.01%0.00%0.00%0.00%
Public 46.45%46.46%46.57%46.59%46.56%46.58%46.58%46.59%46.58%46.65%94.81%99.44%
No. of Shareholders 83,95082,04581,18379,33681,93880,28878,03377,16375,98875,14174,41070,324

Shareholding Pattern Chart

No. of Shareholders

Take Solutions Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 1.001.001.001.001.00
Basic EPS (Rs.) 2.56-8.18-6.86-53.50-30.91
Diluted EPS (Rs.) 2.56-8.18-6.86-53.50-30.91
Cash EPS (Rs.) 2.57-7.64-5.71-48.04-22.89
Book Value[Excl.RevalReserv]/Share (Rs.) 1.40-0.607.4312.3576.89
Book Value[Incl.RevalReserv]/Share (Rs.) 1.40-0.607.4312.3576.89
Revenue From Operations / Share (Rs.) 0.004.4912.9344.8152.93
PBDIT / Share (Rs.) 0.18-0.81-0.721.63-4.17
PBIT / Share (Rs.) 0.18-1.35-1.88-3.83-12.07
PBT / Share (Rs.) 0.05-8.10-3.10-5.83-30.01
Net Profit / Share (Rs.) 2.56-8.18-6.86-53.50-30.78
NP After MI And SOA / Share (Rs.) 2.56-8.18-6.86-53.50-30.91
PBDIT Margin (%) 0.00-18.13-5.603.63-7.88
PBIT Margin (%) 0.00-30.14-14.50-8.54-22.79
PBT Margin (%) 0.00-180.45-23.94-13.02-56.69
Net Profit Margin (%) 0.00-182.32-53.07-119.39-58.14
NP After MI And SOA Margin (%) 0.00-182.32-53.03-119.39-58.39
Return on Networth / Equity (%) 182.520.00-92.32-432.08-40.19
Return on Capital Employeed (%) 13.141879.84-22.21-25.86-13.36
Return On Assets (%) 102.70-135.76-44.68-63.95-24.50
Long Term Debt / Equity (X) 0.00-0.080.050.080.11
Total Debt / Equity (X) 0.00-3.150.300.250.40
Asset Turnover Ratio (%) 0.000.410.070.020.00
Current Ratio (X) 1.480.390.891.081.64
Quick Ratio (X) 1.480.380.881.081.64
Interest Coverage Ratio (X) 1.40-2.19-1.420.81-1.64
Interest Coverage Ratio (Post Tax) (X) 1.38-3.87-3.91-2.03-5.09
Enterprise Value (Cr.) 95.27329.68219.63438.721067.70
EV / Net Operating Revenue (X) 0.005.031.160.661.38
EV / EBITDA (X) 34.72-27.70-20.7418.40-17.49
MarketCap / Net Operating Revenue (X) 0.004.611.040.640.84
Price / BV (X) 4.81-34.111.822.340.58
Price / Net Operating Revenue (X) 0.004.611.040.640.84
EarningsYield 0.37-0.39-0.50-1.85-0.68

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Take Solutions Ltd. is a Public Limited Listed company incorporated on 20/12/2000 and has its registered office in the State of Tamil Nadu, India. Company's Corporate Identification Number(CIN) is L63090TN2000PLC046338 and registration number is 046338. Currently Company is involved in the business activities of Scientific research and development. Company's Total Operating Revenue is Rs. 0.90 Cr. and Equity Capital is Rs. 14.79 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Hospitals & Medical ServicesNo.56, Old No. 116, 4th Floor, Ragas Building, Chennai (Madras) Tamil Nadu 600004Contact not found
Management
NamePosition Held
Mr. H R SrinivasanDirector
Mr. Vedamirtham VenkatesanWhole Time Director
Mr. Peeyush SethiaAddnl.Independent Director
Mr. Kanwar Nitin SinghAddnl.Independent Director
Ms. Pushpa JoshiAddnl.Independent Director
Ms. Cecily DheepaAdditional Director

FAQ

What is the intrinsic value of Take Solutions Ltd and is it undervalued?

As of 13 April 2026, Take Solutions Ltd's intrinsic value is ₹22186.22, which is 54816.39% higher than the current market price of ₹40.40, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (644 %), book value (₹1.73), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Take Solutions Ltd?

Take Solutions Ltd is trading at ₹40.40 as of 13 April 2026, with a FY2026-2027 high of ₹49.9 and low of ₹7.26. The stock is currently near its 52-week high. Market cap stands at ₹598 Cr..

How does Take Solutions Ltd's P/E ratio compare to its industry?

Take Solutions Ltd has a P/E ratio of 2,989, which is above the industry average of 98.13. This significantly elevated P/E suggests the market expects strong future growth, or the stock may be overpriced relative to current earnings.

Is Take Solutions Ltd financially healthy?

Key indicators for Take Solutions Ltd: ROCE of 11.2 % is moderate; ROE of 644 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is Take Solutions Ltd profitable and how is the profit trend?

Take Solutions Ltd reported a net profit of ₹37 Cr in Mar 2025. Compared to ₹-782 Cr in Mar 2022, the net profit shows an improving trend.

Does Take Solutions Ltd pay dividends?

Take Solutions Ltd has a dividend yield of 0.00 % at the current price of ₹40.40. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Take Solutions Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports