Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post

Take Solutions Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹29.12Fairly Valued by 1.62%vs CMP ₹29.60

P/E (103.0) × ROE (16.5%) × BV (₹2.10) × DY (2.00%)

₹25.12Overvalued by 15.14%vs CMP ₹29.60
MoS: -17.8% (Negative)Confidence: 49/100 (Moderate)Models: 1 Under, 4 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹64.6737%Under (+118.5%)
Graham NumberEarnings₹2.3822%Over (-92%)
DCFCash Flow₹2.6718%Over (-91%)
Net Asset ValueAssets₹1.7312%Over (-94.2%)
Earnings YieldEarnings₹1.2012%Over (-95.9%)
Consensus (5 models)₹25.12100%Overvalued
Key Drivers: EPS CAGR 122.1% lifts DCF — verify sustainability. | P/E of 103 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

Analyst Summary

Take Solutions Ltd operates in the IT Consulting & Software segment, current market price is ₹29.60, market cap is 438 Cr.. At a glance, stock P/E is 103, ROE is 16.5 %, ROCE is 18.5 %, book value is 2.10, dividend yield is 0.00 %. The latest intrinsic value estimate is ₹25.12, around 15.1% below the current price, so expectations may already be running ahead of this modelled fair value. On operating trend, latest reported sales are about ₹0 Cr versus the prior period change of -100.0%, while latest net profit is about ₹37 Cr with a prior-period change of 131.3%. The 52-week range shown on this page is 50.1/8.16, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisTake 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 L63…

This summary is generated from the stock page data available for Take Solutions Ltd: Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.

Investment Snapshot

51
Take Solutions Ltd scores 51/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health60/100 · Moderate
ROCE 18.5% GoodROE 16.5% GoodD/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 Rank55/100 · Moderate
P/E 103.0 vs industry 131.4 In-lineROCE 18.5% vs industry 15.2% 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.

Share Price and Basic Stock Data

Last Updated: June 12, 2026, 7:39 am

Market Cap 438 Cr.
Current Price 29.6
Intrinsic Value₹25.12
High / Low 50.1/8.16
Stock P/E103
Book Value 2.10
Dividend Yield0.00 %
ROCE18.5 %
ROE16.5 %
Face Value 1.00
PEG Ratio0.84

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 438 Cr. 29.6 50.1/8.16103 2.100.00 %18.5 %16.5 % 1.00
Inspirisys Solutions Ltd 437 Cr. 110 134/69.910.3 25.30.00 %27.4 %53.6 % 10.0
ABM Knowledgeware Ltd 418 Cr. 209 325/15333.3 1230.60 %7.51 %5.22 % 5.00
Cybertech Systems & Software Ltd 416 Cr. 134 275/95.313.7 68.22.99 %17.3 %13.2 % 10.0
Danlaw Technologies India Ltd 462 Cr. 949 1,100/42820.1 2050.00 %27.2 %26.1 % 10.0
Industry Average16,812.45 Cr471.68131.39128.410.76%15.17%17.23%6.68

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: May 15, 2026, 2:30 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 12.0012.0012.0113.1014.5914.6114.6214.6214.6214.6214.6214.6214.62
Reserves 458.05512.42619.29897.841,313.701,503.621,560.731,110.07166.4293.98-23.505.9111.01
Borrowings 206.51208.79336.39237.27322.64473.92553.24514.1858.5146.3737.090.000.00
Other Liabilities 185.31188.87245.98221.09189.22338.98336.45187.23983.5569.4159.8915.959.58
Total Liabilities 861.87922.081,213.671,369.301,840.152,331.132,465.041,826.101,223.10224.3888.1036.4835.21
Fixed Assets 383.99358.60542.79554.25588.681,091.341,233.52933.75101.1373.2030.250.010.00
CWIP 2.0516.522.6720.6142.4541.250.830.213.3910.720.000.000.00
Investments 50.156.0521.229.5059.1910.2317.507.440.000.000.000.000.00
Other Assets 425.68540.91646.99784.941,149.831,188.311,213.19884.701,118.58140.4657.8536.4735.21
Total Assets 861.87922.081,213.671,369.301,840.152,331.132,465.041,826.101,223.10224.3888.1036.4835.21

Reserves and Borrowings Chart

Cash Flow

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Cash from Operating Activity + 741515612110421113530209-16-4
Cash from Investing Activity + -14-292-130-179-474-233-5715-3-7222
Cash from Financing Activity + -111115630210021-84-55-36-12-3-1
Net Cash Flow 49-30-18243-270-2-6-10-18-103-3
Free Cash Flow 4635-3039-2354133-2-122-16-4
CFO/OP 52%76%26%44%30%156%-212%704%-114%-43%217%208%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-59.23-59.36-123.0925.15-16.09-90.26-384.32-587.21-51.24-65.25-57.57-7.43

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. 0.00 Cr. and Equity Capital is Rs. 14.79 Cr. for the Year ended 31/03/2026.
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 19 June 2026, Take Solutions Ltd's intrinsic value is ₹25.12, which is 15.14% lower than the current market price of ₹29.60, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (16.5 %), book value (₹2.10), 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 ₹29.60 as of 19 June 2026, with a FY2026-2027 high of ₹50.1 and low of ₹8.16. The stock is currently in the middle of its 52-week range. Market cap stands at ₹438 Cr..

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

Take Solutions Ltd has a P/E ratio of 103, which is below the industry average of 131.39. This is broadly in line with or below the industry average.

Is Take Solutions Ltd financially healthy?

Key indicators for Take Solutions Ltd: ROCE of 18.5 % indicates efficient capital utilization; ROE of 16.5 % 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 ₹29.60. The company is currently not paying meaningful dividends.

Last Updated: June 12, 2026, 7:39 am
Author: Getaka|Social: XLinkedIn
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