TAKE SOLUTIONS 2017-18 Annual Report Analysis

Helping You Build Wealth With Honest Research
Since 1996. Try Now

  • MyStocks

MEMBER'S LOGINX

     
Login Failure
   
     
   
     
 
 
 
(Please do not use this option on a public machine)
 
     
 
 
 
  Sign Up | Forgot Password?  

TAKE SOLUTIONS 2017-18 Annual Report Analysis
Fri, 15 Mar

TAKE SOLUTIONS has announced its results for the year ended March 2018. Let us have a look at the detailed performance review of the company during FY17-18.

TAKE SOLUTIONS Income Statement Analysis

  • Operating income during the year rose 18.0% on a year-on-year (YoY) basis.
  • The company's operating profit increased by 16.9% YoY during the fiscal. Operating profit margins witnessed a fall and stood at 19.3% in FY18 as against 19.5% in FY17.
  • Depreciation charges increased by 19.1% and finance costs decreased by 8.2% YoY, respectively.
  • Other income declined by 50.2% YoY.
  • Net profit for the year grew by 9.4% YoY.
  • Net profit margins during the year declined from 10.8% in FY17 to 10.0% in FY18.

TAKE SOLUTIONS Income Statement 2017-18

No. of Mths Year Ending 12 Mar-17* 12 Mar-18* % Change
Net Sales Rs m 13,446 15,872 18.0%
Other income Rs m 129 64 -50.2%
Total Revenues Rs m 13,574 15,937 17.4%
Gross profit Rs m 2,622 3,065 16.9%
Depreciation Rs m 875 1,042 19.1%
Interest Rs m 226 208 -8.2%
Profit before tax Rs m 1,650 1,880 13.9%
Tax Rs m 189 281 49.0%
Profit after tax Rs m 1,462 1,599 9.4%
Gross profit margin % 19.5 19.3
Effective tax rate % 11.4 15.0
Net profit margin % 10.8 10.0
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Company Reports, Regulatory Filings, Equitymaster



TAKE SOLUTIONS Balance Sheet Analysis

  • The company's current liabilities during FY18 stood at Rs 4 billion as compared to Rs 3 billion in FY17, thereby witnessing an increase of 23.6%.
  • Long-term debt stood at Rs 546 million as compared to Rs 488 million during FY17, a growth of 11.8%.
  • Current assets rose 51% and stood at Rs 12 billion, while fixed assets rose 27% and stood at Rs 2 billion in FY18.
  • Overall, the total assets and liabilities for FY18 stood at Rs 18 billion as against Rs 14 billion during FY17, thereby witnessing a growth of 34%.

TAKE SOLUTIONS Balance Sheet as on March 2018

No. of Mths Year Ending 12 Mar-17* 12 Mar-18* % Change
Networth Rs m 9,109 13,283 45.8
 
Current Liabilities Rs m 3,355 4,147 23.6
Long-term Debt Rs m 488 546 11.8
Total Liabilities Rs m 13,727 18,436 34.3
 
Current assets Rs m 7,791 11,777 51.2
Fixed Assets Rs m 1,685 2,135 26.7
Total Assets Rs m 13,727 18,436 34.3
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Company Reports, Regulatory Filings, Equitymaster



TAKE SOLUTIONS Cash Flow Statement Analysis

  • TAKE SOLUTIONS's cash flow from operating activities (CFO) during FY18 stood at Rs 1 billion, an improvement of 86.0% on a YoY basis.
  • Cash flow from investing activities (CFI) during FY18 stood at Rs -2 billion, an improvement of 38.4% on a YoY basis.
  • Cash flow from financial activities (CFF) during FY18 stood at Rs 3 billion, an improvement of 470% on a YoY basis.
  • Overall, net cash flows for the company during FY18 stood at Rs 2 billion from the Rs -180 million net cash flows seen during FY17.

TAKE SOLUTIONS Cash Flow Statement 2017-18

Particulars No. of months 12 12 % Change
Year Ending Mar-17 Mar-18
Cash Flow from Operating Activities Rs m 559 1,040 86.0%
Cash Flow from Investing Activities Rs m -1,291 -1,788 -
Cash Flow from Financing Activities Rs m 559 3,184 469.7%
Net Cash Flow Rs m -180 2,434 -
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Company Reports, Regulatory Filings, Equitymaster



Current Valuations for TAKE SOLUTIONS

  • The trailing twelve-month earnings per share (EPS) of the company stands at Rs 10.8, an decline from the EPS of Rs 11.0 recorded last year.
  • The price to earnings (P/E) ratio, at the current price of Rs 125.3, stands at 7.8 times its trailing twelve months earnings.
  • The price to book value (P/BV) ratio at current price levels stands at 1.7 times, while the price to sales ratio stands at 1.4 times.
  • The company's price to cash flow (P/CF) ratio stood at 5.8 times its end-of-year operating cash flow earnings.

Per Share Data/Valuations

No. of Mths Year Ending 12 Mar-17* 12 Mar-18*
Sales per share (Unadj.) Rs 100.9 107.3
TTM Earnings per share Rs 11.0 10.8
Diluted earnings per share Rs 11.9 13.1
Price to Cash Flow x 7.1 5.8
TTM P/E ratio x 8.5 7.8
Price / Book Value ratio x 2.3 1.7
Market Cap Rs m 16,688 15,331
Dividends per share (Unadj.) Rs 1.0 1.0
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Company Reports, Regulatory Filings, Equitymaster



Ratio Analysis for TAKE SOLUTIONS

  • Solvency Ratios
  • Current Ratio: The company's current ratio improved and stood at 2.8x during FY18, from 2.3x during FY17. The current ratio measures the company's ability to pay short-term and long-term obligations.

    Interest Coverage Ratio: The company's interest coverage ratio improved and stood at 10.1x during FY18, from 8.3x during FY17. The interest coverage ratio of a company states how easily a company can pay its interest expense on outstanding debt. A higher ratio is preferable.

  • Profitability Ratios
  • Return on Equity (ROE): The ROE for the company declined and down at 12.0% during FY18, from 16.0% during FY18. The ROE measures the ability of a firm to generate profits from its shareholders capital in the company.

    Return on Capital Employed (ROCE): The ROCE for the company declined and down at 15.1% during FY18, from 19.6% during FY17. The ROCE measures the ability of a firm to generate profits from its total capital (shareholder capital plus debt capital) employed in the company.

    Return on Assets (ROA): The ROA of the company declined and down at 9.8% during FY18, from 12.3% during FY17. The ROA measures how efficiently the company uses its assets to generate earnings.

Key Ratio Analysis

No. of Mths Year Ending 12 Mar-17* 12 Mar-18*
Current ratio x 2.3 2.8
Debtors’ Days Days 118 108
Interest coverage x 8.3 10.1
Debt to equity ratio x 0.1 0.0
Return on assets % 12.3 9.8
Return on equity % 16.0 12.0
Return on capital employed % 19.6 15.1
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Company Reports, Regulatory Filings, Equitymaster



To see how TAKE SOLUTIONS has performed over the last 5 years, please visit here.

TAKE SOLUTIONS Share Price Performance

Over the last one year, TAKE SOLUTIONS share price has moved up from Rs 164.3 to Rs 125.3, registering a loss of Rs 39.1 or around 23.8%.

Meanwhile, the S&P BSE IT Index is trading at Rs 14,996.1 (up 0.7%). Over the last one year it has moved up from 12,411.3 to 14,996.1, a gain of 2,585 points (up 20.8%).

Overall, the S&P BSE SENSEX is up 12.3% over the year.

(To know more, check out historical annual results for TAKE SOLUTIONS and quarterly results for TAKE SOLUTIONS)

Equitymaster requests your view! Post a comment on "TAKE SOLUTIONS 2017-18 Annual Report Analysis". Click here!

  

Related Views on News

TAKE SOLUTIONS Announces Quarterly Results (3QFY20); Net Profit Up 40.6% (Quarterly Result Update)

Feb 14, 2020 | Updated on Feb 14, 2020

For the quarter ended December 2019, TAKE SOLUTIONS has posted a net profit of Rs 511 m (up 40.6% YoY). Sales on the other hand came in at Rs 7 bn (up 24.8% YoY). Read on for a complete analysis of TAKE SOLUTIONS's quarterly results.

TAKE SOLUTIONS Announces Quarterly Results (2QFY20); Net Profit Down 16.1% (Quarterly Result Update)

Nov 14, 2019 | Updated on Nov 14, 2019

For the quarter ended September 2019, TAKE SOLUTIONS has posted a net profit of Rs 510 m (down 16.1% YoY). Sales on the other hand came in at Rs 6 bn (up 17.9% YoY). Read on for a complete analysis of TAKE SOLUTIONS's quarterly results.

TAKE SOLUTIONS 2018-19 Annual Report Analysis (Annual Result Update)

Jul 18, 2019 | Updated on Jul 18, 2019

Here's an analysis of the annual report of TAKE SOLUTIONS for 2018-19. It includes a full income statement, balance sheet and cash flow analysis of TAKE SOLUTIONS. Also includes updates on the valuation of TAKE SOLUTIONS.

More Views on News

Most Popular

How to Find the Best Stocks for Day Trading - 1(Fast Profits Daily)

Jul 2, 2020

In the first of two videos, I'll show you how to identify the best stocks for intraday trading.

Be Prepared to Profit from the Coming Crash in Oil Prices(Fast Profits Daily)

Jun 25, 2020

The stability in crude oil prices will not last much longer. Be ready to make fast profits when the time comes to short crude.

Tata Motors Tripled in 18 Months but You Can Do Even Better. Here's How...(Profit Hunter)

Jun 24, 2020

Rahul is ready for a repeat of his famous 2008 Tata Motors call.

Two Agri Stocks Are Likely to Outperform Even in this Market(Profit Hunter)

Jul 2, 2020

Why we have recommended two agriculture stocks for our Hidden Treasure subscribers. Read on...

More

India's #1 Trader
Reveals His Secrets

The Secret to Increasing Your Trading Profits Today
Get this Special Report, The Secret to Increasing Your Trading Profits Today, Now!
We will never sell or rent your email id.
Please read our Terms

TRACK TAKE SOLUTIONS

  • Track your investment in TAKE SOLUTIONS with Equitymaster's Portfolio Tracker. Set live price alerts, get research alerts and more. Get access now...
  • Add To MyStocks

MORE ON TAKE SOLUTIONS

TAKE SOLUTIONS - INFO EDGE COMPARISON

COMPARE TAKE SOLUTIONS WITH

MARKET STATS