X

Sign up for Equitymaster's free daily newsletter, The 5 Minute WrapUp and get access to our latest Multibagger guide (2018 Edition) on picking money-making stocks.

This is an entirely free service. No payments are to be made.


Download Now Subscribe to our free daily e-letter, The 5 Minute WrapUp and get this complimentary report.
We hate spam as much as you do. Check out our Privacy Policy and Terms Of Use.
Compare Take Solutions with Firstsource Solutions - Equitymaster
  • MyStocks

MEMBER'S LOGINX

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

TAKE SOLUTIONS vs FIRSTSOURCE SOL. - Comparison Results

TAKE SOLUTIONS    Change

Take Solutions (TSL) a small size IT company headquartered out of Chennai and provides technology-enabled business solutions across 9 countries and caters to more than 150 customers. The company was incorporated in the year 2000, and currently offers... More

FIRSTSOURCE SOL. 
   Change

FirstSource Solutions Limited (FSL) was originally incorporated as ICICI Infotech Upstream Limited in December 2001, and embarked on an aggressive inorganic growth path soon after that. FSL is a leading provider of offshore BPO services to clients pr... More

DO YOU LIKE THESE REPORTS? TELL US!

Current Valuations

    TAKE SOLUTIONS FIRSTSOURCE SOL. TAKE SOLUTIONS/
FIRSTSOURCE SOL.
 
P/E (TTM) x 15.8 10.4 151.0% View Chart
P/BV x 4.4 1.2 364.8% View Chart
Dividend Yield % 0.6 0.0 -  

Financials

 TAKE SOLUTIONS   FIRSTSOURCE SOL.
EQUITY SHARE DATA
    TAKE SOLUTIONS
Mar-14
FIRSTSOURCE SOL.
Mar-16
TAKE SOLUTIONS/
FIRSTSOURCE SOL.
5-Yr Chart
Click to enlarge
High Rs4246 91.5%   
Low Rs2025 79.4%   
Sales per share (Unadj.) Rs66.648.0 138.9%  
Earnings per share (Unadj.) Rs4.73.9 120.4%  
Cash flow per share (Unadj.) Rs11.04.9 224.1%  
Dividends per share (Unadj.) Rs1.000-  
Dividend yield (eoy) %3.20-  
Book value per share (Unadj.) Rs38.436.0 106.5%  
Shares outstanding (eoy) m122.40673.31 18.2%   
Bonus/Rights/Conversions -ESOP-  
Price / Sales ratio x0.50.7 62.8%   
Avg P/E ratio x6.59.0 72.4%  
P/CF ratio (eoy) x2.87.2 38.9%  
Price / Book Value ratio x0.81.0 81.9%  
Dividend payout %21.10-   
Avg Mkt Cap Rs m3,79423,936 15.9%   
No. of employees `000NA23.9 0.0%   
Total wages/salary Rs m2,26521,722 10.4%   
Avg. sales/employee Rs ThNM1,352.4-  
Avg. wages/employee Rs ThNM909.4-  
Avg. net profit/employee Rs ThNM110.9-  
INCOME DATA
Net Sales Rs m8,15532,303 25.2%  
Other income Rs m6294 65.1%   
Total revenues Rs m8,21732,397 25.4%   
Gross profit Rs m1,4734,048 36.4%  
Depreciation Rs m769662 116.1%   
Interest Rs m138524 26.3%   
Profit before tax Rs m6282,956 21.2%   
Minority Interest Rs m-38-4 854.5%   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m00-   
Tax Rs m10302 3.3%   
Profit after tax Rs m5802,650 21.9%  
Gross profit margin %18.112.5 144.1%  
Effective tax rate %1.610.2 15.6%   
Net profit margin %7.18.2 86.7%  
BALANCE SHEET DATA
Current assets Rs m4,7767,885 60.6%   
Current liabilities Rs m2,7047,699 35.1%   
Net working cap to sales %25.40.6 4,412.2%  
Current ratio x1.81.0 172.5%  
Inventory Days Days80-  
Debtors Days Days10034 290.9%  
Net fixed assets Rs m1,7761,407 126.3%   
Share capital Rs m1206,733 1.8%   
"Free" reserves Rs m4,06812,847 31.7%   
Net worth Rs m4,70124,271 19.4%   
Long term debt Rs m5764,270 13.5%   
Total assets Rs m8,71336,672 23.8%  
Interest coverage x5.66.6 83.7%   
Debt to equity ratio x0.10.2 69.6%  
Sales to assets ratio x0.90.9 106.3%   
Return on assets %8.28.7 95.2%  
Return on equity %12.310.9 113.0%  
Return on capital %13.812.2 113.2%  
Exports to sales %00-   
Imports to sales %00.3 0.0%   
Exports (fob) Rs mNANA-   
Imports (cif) Rs mNA83 0.0%   
Fx inflow Rs m1045,084 2.0%   
Fx outflow Rs m23145 15.6%   
Net fx Rs m814,939 1.6%   
CASH FLOW
From Operations Rs m9982,997 33.3%  
From Investments Rs m-909-1,037 87.6%  
From Financial Activity Rs m-69-2,074 3.3%  
Net Cashflow Rs m21-114 -18.0%  

Share Holding

Indian Promoters % 10.5 56.1 18.7%  
Foreign collaborators % 57.9 0.0 -  
Indian inst/Mut Fund % 0.7 6.7 10.4%  
FIIs % 0.6 9.1 6.6%  
ADR/GDR % 0.0 0.0 -  
Free float % 30.3 28.0 108.2%  
Shareholders   17,774 146,412 12.1%  
Pledged promoter(s) holding % 0.0 0.0 -  
NM: Not Meaningful
Source: Company Annual Reports, Regulatory Filings, Equitymaster

Compare TAKE SOLUTIONS With:   63 MOONS TECH.   GTL LTD  TATA ELXSI  SONATA SOFTWARE  INFOSYS LTD  

Compare TAKE SOLUTIONS With:   IBM (US)  KINGDEE INTER. (China)  HP (US)  CHINASOFT (China)  



Today's Market

Sensex, Nifty at Record Close Yet Again; IT & Realty Stocks Rally(Closing)

Indian share markets extended rally in the final hour of the trade, hitting fresh record highs while the Bank nifty touched 27,000 level for the first time. At the closing bell.

Related Views on News

Newgen Software Technologies Ltd. (IPO)

Jan 15, 2018

Should you subscribe to the IPO of Newgen Software Ltd?

Infosys: A Good Operating Performance (Quarterly Results Update - Detailed)

Jan 13, 2018

Operational efficiencies drive a good quarterly performance for Infosys.

TCS: Performance Along Expected Lines (Quarterly Results Update - Detailed)

Jan 12, 2018

TCS delivers a good performance in a challenging environment.

HCL Technologies: A Dull Performance (Quarterly Results Update - Detailed)

Dec 28, 2017

Improvement in profitability looks difficult for HCL tech.

Tech Mahindra: Rapid Recovery Underway (Quarterly Results Update - Detailed)

Nov 2, 2017

Tech Mahindra moves strongly on the recovery path.

More Views on News

Most Popular

Retail Investors or Chickens Waiting to Get Slaughtered in the Stock Market?(Vivek Kaul's Diary)

Jan 9, 2018

The price to earnings ratio of the Nifty 50 is very close to all-time high levels.

Best ELSS Funds In 2018: Don't Blindly Chase Top Performers(Outside View)

Jan 10, 2018

As the tax-saving season begins, investors hunt for the best ELSS funds for 2018. PersonalFN provides a list of the top ELSS mutual funds of the past year.

Did GST and Notebandi Help? Sherlock Holmes Finds Out...(The 5 Minute Wrapup)

Jan 13, 2018

Discussions with my cousin helped me understand the situation on Ground Zero - after the demonetization and GST upheaval. Here's what that means for listed companies...

Bitcoin Beginners Should Do These Three Things...(Smart Contrarian)

Jan 10, 2018

Three simple points to keep in mind before you consider buying bitcoin.

Nirvana denied: Has Value Failed?(The Honest Truth)

Jan 13, 2018

Should investors choose growth over value this year?

More

Small Investments
BIG Returns

Zero To Millions Guide 2018
Get our special report, Zero To Millions
(2018 Edition) Now!
We will never sell or rent your email id.
Please read our Terms

TAKE SOLUTIONS SHARE PRICE


Jan 22, 2018 (Close)

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 8-QTR ANALYSIS

COMPARE TAKE SOLUTIONS WITH

MARKET STATS