X

Sign up for Equitymaster's free daily newsletter, The 5 Minute WrapUp and get access to our latest Multibagger guide (2017 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 12.4 8.0 153.9% View Chart
P/BV x 3.4 0.9 371.8% View Chart
Dividend Yield % 0.8 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:   GEOMETRIC LTD  HEXAWARE TECHNOLOGIES  CORE EDUCATION  MICRO TECH  WIPRO  

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



Today's Market

Infosys Woes, Insurance IPOs and Top Stocks in Action(Pre-Open)

On Monday, the share markets in India slumped in the final hours of trade and finished the day in red.The BSE Sensex closed lower by 266 points to end at 31,259.

Related Views on News

Ankit Shah's First Five Insider Recommendations (The 5 Minute Wrapup)

Aug 5, 2017

How to get exclusive insider recommendations from Ankit Shah.

Tech Mahindra: Our Revised View (Quarterly Results Update - Detailed)

Aug 2, 2017

A better than expected turnaround in performance results in a change in view.

Wipro: A Decent Start to the Year (Quarterly Results Update - Detailed)

Jul 27, 2017

Digital services drive growth for Wipro in 1QFY18.

Infosys: A Decent Start to FY18 (Quarterly Results Update - Detailed)

Jul 14, 2017

Infosys starts FY18 on an encouraging note with a stable performance.

TCS: Currency Volatility Plays Spoilsport (Quarterly Results Update - Detailed)

Jul 14, 2017

TCS starts FY18 decently despite an adverse currency impact.

More Views on News

Most Popular

A 'Backdoor' to Multibaggers: It's Like Investing in Asian Paints Ten Years Ago(The 5 Minute Wrapup)

Aug 10, 2017

Don't miss these proxy bets on growing companies or in a few years you will be looking back with regret.

The Most Important Innovation in Finance Since Gold Coins(Vivek Kaul's Diary)

Aug 10, 2017

Bill connects the dots...between money and growth, real money and real resources, gold and cryptocurrencies...and between gold, cryptocurrencies, and time.

Signs of Life in the India VIX(Daily Profit Hunter)

Aug 12, 2017

The India VIX is up 36% in the last week. Fear has gone up but is still low by historical standards.

Bitcoin Continues Stellar Rise(Chart Of The Day)

Aug 10, 2017

Bitcoin hits an all-time high, is there more upside left?

5 Steps To Become Financially Independent(Outside View)

Aug 16, 2017

Ensure your financial Independence, and pledge to start the journey towards financial freedom today!

More

Become A Smarter Investor In
Just 5 Minutes

Multibagger Stocks Guide 2017
Get our special report, Multibagger Stocks Guide (2017 Edition) Now!
We will never sell or rent your email id.
Please read our Terms

TAKE SOLUTIONS SHARE PRICE


Aug 21, 2017 (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 5-YR ANALYSIS

COMPARE TAKE SOLUTIONS WITH

MARKET STATS