Loading...

TAKE Solutions

NSEI:TAKE
Snowflake Description

Very undervalued with flawless balance sheet.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
TAKE
NSEI
₹18B
Market Cap
  1. Home
  2. IN
  3. Healthcare
Company description

TAKE Solutions Limited, together with its subsidiaries, provides domain-intensive services and solutions in the areas of life sciences and supply chain management. The last earnings update was 61 days ago. More info.


Add to Portfolio Compare Print
  • TAKE Solutions has significant price volatility in the past 3 months.
TAKE Share Price and Events
7 Day Returns
1.2%
NSEI:TAKE
-0.2%
Asia Healthcare Services
-0.5%
IN Market
1 Year Returns
-48.7%
NSEI:TAKE
18.5%
Asia Healthcare Services
-1.8%
IN Market
TAKE Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
TAKE Solutions (TAKE) 1.2% -4.4% -19% -48.7% -29% 262.4%
Asia Healthcare Services -0.2% -1% -26.3% 18.5% 59.6% 68%
IN Market -0.5% -2.7% -4.7% -1.8% 22.9% 34.2%
1 Year Return vs Industry and Market
  • TAKE underperformed the Healthcare Services industry which returned 18.5% over the past year.
  • TAKE underperformed the Market in India which returned -1.8% over the past year.
Price Volatility
TAKE
Industry
5yr Volatility vs Market

Value

 Is TAKE Solutions undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of TAKE Solutions to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for TAKE Solutions.

NSEI:TAKE Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 1 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 17.6%
Perpetual Growth Rate 10-Year IN Government Bond Rate 7.6%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for NSEI:TAKE
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year IN Govt Bond Rate 7.6%
Equity Risk Premium S&P Global 8.6%
Healthcare Services Unlevered Beta Simply Wall St/ S&P Global 1.08
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 1.082 (1 + (1- 35%) (24.91%))
1.172
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.17
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 7.55% + (1.172 * 8.6%)
17.63%

Discounted Cash Flow Calculation for NSEI:TAKE using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for TAKE Solutions is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

NSEI:TAKE DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (INR, Millions) Source Present Value
Discounted (@ 17.63%)
2020 1,126.60 Analyst x1 957.73
2021 1,411.30 Analyst x1 1,019.92
2022 2,477.80 Analyst x1 1,522.26
2023 3,485.83 Est @ 40.68% 1,820.55
2024 4,557.47 Est @ 30.74% 2,023.45
2025 5,641.45 Est @ 23.78% 2,129.29
2026 6,708.50 Est @ 18.91% 2,152.50
2027 7,748.66 Est @ 15.51% 2,113.58
2028 8,765.17 Est @ 13.12% 2,032.48
2029 9,768.61 Est @ 11.45% 1,925.62
Present value of next 10 years cash flows ₹17,697.37
NSEI:TAKE DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= ₹9,768.61 × (1 + 7.55%) ÷ (17.63% – 7.55%)
₹104,205.15
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= ₹104,205.15 ÷ (1 + 17.63%)10
₹20,541.31
NSEI:TAKE Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= ₹17,697.37 + ₹20,541.31
₹38,238.68
Equity Value per Share
(INR)
= Total value / Shares Outstanding
= ₹38,238.68 / 146.14
₹261.67
NSEI:TAKE Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in NSEI:TAKE represents 0.99959x of BSE:532890
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.99959x
Value per Share
(Listing Adjusted, INR)
= Value per Share (INR) x Listing Adjustment Factor
= ₹ 261.67 x 0.99959
₹261.56
Value per share (INR) From above. ₹261.56
Current discount Discount to share price of ₹122.85
= -1 x (₹122.85 - ₹261.56) / ₹261.56
53%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price TAKE Solutions is available for.
Intrinsic value
>50%
Share price is ₹122.85 vs Future cash flow value of ₹261.56
Current Discount Checks
For TAKE Solutions to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • TAKE Solutions's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • TAKE Solutions's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for TAKE Solutions's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are TAKE Solutions's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
NSEI:TAKE PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-03-31) in INR ₹12.13
BSE:532890 Share Price ** BSE (2019-07-16) in INR ₹122.9
Global Healthcare Services Industry PE Ratio Median Figure of 37 Publicly-Listed Healthcare Services Companies 36.65x
India Market PE Ratio Median Figure of 2,834 Publicly-Listed Companies 14.78x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of TAKE Solutions.

NSEI:TAKE PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= BSE:532890 Share Price ÷ EPS (both in INR)

= 122.9 ÷ 12.13

10.13x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • TAKE Solutions is good value based on earnings compared to the Global Healthcare Services industry average.
  • TAKE Solutions is good value based on earnings compared to the India market.
Price based on expected Growth
Does TAKE Solutions's expected growth come at a high price?
Raw Data
NSEI:TAKE PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 10.13x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 1 Analysts
26.8%per year
Global Healthcare Services Industry PEG Ratio Median Figure of 25 Publicly-Listed Healthcare Services Companies 2.28x
India Market PEG Ratio Median Figure of 536 Publicly-Listed Companies 1.29x

*Line of best fit is calculated by linear regression .

NSEI:TAKE PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 10.13x ÷ 26.8%

0.38x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • TAKE Solutions is good value based on expected growth next year.
Price based on value of assets
What value do investors place on TAKE Solutions's assets?
Raw Data
NSEI:TAKE PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-03-31) in INR ₹103.89
BSE:532890 Share Price * BSE (2019-07-16) in INR ₹122.9
Global Healthcare Services Industry PB Ratio Median Figure of 106 Publicly-Listed Healthcare Services Companies 4.03x
India Market PB Ratio Median Figure of 3,668 Publicly-Listed Companies 0.95x
NSEI:TAKE PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= BSE:532890 Share Price ÷ Book Value per Share (both in INR)

= 122.9 ÷ 103.89

1.18x

* Primary Listing of TAKE Solutions.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • TAKE Solutions is good value based on assets compared to the Global Healthcare Services industry average.
X
Value checks
We assess TAKE Solutions's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Healthcare Services industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Healthcare Services industry average (and greater than 0)? (1 check)
  5. TAKE Solutions has a total score of 6/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is TAKE Solutions expected to perform in the next 1 to 3 years based on estimates from 1 analyst?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
26.8%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is TAKE Solutions expected to grow at an attractive rate?
  • TAKE Solutions's earnings growth is expected to exceed the low risk savings rate of 7.6%.
Growth vs Market Checks
  • TAKE Solutions's earnings growth is expected to exceed the India market average.
  • TAKE Solutions's revenue growth is expected to exceed the India market average.
Annual Growth Rates Comparison
Raw Data
NSEI:TAKE Future Growth Rates Data Sources
Data Point Source Value (per year)
NSEI:TAKE Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 1 Analysts 26.8%
NSEI:TAKE Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 1 Analysts 21%
Global Healthcare Services Industry Earnings Growth Rate Market Cap Weighted Average 29.5%
Global Healthcare Services Industry Revenue Growth Rate Market Cap Weighted Average 15.4%
India Market Earnings Growth Rate Market Cap Weighted Average 17%
India Market Revenue Growth Rate Market Cap Weighted Average 9.8%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
NSEI:TAKE Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below
All numbers in INR Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
NSEI:TAKE Future Estimates Data
Date (Data in INR Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2022-03-31 39,300 4,639 4,086 1
2021-03-31 33,288 3,325 3,226 1
2020-03-31 27,029 2,749 2,446 1
NSEI:TAKE Past Financials Data
Date (Data in INR Millions) Revenue Cash Flow Net Income *
2019-03-31 20,390 1,773
2018-12-31 19,590 1,953
2018-09-30 18,454 2,006
2018-06-30 17,004 1,778
2018-03-31 15,872 1,040 1,605
2017-12-31 14,888 1,424
2017-09-30 14,239 1,383
2017-06-30 13,813 1,324
2017-03-31 13,446 559 1,431
2016-12-31 13,011 1,274
2016-09-30 12,058 1,192
2016-06-30 11,192 1,116

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • TAKE Solutions's earnings are expected to grow significantly at over 20% yearly.
  • TAKE Solutions's revenue is expected to grow significantly at over 20% yearly.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
NSEI:TAKE Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below

All data from TAKE Solutions Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

NSEI:TAKE Future Estimates Data
Date (Data in INR Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2022-03-31 28.00 28.00 28.00 1.00
2021-03-31 22.00 22.00 22.00 1.00
2020-03-31 17.00 17.00 17.00 1.00
NSEI:TAKE Past Financials Data
Date (Data in INR Millions) EPS *
2019-03-31 12.13
2018-12-31 13.68
2018-09-30 14.42
2018-06-30 13.13
2018-03-31 12.19
2017-12-31 11.16
2017-09-30 10.83
2017-06-30 10.16
2017-03-31 11.22
2016-12-31 10.21
2016-09-30 9.50
2016-06-30 9.30

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • TAKE Solutions is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess TAKE Solutions's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Global market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Global market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
TAKE Solutions has a total score of 5/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has TAKE Solutions performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare TAKE Solutions's growth in the last year to its industry (Healthcare Services).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • TAKE Solutions has delivered over 20% year on year earnings growth in the past 5 years.
  • TAKE Solutions's 1-year earnings growth is less than its 5-year average (10.5% vs 23.2%)
  • TAKE Solutions's earnings growth has not exceeded the Global Healthcare Services industry average in the past year (10.5% vs 15.5%).
Earnings and Revenue History
TAKE Solutions's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from TAKE Solutions Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

NSEI:TAKE Past Revenue, Cash Flow and Net Income Data
Date (Data in INR Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-03-31 20,389.99 1,772.96
2018-12-31 19,589.83 1,952.71 825.87
2018-09-30 18,453.64 2,006.22 825.87
2018-06-30 17,004.13 1,777.68 825.87
2018-03-31 15,872.43 1,604.56 825.87
2017-12-31 14,888.28 1,423.52 710.77
2017-09-30 14,238.62 1,382.84 710.77
2017-06-30 13,812.82 1,323.75
2017-03-31 13,445.56 1,430.77 716.66
2016-12-31 13,011.10 1,274.18 152.63
2016-09-30 12,058.41 1,191.94 152.63
2016-06-30 11,191.90 1,115.84 152.63
2016-03-31 10,301.31 1,196.54 557.65
2015-12-31 9,331.99 1,156.26 1,518.23
2015-09-30 8,701.17 1,080.43 1,518.23
2015-06-30 7,974.66 963.88 1,518.23
2015-03-31 7,304.27 698.83 536.20
2014-12-31 7,119.68 556.87 1,692.69
2014-09-30 7,395.55 560.16 1,692.69
2014-06-30 7,813.73 577.43
2014-03-31 8,155.40 580.00 1,692.69
2013-12-31 8,141.58 604.93 1,507.65
2013-09-30 8,090.07 615.55 1,507.65
2013-06-30 8,098.83 675.15
2013-03-31 8,319.72 794.70 1,594.53
2012-12-31 8,294.14 866.28 1,101.83
2012-09-30 8,071.49 901.36 1,101.83

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • TAKE Solutions has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • TAKE Solutions used its assets more efficiently than the Global Healthcare Services industry average last year based on Return on Assets.
  • TAKE Solutions's use of capital deteriorated last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess TAKE Solutions's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Healthcare Services industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
TAKE Solutions has a total score of 2/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is TAKE Solutions's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up TAKE Solutions's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • TAKE Solutions is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • TAKE Solutions's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of TAKE Solutions's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • Low level of unsold assets.
  • Debt is covered by short term assets, assets are 2.6x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from TAKE Solutions Company Filings, last reported 3 months ago.

NSEI:TAKE Past Debt and Equity Data
Date (Data in INR Millions) Total Equity Total Debt Cash & Short Term Investments
2019-03-31 15,274.10 4,552.24 2,763.34
2018-12-31 15,428.29 3,218.01 6,370.99
2018-09-30 15,428.29 3,218.01 6,370.99
2018-06-30 13,366.78 3,226.40 4,428.70
2018-03-31 13,366.78 3,225.19 4,428.70
2017-12-31 10,386.55 2,991.00 2,892.63
2017-09-30 10,386.55 2,991.00 2,892.63
2017-06-30 9,344.47 2,205.84 1,139.93
2017-03-31 9,531.55 2,370.57 1,185.40
2016-12-31 9,016.56 2,273.56 1,769.04
2016-09-30 9,016.56 2,273.56 1,769.04
2016-06-30 6,715.04 3,363.87 1,299.95
2016-03-31 6,715.04 3,361.81 1,299.95
2015-12-31 6,370.13 2,106.72 1,414.28
2015-09-30 6,370.13 2,106.72 1,414.28
2015-06-30 5,804.79 2,087.97 1,256.88
2015-03-31 5,804.79 2,084.92 1,256.88
2014-12-31 5,403.17 1,545.72 1,288.55
2014-09-30 5,403.17 1,545.72 1,288.55
2014-06-30 5,183.39 1,710.93 1,274.30
2014-03-31 5,183.38 2,053.58 1,274.30
2013-12-31 5,440.92 1,738.85 1,173.42
2013-09-30 5,440.92 1,738.85 1,173.42
2013-06-30 4,661.06 1,694.83 1,262.38
2013-03-31 4,661.06 1,942.61 1,262.38
2012-12-31 4,319.65 1,907.95 1,201.44
2012-09-30 4,319.65 1,907.95 1,201.44
  • TAKE Solutions's level of debt (29.8%) compared to net worth is satisfactory (less than 40%).
  • The level of debt compared to net worth has been reduced over the past 5 years (39.8% vs 29.8% today).
  • Debt is well covered by operating cash flow (22.8%, greater than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 9.2x coverage).
X
Financial health checks
We assess TAKE Solutions's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. TAKE Solutions has a total score of 6/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is TAKE Solutions's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0.81%
Current annual income from TAKE Solutions dividends. Estimated to be 1.9% next year.
If you bought ₹2,000 of TAKE Solutions shares you are expected to receive ₹16 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • TAKE Solutions's pays a higher dividend yield than the bottom 25% of dividend payers in India (0.56%).
  • TAKE Solutions's dividend is below the markets top 25% of dividend payers in India (2.18%).
Upcoming dividend payment

Purchase TAKE Solutions before the 'Buy Limit' to receive their next dividend payment.

Dividends are usually paid every 3 or 6 months, you can time your share purchase to take advantage of upcoming dividend payments.
Dividend payment calendar
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
NSEI:TAKE Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below
Global Healthcare Services Industry Average Dividend Yield Market Cap Weighted Average of 15 Stocks 1%
India Market Average Dividend Yield Market Cap Weighted Average of 1447 Stocks 1.4%
India Minimum Threshold Dividend Yield 10th Percentile 0.3%
India Bottom 25% Dividend Yield 25th Percentile 0.6%
India Top 25% Dividend Yield 75th Percentile 2.2%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

NSEI:TAKE Future Dividends Estimate Data
Date (Data in ₹) Dividend per Share (annual) Avg. No. Analysts
2022-03-31 3.00 1.00
2021-03-31 2.00 1.00
2020-03-31 2.00 1.00
NSEI:TAKE Past Annualized Dividends Data
Date (Data in ₹) Dividend per share (annual) Avg. Yield (%)
2019-05-16 1.000 0.751
2019-02-13 1.000 0.750
2018-10-30 1.000 0.701
2018-05-17 1.000 0.491
2018-02-08 1.000 0.549
2017-11-08 1.000 0.619
2017-05-18 0.700 0.472
2016-11-03 1.000 0.733
2016-05-12 1.000 0.595
2016-02-05 1.000 0.711
2015-11-09 1.000 0.593
2015-05-15 1.000 0.793
2015-02-06 1.000 0.813
2014-11-12 1.000 1.707
2014-08-14 1.000 2.642
2014-05-20 1.000 2.870
2013-05-24 1.000 3.153
2013-02-18 0.600 2.350
2012-11-09 0.600 2.183
2012-08-22 1.000 2.716
2012-05-28 1.000 2.848
2011-09-16 1.000 3.647
2010-05-21 0.200 0.590
2009-06-01 0.200 0.631
2009-05-22 0.200 0.552
2008-10-24 2.000 9.383

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Dividends per share have been volatile in the past 10 years (annual drop of over 20%).
  • Dividends per share have fallen over the past 10 years.
Current Payout to shareholders
What portion of TAKE Solutions's earnings are paid to the shareholders as a dividend.
  • Dividends paid are thoroughly covered by earnings (12.1x coverage).
Future Payout to shareholders
  • Dividends after 3 years are expected to be thoroughly covered by earnings (9.3x coverage).
X
Income/ dividend checks
We assess TAKE Solutions's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.3%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can TAKE Solutions afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. TAKE Solutions has a total score of 3/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of TAKE Solutions's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Ram Yeleswarapu
COMPENSATION ₹0
AGE 53
CEO Bio

Mr. Ram Yeleswarapu serves as the Chief Executive Officer and the President at Take Solutions Ltd. Mr. Yeleswarapu is an entrepreneur with a wealth of experience and success in running IT companies. He is directly responsible for the US business operations. He started his career with Tata Steel at Jamshedpur. After an initial stint with the Tatas (TISCO), he moved to the USA to work for companies such as Merck, Parke-Davis and Amgen. He has been Director of Take Solutions Ltd June 22, 2005 and currently serves as its Executive Director since August 10, 2018. He served as an Executive Director of Take Solutions Ltd since June 22, 2005. He serves as a Director of APA Engineering Pvt. Ltd. He provides comprehensive general management guidance to the Group. He is responsible for the operations and profitability of APA Engineering Pvt. Ltd. He holds an Engineering Degree from IIT, Chennai.

CEO Compensation
  • Insufficient data for Ram to compare compensation growth.
  • Ram's remuneration is lower than average for companies of similar size in India.
Management Team Tenure

Average tenure and age of the TAKE Solutions management team in years:

4
Average Tenure
52.5
Average Age
  • The tenure for the TAKE Solutions management team is about average.
Management Team

Ram Yeleswarapu

TITLE
President
AGE
53

Harikesavanallur Srinivasan

TITLE
Co-Founder
AGE
55

Devaki Ravi

TITLE
Co-Founder & Non-Executive Non-Independent Director
AGE
54
TENURE
19.5 yrs

Avaneesh Singh

TITLE
Company Secretary & Compliance Officer
COMPENSATION
₹4M
TENURE
2.9 yrs

Nadathur Shobana

TITLE
Chief Risk Officer & Executive Director
COMPENSATION
₹3M
AGE
48

Subhasri Sriram

TITLE
CFO & Executive Director
AGE
50
TENURE
2.3 yrs

Ramesh Gopal

TITLE
Global Head of Human Resources & VP of Supply Chain
COMPENSATION
₹1M
AGE
52

Govindarajan Srinivasan

TITLE
Global Delivery Head of Enterprise Services

Brad Huff

TITLE
Executive VP & GM of Supply Chain Business
TENURE
6.5 yrs

Shalabh Kumar

TITLE
Head of Services for Navitas
TENURE
4 yrs
Board of Directors Tenure

Average tenure and age of the TAKE Solutions board of directors in years:

13.1
Average Tenure
54.5
Average Age
  • The average tenure for the TAKE Solutions board of directors is over 10 years, this suggests they are a seasoned and experienced board.
Board of Directors

Narayanan Kumar

TITLE
Chairman of the Board
COMPENSATION
₹430K
AGE
69
TENURE
10.2 yrs

Ram Yeleswarapu

TITLE
President
AGE
53
TENURE
14.1 yrs

Harikesavanallur Srinivasan

TITLE
Co-Founder
AGE
55
TENURE
13.1 yrs

Devaki Ravi

TITLE
Co-Founder & Non-Executive Non-Independent Director
AGE
54
TENURE
13.1 yrs

Nadathur Shobana

TITLE
Chief Risk Officer & Executive Director
COMPENSATION
₹3M
AGE
48
TENURE
2.4 yrs

Subhasri Sriram

TITLE
CFO & Executive Director
AGE
50
TENURE
2.4 yrs

Krish Vaidyanathan

TITLE
CEO of APA Engineering Private Ltd and Director of APA Engineering Private Ltd
TENURE
19.5 yrs

Jamil Sultan

TITLE
Chairman of TAKE MEA

Rangaswamy Rajan

TITLE
Non-Executive Independent Director
COMPENSATION
₹540K
AGE
71
TENURE
10.8 yrs

Ganesan Raghuram

TITLE
Non-Executive Independent Director
COMPENSATION
₹430K
AGE
64
TENURE
17.8 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month individual insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (₹) Value (₹)
18. Nov 18 Buy Subhasri Sriram Individual 16. Nov 18 16. Nov 18 90,000 ₹140.75 ₹12,667,498
18. Nov 18 Buy Harikesavanallur Srinivasan Individual 16. Nov 18 16. Nov 18 135,000 ₹141.70 ₹19,129,494
X
Management checks
We assess TAKE Solutions's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. TAKE Solutions has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

How Do Analysts See TAKE Solutions Limited (NSE:TAKE) Performing In The Year Ahead?

Overall, it seems that analyst forecasts are fairly optimistic, with profits predicted to increase by 38% next year relative to the past 5-year average growth rate of 23%. … To get an idea of the overall earnings growth trend for TAKE, I’ve plotted out each year’s earnings expectations and inserted a line of best fit to determine an annual rate of growth from the slope of this line. … NSEI:TAKE Past and Future Earnings, July 6th 2019 From the current net income level of ₹1.8b and the final forecast of ₹4.1b by 2022, the annual rate of growth for TAKE’s earnings is 27%.

Simply Wall St -

TAKE Solutions Limited (NSE:TAKE): A Fundamentally Attractive Investment

Very undervalued with flawless balance sheet Investors in search for stocks with room to flourish should look no further than TAKE, with its expected earnings growth of 27%. … NSEI:TAKE Past and Future Earnings, June 27th 2019 TAKE's strong financial health means that all of its upcoming liability payments are able to be met by its current cash and short-term investment holdings. … TAKE's has produced operating cash levels of 0.23x total debt over the past year, which implies that TAKE's management has put its borrowings into good use by generating enough cash to cover a sufficient portion of borrowings.

Simply Wall St -

Why TAKE Solutions Limited’s (NSE:TAKE) Return On Capital Employed Is Impressive

The formula for calculating the return on capital employed is: Return on Capital Employed = Earnings Before Interest and Tax (EBIT) ÷ (Total Assets - Current Liabilities) Or for TAKE Solutions: 0.14 = ₹2.3b ÷ (₹23b - ₹7.2b) (Based on the trailing twelve months to March 2019.) So, TAKE Solutions has an ROCE of 14%. … What Are Current Liabilities, And How Do They Affect TAKE Solutions's ROCE? … What We Can Learn From TAKE Solutions's ROCE With this level of liabilities and a mediocre ROCE, there are potentially better investments out there.

Simply Wall St -

Are Insiders Buying TAKE Solutions Limited (NSE:TAKE) Stock?

For example, a Harvard University study found that 'insider purchases earn abnormal returns of more than 6% per year.' Check out our latest analysis for TAKE Solutions The Last 12 Months Of Insider Transactions At TAKE Solutions In the last twelve months, the biggest single purchase by an insider was when Co-Founder Harikesavanallur Srinivasan bought ₹19m worth of shares at a price of ₹142 per share. … NSEI:TAKE Recent Insider Trading, June 6th 2019 TAKE Solutions is not the only stock insiders are buying. … Insider Ownership of TAKE Solutions Looking at the total insider shareholdings in a company can help to inform your view of whether they are well aligned with common shareholders.

Simply Wall St -

Is TAKE Solutions Limited's (NSE:TAKE) 12% ROE Strong Compared To Its Industry?

The formula for ROE is: Return on Equity = Net Profit ÷ Shareholders' Equity Or for TAKE Solutions: 12% = ₹1.8b ÷ ₹15b (Based on the trailing twelve months to March 2019.) Most readers would understand what net profit is, but it’s worth explaining the concept of shareholders’ equity. … Conservative use of debt to boost returns is usually a good move for shareholders, though it does leave the company more exposed to interest rate rises. … A company that can achieve a high return on equity without debt could be considered a high quality business.

Simply Wall St -

An Intrinsic Calculation For TAKE Solutions Limited (NSE:TAKE) Suggests It's 42% Undervalued

Using the most recent financial data, we'll take a look at whether the stock is fairly priced by estimating the company's future cash flows and discounting them to their present value. … Where possible we use analyst estimates, but when these aren't available we extrapolate the previous free cash flow (FCF) from the last estimate or reported value. … Generally we assume that a dollar today is more valuable than a dollar in the future, and so the sum of these future cash flows is then discounted to today's value: 10-year free cash flow (FCF) estimate 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 Levered FCF (₹, Millions) ₹60.30 ₹535.20 ₹2.15k ₹3.22k ₹4.42k ₹5.67k ₹6.92k ₹8.14k ₹9.34k ₹10.51k Growth Rate Estimate Source Analyst x1 Analyst x1 Analyst x1 Est @ 49.92% Est @ 37.21% Est @ 28.31% Est @ 22.08% Est @ 17.72% Est @ 14.67% Est @ 12.53% Present Value (₹, Millions) Discounted @ 18.22% ₹51.01 ₹382.94 ₹1.30k ₹1.65k ₹1.91k ₹2.08k ₹2.14k ₹2.13k ₹2.07k ₹1.97k Present Value of 10-year Cash Flow (PVCF)= ₹15.69b "Est" = FCF growth rate estimated by Simply Wall St We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period.

Simply Wall St -

Is Now The Time To Put TAKE Solutions (NSE:TAKE) On Your Watchlist?

If you believe that markets are even vaguely efficient, then over the long term you'd expect a company's share price to follow its earnings per share (EPS). … Careful consideration of revenue growth and earnings before interest and taxation (EBIT) margins can help inform a view on the sustainability of the recent profit growth. … You can take a look at the company's revenue and earnings growth trend, in the chart below

Simply Wall St -

Do You Like TAKE Solutions Limited (NSE:TAKE) At This P/E Ratio?

To keep it practical, we'll show how TAKE Solutions Limited's (NSE:TAKE) P/E ratio could help you assess the value on offer. … TAKE Solutions has a price to earnings ratio of 10.86, based on the last twelve months. … Price to Earnings Ratio = Share Price ÷ Earnings per Share (EPS)

Simply Wall St -

What Kind Of Shareholders Own TAKE Solutions Limited (NSE:TAKE)?

Insiders often own a large chunk of younger, smaller, companies while huge companies tend to have institutions as shareholders. … We also tend to see lower insider ownership in companies that were previously publicly owned. … Our analysis of the ownership of the company, below, shows that.

Simply Wall St -

Why TAKE Solutions Limited (NSE:TAKE) Could Be Your Next Investment

TAKE Solutions Limited (NSE:TAKE) is a company with exceptional fundamental characteristics. … Upon building up an investment case for a stock, we should look at various aspects. … In the case of TAKE, it

Simply Wall St -

Company Info

Description

TAKE Solutions Limited, together with its subsidiaries, provides domain-intensive services and solutions in the areas of life sciences and supply chain management. It develops and implements consulting, technology, and functional services across the spectrum of clinical, regulatory, and safety for biopharmaceutical companies and generics manufacturers. The company also offers functional services and software solutions related to enterprise mobility, material tracking, value chain collaboration, business services sourcing, trade management, and engineering design for the technology, consumer packaged goods, oil and gas, and automotive sectors. It provides its supply chain management services through a cloud platform, on premise, and through hand-held devices. The company’s IP-led approach enables its clients to automate supply chain processes; track, trace, and control at item level; mandate supplier compliance; and streamline material and shipment movement. It has operations in North America, Europe, Asia, and South America. The company was founded in 2000 and is headquartered in Chennai, India. TAKE Solutions Limited is a subsidiary of TAKE Solutions Pte Ltd.

Details
Name: TAKE Solutions Limited
TAKE
Exchange: NSEI
Founded: 2000
₹18,274,306,800
146,136,000
Website: http://www.takesolutions.com
Address: TAKE Solutions Limited
No. 27, Tank Bund Road,
Nungambakkam,
Chennai,
Tamil Nadu, 600034,
India
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
BSE 532890 Equity Shares Mumbai Stock Exchange IN INR 27. Aug 2007
NSEI TAKE Equity Shares National Stock Exchange of India IN INR 27. Aug 2007
Number of employees
Current staff
Staff numbers
0
TAKE Solutions employees.
Industry
Health Care Technology
Healthcare
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/07/16 12:52
End of day share price update: 2019/07/16 00:00
Last estimates confirmation: 2019/05/19
Last earnings filing: 2019/05/16
Last earnings reported: 2019/03/31
Last annual earnings reported: 2019/03/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.