Firstsource Solutions Ltd

Firstsour.Solu. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Firstsource Solutions Ltd

₹ 216 7.21%
25 Apr 4:01 p.m.
firstsource.com BSE: 532809 NSE : FSL
About

Firstsource Solutions Limited is a leading player in the Business Process Management (BPM) industry. Part of the RP-Sanjiv Goenka Group, Firstsource provides bespoke services and solutions to its customers across Banking and Financial Services, Healthcare, Communications, Media and Technology, and other diverse industries. The company has the philosophy of 'Digital First, Digital Now' [1]

Key Points

Business Verticals FY23
Digitally Empowered Customer Experience
(DECX) (~49%)[1]
DECX empowers clients with bespoke solutions that shape customer experiences across every touchpoint. It offers services in Media, Mortgage, Heathcare, and Banking sectors

Website BSE NSE
  • Market Cap ₹ 15,190 Cr.
  • Current Price ₹ 216
  • High / Low ₹ 222 / 112
  • Stock P/E 53.1
  • Book Value ₹ 35.0
  • Dividend Yield 1.62 %
  • ROCE 12.7 %
  • ROE 10.6 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has been maintaining a healthy dividend payout of 72.7%

Cons

  • The company has delivered a poor sales growth of 9.82% over past five years.
  • Company has high debtors of 169 days.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: IT - Software Industry: Computers - Software - Medium / Small

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
368 406 402 408 403 379 359 351 327 338 336 364 435
225 252 261 262 269 269 257 252 239 246 247 263 307
Operating Profit 143 154 140 146 134 110 102 99 88 92 90 101 128
OPM % 39% 38% 35% 36% 33% 29% 28% 28% 27% 27% 27% 28% 30%
7 9 7 8 7 8 7 6 9 12 8 9 10
Interest 4 4 6 5 5 4 4 4 4 3 3 4 5
Depreciation 20 21 22 22 23 22 23 22 22 21 20 22 24
Profit before tax 127 138 120 127 114 92 81 78 72 80 75 85 109
Tax % 15% 17% 16% 13% 16% 12% 14% 20% 21% 26% 13% 15% 18%
107 115 101 110 95 81 69 63 57 59 65 72 90
EPS in Rs 1.54 1.65 1.46 1.58 1.37 1.15 0.99 0.90 0.81 0.85 0.92 1.03 1.27
Raw PDF
Upcoming result date: 3 May 2024

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
754 881 917 914 875 940 861 768 940 1,325 1,592 1,376 1,474
688 745 727 706 676 710 627 581 672 832 1,061 994 1,063
Operating Profit 66 136 190 208 198 230 235 187 268 492 531 381 411
OPM % 9% 15% 21% 23% 23% 24% 27% 24% 28% 37% 33% 28% 28%
102 93 15 19 18 15 13 62 31 28 31 34 40
Interest 66 53 18 21 9 7 7 2 16 16 20 15 15
Depreciation 60 58 53 46 32 19 22 24 71 80 88 89 87
Profit before tax 42 117 134 160 176 219 219 223 212 425 453 311 349
Tax % -8% 0% 0% -2% 14% 14% 12% 11% 14% 14% 15% 20%
45 117 134 164 151 188 192 199 182 367 388 248 286
EPS in Rs 1.05 1.78 2.04 2.46 2.25 2.77 2.80 2.88 2.62 5.27 5.55 3.54 4.07
Dividend Payout % 0% 0% 0% 0% 0% 0% 54% 69% 95% 57% 63% 98%
Compounded Sales Growth
10 Years: 5%
5 Years: 10%
3 Years: 14%
TTM: 4%
Compounded Profit Growth
10 Years: 8%
5 Years: 6%
3 Years: 11%
TTM: 6%
Stock Price CAGR
10 Years: 21%
5 Years: 33%
3 Years: 24%
1 Year: 87%
Return on Equity
10 Years: 11%
5 Years: 12%
3 Years: 15%
Last Year: 11%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 431 658 660 666 673 681 687 691 694 696 697 697 697
Reserves 449 575 721 962 1,100 1,318 1,448 1,588 1,371 1,476 1,623 1,607 1,770
1,196 120 194 235 193 186 16 11 215 248 265 158 256
217 268 195 100 91 83 98 81 85 208 163 157 164
Total Liabilities 2,293 1,620 1,769 1,963 2,056 2,268 2,249 2,372 2,366 2,629 2,748 2,619 2,887
137 96 86 58 39 55 56 72 249 291 313 208 304
CWIP 2 2 0 0 1 2 0 0 0 0 0 3 7
Investments 1,192 1,169 1,173 1,246 1,268 1,345 1,219 1,316 1,199 1,287 1,336 1,288 1,362
963 354 510 658 748 866 974 984 918 1,051 1,099 1,119 1,214
Total Assets 2,293 1,620 1,769 1,963 2,056 2,268 2,249 2,372 2,366 2,629 2,748 2,619 2,887

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
92 330 -17 51 77 78 41 222 388 418 416 270
222 600 0 -51 -21 -105 124 -106 78 -146 -51 47
-395 -970 20 -3 -45 6 -166 -117 -433 -307 -356 -319
Net Cash Flow -82 -41 3 -3 10 -21 -1 -1 33 -35 9 -1

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 75 34 74 93 133 144 239 206 145 147 123 169
Inventory Days
Days Payable
Cash Conversion Cycle 75 34 74 93 133 144 239 206 145 147 123 169
Working Capital Days -543 -54 24 110 130 164 233 238 147 113 118 150
ROCE % 5% 10% 10% 10% 9% 11% 10% 10% 10% 19% 19% 13%

Shareholding Pattern

Numbers in percentages

11 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
53.68% 53.66% 53.66% 53.66% 53.66% 53.66% 53.66% 53.66% 53.66% 53.66% 53.66% 53.66%
12.06% 10.64% 9.60% 7.79% 7.95% 8.41% 8.41% 8.95% 9.99% 10.21% 9.89% 9.59%
14.99% 13.79% 14.78% 14.75% 14.57% 13.26% 14.18% 15.06% 15.17% 16.22% 18.16% 19.27%
16.91% 19.45% 19.62% 21.36% 21.50% 22.25% 21.38% 20.09% 19.12% 17.91% 16.86% 16.15%
2.35% 2.46% 2.34% 2.44% 2.32% 2.42% 2.37% 2.24% 2.06% 2.00% 1.44% 1.35%
No. of Shareholders 2,07,5602,78,4352,94,1003,20,4993,28,0013,41,6633,28,7873,09,8912,95,2832,87,1852,75,2332,66,874

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Credit ratings

Concalls