Firstsource Solutions Ltd

Firstsource Solutions Ltd

₹ 214 3.93%
24 Jun - close price
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

  • Market Cap 15,082 Cr.
  • Current Price 214
  • High / Low 229 / 122
  • Stock P/E 29.3
  • Book Value 52.5
  • Dividend Yield 1.64 %
  • ROCE 14.7 %
  • ROE 14.6 %
  • Face Value 10.0

Pros

  • Company has been maintaining a healthy dividend payout of 46.8%

Cons

  • The company has delivered a poor sales growth of 10.6% over past five years.
  • Company might be capitalizing the interest cost

* 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.

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
1,463 1,485 1,429 1,464 1,544 1,472 1,488 1,505 1,557 1,529 1,540 1,597 1,670
1,229 1,246 1,190 1,226 1,299 1,291 1,296 1,295 1,313 1,289 1,311 1,359 1,420
Operating Profit 234 238 239 238 245 181 192 210 244 240 229 237 250
OPM % 16% 16% 17% 16% 16% 12% 13% 14% 16% 16% 15% 15% 15%
-112 -0 1 0 -0 6 49 62 13 2 17 15 3
Interest 14 15 16 15 19 19 20 20 21 25 26 25 27
Depreciation 53 58 60 62 70 64 66 69 64 61 65 66 67
Profit before tax 55 165 164 161 156 105 155 184 172 155 154 161 159
Tax % 16% 19% 18% 16% 15% 19% 16% 14% 18% 19% 18% 20% 16%
47 134 135 135 132 85 129 158 141 126 127 129 134
EPS in Rs 0.67 1.93 1.94 1.94 1.90 1.22 1.85 2.26 2.02 1.79 1.80 1.83 1.90
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
2,819 3,106 3,035 3,217 3,556 3,535 3,826 4,099 5,078 5,921 6,022 6,336
2,525 2,735 2,645 2,819 3,109 3,064 3,274 3,445 4,239 4,939 5,165 5,380
Operating Profit 293 371 390 398 447 471 552 654 839 982 858 956
OPM % 10% 12% 13% 12% 13% 13% 14% 16% 17% 17% 14% 15%
46 2 7 9 3 5 4 9 -114 1 131 37
Interest 92 94 80 61 54 53 46 83 87 86 110 103
Depreciation 88 76 72 61 59 66 74 185 206 249 263 260
Profit before tax 159 203 244 286 337 358 436 394 432 647 615 630
Tax % 8% 5% 4% 9% 17% 9% 13% 14% 16% 17% 16% 18%
146 193 234 261 279 327 378 340 362 537 514 515
EPS in Rs 2.23 2.92 3.52 3.87 4.11 4.76 5.47 4.90 5.20 7.69 7.33 7.31
Dividend Payout % 0% 0% 0% 0% 0% 32% 37% 51% 58% 45% 47% 47%
Compounded Sales Growth
10 Years: 7%
5 Years: 11%
3 Years: 8%
TTM: 5%
Compounded Profit Growth
10 Years: 11%
5 Years: 7%
3 Years: 4%
TTM: 1%
Stock Price CAGR
10 Years: 18%
5 Years: 34%
3 Years: 8%
1 Year: 67%
Return on Equity
10 Years: 15%
5 Years: 15%
3 Years: 16%
Last Year: 15%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 658 660 666 673 681 687 691 694 696 697 697 697
Reserves 1,056 1,432 1,422 1,104 1,347 1,665 2,030 2,072 2,103 2,336 2,670 3,003
1,276 1,189 1,031 891 965 667 557 1,356 1,194 1,784 1,393 1,533
382 409 306 286 316 352 352 393 789 796 785 849
Total Liabilities 3,372 3,689 3,427 2,954 3,309 3,371 3,630 4,514 4,783 5,613 5,545 6,083
2,514 2,730 2,444 2,022 2,068 2,080 2,223 2,871 2,998 3,744 3,716 3,853
CWIP 2 0 8 2 4 2 2 0 0 3 3 17
Investments 3 5 73 85 163 34 134 12 94 130 71 42
853 953 901 845 1,074 1,255 1,271 1,630 1,691 1,736 1,754 2,171
Total Assets 3,372 3,689 3,427 2,954 3,309 3,371 3,630 4,514 4,783 5,613 5,545 6,083

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
199 396 246 297 200 315 400 410 976 704 795 645
583 -13 -104 -101 -233 96 -203 10 -344 -594 17 -58
-881 -286 -246 -207 4 -327 -273 -277 -689 -158 -743 -564
Net Cash Flow -98 96 -105 -11 -30 84 -76 143 -58 -49 69 23

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 50 35 35 34 31 39 37 50 61 59 63 67
Inventory Days
Days Payable
Cash Conversion Cycle 50 35 35 34 31 39 37 50 61 59 63 67
Working Capital Days 0 -6 5 -10 -7 1 31 47 17 35 27 38
ROCE % 7% 9% 10% 12% 14% 13% 15% 13% 16% 17% 15%

Shareholding Pattern

Numbers in percentages

14 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

Concalls