Nifty
Sensex
:
:
11796.35
40289.78
28.60 (0.24%)
144.28 (0.36%)

BPO/ITeS

Rating :
67/99  (View)

BSE: 532809 | NSE: FSL

74.50
-0.35 (-0.47%)
27-Oct-2020 | 10:44AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  74.85
  •  74.90
  •  73.75
  •  74.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  527434
  •  392.94
  •  78.40
  •  20.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,210.29
  • 15.45
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,862.88
  • 3.34%
  • 1.83

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.82%
  • 1.29%
  • 19.22%
  • FII
  • DII
  • Others
  • 6.56%
  • 9.30%
  • 9.81%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.15
  • 4.96
  • 5.05

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.19
  • 9.55
  • 6.60

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.39
  • 5.42
  • 1.33

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.26
  • 9.60
  • 9.50

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.11
  • 1.32
  • 1.38

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.91
  • 8.07
  • 7.96

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
1,062
980
8%
1,080
967
12%
1,053
985
7%
985
955
3%
Expenses
895
814
10%
916
829
11%
887
849
4%
852
822
4%
EBITDA
167
166
1%
164
138
19%
167
136
22%
132
133
0%
EBIDTM
16%
17%
14%
14%
16%
14%
13%
14%
Other Income
0
-1
-
1
1
-42%
1
1
75%
8
1
1557%
Interest
13
13
0%
14
9
55%
16
7
125%
15
6
128%
Depreciation
50
44
13%
47
19
150%
48
19
154%
45
18
147%
PBT
103
107
-3%
103
111
-7%
104
111
-6%
81
108
-26%
Tax
15
16
-6%
12
13
-11%
14
13
12%
13
16
-15%
PAT
89
91
-3%
92
98
-7%
90
98
-9%
67
93
-27%
PATM
8%
9%
7%
10%
8%
10%
7%
10%
EPS
1.28
1.31
-2%
1.32
1.41
-6%
1.29
1.41
-9%
0.97
1.34
-28%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
4,181
4,099
3,826
3,535
3,556
3,217
3,035
3,127
2,844
2,255
2,055
Net Sales Growth
8%
7%
8%
-1%
11%
6%
-3%
10%
26%
10%
 
Cost Of Goods Sold
4,644
0
0
0
0
0
0
0
0
0
0
Gross Profit
-463
4,099
3,826
3,535
3,556
3,217
3,035
3,127
2,844
2,255
2,055
GP Margin
-11%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
3,551
3,470
3,295
3,079
3,113
2,819
2,647
2,765
2,554
2,068
1,769
Power & Fuel Cost
-
28
28
32
36
36
39
39
41
33
29
% Of Sales
-
1%
1%
1%
1%
1%
1%
1%
1%
1%
1%
Employee Cost
-
2,774
2,557
2,395
2,383
2,173
2,017
2,129
1,935
1,522
1,268
% Of Sales
-
68%
67%
68%
67%
68%
66%
68%
68%
68%
62%
Manufacturing Exp.
-
163
141
128
137
86
114
99
163
131
119
% Of Sales
-
4%
4%
4%
4%
3%
4%
3%
6%
6%
6%
General & Admin Exp.
-
444
513
492
506
499
456
457
398
358
336
% Of Sales
-
11%
13%
14%
14%
16%
15%
15%
14%
16%
16%
Selling & Distn. Exp.
-
38
35
14
13
9
8
8
9
9
9
% Of Sales
-
1%
1%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
22
22
17
38
15
13
32
8
14
9
% Of Sales
-
1%
1%
0%
1%
0%
0%
1%
0%
1%
0%
EBITDA
630
629
531
457
442
398
387
362
290
187
286
EBITDA Margin
15%
15%
14%
13%
12%
12%
13%
12%
10%
8%
14%
Other Income
10
9
8
8
7
9
9
11
49
47
24
Interest
58
58
29
40
54
61
80
94
92
69
46
Depreciation
191
185
74
66
59
61
72
76
88
89
89
PBT
391
394
436
358
337
286
244
203
159
76
175
Tax
54
55
58
31
58
25
10
10
13
14
35
Tax Rate
14%
14%
13%
9%
17%
9%
4%
5%
8%
18%
20%
PAT
337
340
378
327
279
261
234
193
147
62
139
PAT before Minority Interest
337
340
378
327
279
261
234
193
146
62
140
Minority Interest
0
0
0
0
0
0
0
0
0
0
-2
PAT Margin
8%
8%
10%
9%
8%
8%
8%
6%
5%
3%
7%
PAT Growth
-11%
-10%
16%
17%
7%
11%
21%
32%
136%
-55%
 
EPS
4.85
4.89
5.44
4.70
4.02
3.76
3.37
2.78
2.11
0.89
1.99

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
2,765
2,721
2,352
2,028
1,777
2,089
2,091
1,714
1,430
1,423
Share Capital
694
691
687
681
673
666
660
658
431
431
Total Reserves
2,060
2,017
1,653
1,334
1,095
1,422
1,432
1,056
999
992
Non-Current Liabilities
239
-172
-156
248
308
467
740
934
1,068
1,535
Secured Loans
0
1
3
348
402
407
663
848
920
247
Unsecured Loans
3
6
11
10
8
7
2
2
6
1,157
Long Term Provisions
9
7
5
10
46
18
24
22
65
60
Current Liabilities
1,331
895
983
912
739
870
857
724
1,491
350
Trade Payables
95
90
94
99
87
83
113
136
131
150
Other Current Liabilities
355
205
498
149
491
456
479
416
1,300
106
Short Term Borrowings
834
539
349
607
153
316
246
163
37
43
Short Term Provisions
46
61
42
57
8
14
19
9
23
51
Total Liabilities
4,336
3,444
3,180
3,190
2,825
3,427
3,689
3,372
3,989
3,307
Net Block
2,821
2,159
2,080
2,068
2,022
2,444
2,730
2,514
2,498
2,263
Gross Block
3,552
2,760
2,837
2,932
2,772
3,246
3,462
3,173
3,085
2,805
Accumulated Depreciation
732
601
757
864
750
803
731
659
587
542
Non Current Assets
3,232
2,593
2,391
2,405
2,178
2,680
2,936
2,713
2,715
2,422
Capital Work in Progress
50
65
2
4
2
8
0
2
9
11
Non Current Investment
12
12
12
11
8
6
3
3
2
1
Long Term Loans & Adv.
138
112
98
117
120
204
178
165
184
139
Other Non Current Assets
211
244
198
205
26
18
25
28
22
8
Current Assets
1,104
851
789
784
647
744
748
654
1,274
882
Current Investments
0
122
22
152
77
68
3
0
78
132
Inventories
0
0
0
0
0
0
0
0
0
0
Sundry Debtors
557
387
378
307
304
289
302
387
351
239
Cash & Bank
191
47
123
39
69
80
186
90
683
324
Other Current Assets
357
284
262
285
198
307
257
178
161
186
Short Term Loans & Adv.
5
11
3
2
20
18
7
5
22
52
Net Current Assets
-227
-44
-194
-128
-91
-126
-109
-70
-216
532
Total Assets
4,336
3,444
3,180
3,190
2,825
3,427
3,689
3,372
3,989
3,307

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
410
400
315
200
297
246
396
199
6
246
PBT
394
436
358
337
286
244
203
159
76
139
Adjustment
205
91
106
79
105
158
109
131
33
159
Changes in Working Capital
-135
-64
-74
-159
-37
-105
125
-72
-58
0
Cash after chg. in Working capital
464
463
390
256
355
297
437
218
51
297
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-54
-63
-75
-57
-58
-51
-42
-19
-45
-51
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
14
-204
92
-231
-101
-104
-13
583
-476
-60
Net Fixed Assets
-245
18
127
-21
102
-17
-12
-18
2
-88
Net Investments
117
-97
126
-77
-22
-73
-5
23
-86
6
Others
143
-125
-162
-133
-182
-14
4
578
-392
23
Cash from Financing Activity
-277
-273
-327
4
-207
-246
-286
-881
333
17
Net Cash Inflow / Outflow
148
-77
80
-28
-11
-105
96
-99
-137
203
Opening Cash & Equivalents
47
123
39
69
80
185
89
187
324
122
Closing Cash & Equivalent
191
47
123
39
69
80
185
89
187
324

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
40
39
34
30
26
31
32
26
33
33
ROA
9%
11%
10%
9%
8%
7%
5%
4%
2%
4%
ROE
12%
15%
15%
15%
14%
11%
10%
9%
4%
10%
ROCE
13%
15%
13%
14%
12%
10%
10%
8%
4%
8%
Fixed Asset Turnover
1.30
1.37
1.23
1.25
1.07
0.90
0.94
0.91
0.77
0.74
Receivable days
42
37
35
31
34
36
40
47
48
44
Inventory Days
0
0
0
0
0
0
0
0
0
0
Payable days
11
12
13
13
13
16
19
22
29
34
Cash Conversion Cycle
31
25
22
19
21
20
21
26
19
11
Total Debt/Equity
0.31
0.21
0.29
0.48
0.50
0.49
0.57
0.74
1.48
1.05
Interest Cover
8
16
10
7
6
4
3
3
2
5

News Update


  • Firstsource Solutions’ vertical realigned as 'Health Plans and Healthcare Services'
    8th Oct 2020, 12:59 PM

    The Company is providing the above mentioned services through its subsidiary

    Read More
  • Firstsource Solution - Quarterly Results
    12th Aug 2020, 13:41 PM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.