Firstsource Solution

₹366.7 1 | 0.3%

WEBSITE BSE:532809 NSE : FSL 09 Jul, 15:56

Market Cap ₹25916 Cr.

Stock P/E 43.6

P/B 6.5

Current Price ₹366.7

Book Value ₹ 56.7

Face Value 10

52W High ₹422.8

Dividend Yield 1.09%

52W Low ₹ 226.6

Edit Ratio

Firstsource Solution Research see more...

Overview Inc. Year: 2001Industry: BPO/ITeS

Firstsource Solutions Ltd is a business process management (BPM) agency, offering consumer-centric solutions across the complete loan value chain. The Company's segments include Banking and Financial Services (BFS), Healthcare, Communications, Media and Technology (CMT), and Diversified Industries. It has an established presence in India, the United States (US), the United Kingdom (UK), and the Philippines. The Company's services include Contact Center, Backoffice, Platform, Automation and Analytics, and Business Technology Services. The Company, thru its subsidiary, Sourcepoint Inc., has a strategic partnership agreement with mortgages business organization underneath which Sourcepoint provides enterprise manner management offerings. The Company's subsidiaries also consist of Firstsource Solutions UK Ltd, Firstsource BPO Ireland Ltd, Firstsource Group USA, Inc., One Advantage LLC, Firstsource Solutions USA LLC, Kramer Technologies, LLC and Firstsource Solutions USA LLC.

Firstsource Solution Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Firstsource Solution Quarterly Results

#(Fig in Cr.)	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Net Sales	1505	1557	1529	1540	1597	1670	1791	1925	2102	2161
Other Income	62	13	2	17	15	3	2	-3	-2	2
Total Income	1567	1569	1531	1557	1612	1673	1793	1923	2100	2164
Total Expenditure	1295	1313	1289	1311	1359	1420	1521	1638	1785	1829
Operating Profit	272	257	242	246	252	253	272	285	316	335
Interest	20	21	25	26	25	27	32	34	39	43
Depreciation	69	64	61	65	66	67	73	79	84	91
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	9	0
Profit Before Tax	184	172	155	154	161	159	167	171	201	202
Provision for Tax	26	31	29	28	32	26	32	33	40	41
Profit After Tax	158	141	126	127	129	134	135	138	160	161
Adjustments	0	0	0	0	0	0	0	0	-0	-0
Profit After Adjustments	158	141	126	127	129	134	135	138	160	161
Adjusted Earnings Per Share	2.3	2	1.8	1.8	1.8	1.9	1.9	2	2.3	2.3

Firstsource Solution Profit & Loss

#(Fig in Cr.)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Net Sales	3035	3217	3556	3535	3826	4099	5078	5921	6022	6336	7980	7979
Other Income	9	9	7	8	8	9	4	4	134	42	10	-1
Total Income	3044	3227	3563	3543	3834	4108	5082	5925	6157	6379	7991	7980
Total Expenditure	2647	2819	3113	3066	3278	3445	4241	4964	5199	5385	6784	6773
Operating Profit	396	408	450	477	556	662	840	960	957	993	1207	1208
Interest	80	61	54	53	46	83	87	64	79	103	148	148
Depreciation	72	61	59	66	74	185	206	249	263	260	327	327
Exceptional Income / Expenses	0	0	0	0	0	0	-115	0	0	0	9	9
Profit Before Tax	244	286	337	358	436	394	432	647	615	630	741	741
Provision for Tax	10	25	58	31	58	55	70	111	102	115	146	146
Profit After Tax	234	261	279	327	378	340	362	537	514	515	594	594
Adjustments	-0	0	0	-0	0	0	0	1	0	0	0	0
Profit After Adjustments	234	261	279	327	378	340	362	537	514	515	594	594
Adjusted Earnings Per Share	3.5	3.9	4.1	4.8	5.5	4.9	5.2	7.7	7.4	7.4	8.5	8.5

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	26%	10%	14%	10%
Operating Profit CAGR	22%	8%	13%	12%
PAT CAGR	15%	3%	12%	10%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	48%	51%	55%	28%
ROE Average	16%	16%	16%	15%
ROCE Average	18%	17%	17%	15%

Firstsource Solution Balance Sheet

#(Fig in Cr.)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Shareholder's Funds	2089	1777	2028	2352	2721	2765	2799	3033	3367	3700	4098
Minority's Interest	2	2	1	1	1	1	1	0	0	0	0
Borrowings	414	410	358	14	7	3	85	273	139	0	342
Other Non-Current Liabilities	52	-102	-110	-170	-179	236	275	586	303	466	795
Total Current Liabilities	870	739	912	983	895	1331	1402	1534	1560	1617	2414
Total Liabilities	3427	2825	3190	3180	3444	4336	4561	5427	5370	5784	7649
Fixed Assets	2444	2022	2068	2080	2159	2871	2998	3744	3716	3853	4994
Other Non-Current Assets	236	156	338	311	434	361	332	262	245	396	431
Total Current Assets	744	647	784	789	851	1104	1231	1421	1408	1535	2224
Total Assets	3427	2825	3190	3180	3444	4336	4561	5427	5370	5784	7649

Firstsource Solution Cash Flow

#(Fig in Cr.)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Opening Cash & Cash Equivalents	185	80	69	39	123	47	189	132	83	152	175
Cash Flow from Operating Activities	246	297	200	315	400	410	976	704	795	644	701
Cash Flow from Investing Activities	-104	-101	-231	92	-204	14	-348	-595	16	-58	-746
Cash Flow from Financing Activities	-246	-207	4	-327	-273	-277	-689	-158	-743	-563	23
Net Cash Inflow / Outflow	-105	-11	-28	80	-77	148	-61	-49	68	23	-22
Closing Cash & Cash Equivalent	80	69	39	123	47	191	132	83	152	175	154

Firstsource Solution Ratios

#	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Earnings Per Share (Rs)	3.52	3.88	4.1	4.76	5.47	4.9	5.2	7.71	7.37	7.39	8.53
CEPS(Rs)	4.6	4.78	4.96	5.72	6.54	7.57	8.16	11.28	11.15	11.12	13.22
DPS(Rs)	0	0	0	1.5	2	2.5	3	3.5	3.5	3.5	4
Book NAV/Share(Rs)	31.31	26.27	29.59	34.08	39.19	39.68	39.81	42.78	47.37	52.42	57.32
Core EBITDA Margin(%)	12.76	12.38	12.44	13.27	14.33	15.94	16.47	16.16	13.67	15.01	14.99
EBIT Margin(%)	10.68	10.79	10.99	11.62	12.59	11.64	10.22	12.01	11.53	11.57	11.13
Pre Tax Margin(%)	8.04	8.9	9.48	10.13	11.39	9.62	8.5	10.93	10.22	9.94	9.28
PAT Margin (%)	7.73	8.11	7.85	9.24	9.87	8.29	7.12	9.06	8.53	8.12	7.45
Cash Profit Margin (%)	10.11	10	9.51	11.1	11.82	12.81	11.19	13.27	12.9	12.23	11.55
ROA(%)	6.59	8.35	9.28	10.25	11.41	8.73	8.13	10.74	9.52	9.23	8.85
ROE(%)	11.24	13.54	14.76	15	14.97	12.44	13.09	18.65	16.35	14.8	15.54
ROCE(%)	10.14	12	13.81	13.66	15.29	13.86	14.8	19.1	16.86	16.85	17.53
Receivable days	35.53	33.64	31.34	35.36	36.52	42.03	50.31	55.59	60.58	63.35	65.1
Inventory Days	0	0	0	0	0	0	0	0	0	0	0
Payable days	0	0	0	0	0	0	0	0	0	0	0
PER(x)	8.79	8.7	10.19	11.14	8.61	5.62	21.92	16.21	14.31	26.72	39.95
Price/Book(x)	0.99	1.28	1.41	1.56	1.2	0.69	2.86	2.92	2.23	3.76	5.95
Dividend Yield(%)	0	0	0	2.83	4.25	9.09	2.63	2.8	3.32	1.77	1.17
EV/Net Sales(x)	0.99	0.96	1.06	1.18	0.98	0.62	1.65	1.63	1.33	2.27	3.15
EV/Core EBITDA(x)	7.59	7.57	8.38	8.78	6.76	3.87	9.99	10.03	8.38	14.47	20.81
Net Sales Growth(%)	-2.95	6.02	10.52	-0.57	8.23	7.12	23.9	16.6	1.71	5.21	25.95
EBIT Growth(%)	9.03	7.06	12.61	5.15	17.28	2.66	8.74	37	-2.37	5.6	21.21
PAT Growth(%)	21.37	11.28	7.02	16.95	15.68	-10.08	6.47	48.35	-4.25	0.2	15.49
EPS Growth(%)	20.24	10.19	5.76	16.04	14.94	-10.44	6.13	48.38	-4.4	0.2	15.49
Debt/Equity(x)	0.49	0.5	0.48	0.29	0.21	0.31	0.22	0.34	0.25	0.22	0.38
Current Ratio(x)	0.85	0.88	0.86	0.8	0.95	0.83	0.88	0.93	0.9	0.95	0.92
Quick Ratio(x)	0.89	0.92	0.88	0.82	0.96	0.84	0.89	0.95	0.93	0.96	0.93
Interest Cover(x)	4.05	5.71	7.26	7.77	10.49	5.75	5.95	11.12	8.79	7.09	6.01
Total Debt/Mcap(x)	0.5	0.39	0.34	0.18	0.17	0.44	0.08	0.12	0.11	0.06	0.06

Firstsource Solution Shareholding Pattern

#	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Promoter	53.66	53.66	53.66	53.66	53.66	53.66	53.66	53.66	53.66	53.66
FII	8.4	8.96	9.98	10.22	9.89	9.59	9.36	11.63	11.01	10.08
DII	14.17	15.06	15.17	16.22	18.16	19.27	19.52	18.6	20.88	22.9
Public	23.77	22.33	21.19	19.91	18.3	17.49	17.47	16.12	14.45	13.37
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Promoter	37.4	37.4	37.4	37.4	37.4	37.4	37.4	37.4	37.4	37.4
FII	5.86	6.24	6.96	7.12	6.89	6.68	6.52	8.11	7.67	7.02
DII	9.88	10.5	10.57	11.3	12.65	13.43	13.6	12.96	14.55	15.96
Public	16.56	15.56	14.77	13.88	12.75	12.19	12.18	11.23	10.07	9.32
Others	0	0	0	0	0	0	0	0	0	0
Total	69.7	69.7	69.7	69.7	69.7	69.7	69.7	69.7	69.7	69.7

Pros

Company is almost debt free.

Cons

Stock is trading at 6.5 times its book value.

* 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.

Firstsource Solution News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Firstsource Solution

Add Watchlist

Firstsource Solution Research see more...

Overview Inc. Year: 2001Industry: BPO/ITeS

Firstsource Solution Share Price

Alert Data

Quarterly Price

Peer Comparison

Firstsource Solution Quarterly Results

Firstsource Solution Profit & Loss

Growth Rates

Firstsource Solution Balance Sheet

Firstsource Solution Cash Flow

Firstsource Solution Ratios

Firstsource Solution Shareholding Pattern

Firstsource Solution News

IPO

Sharescart: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!

Enter Your Complaint