BPO/ITeS · Founded 2001 · www.firstsource.com · BSE 532809 · NSE FSL · ISIN INE684F01012
No Notes Added Yet
Business
Firstsource Solutions Ltd. is a global provider of Business Process Management (BPM) and IT-enabled services. The company helps clients optimize their business processes across the customer lifecycle through a combination of people, process excellence, and technology. Its core business model revolves around offering services like customer interaction management, transaction processing, data analytics, and back-office support. Firstsource makes money by entering into long-term contracts with clients, typically on a fee-for-service basis, assisting them with cost reduction, efficiency gains, and enhanced customer experience. Key service lines include customer experience management, healthcare processing, mortgage origination and servicing, and collections.
Revenue Mix
Firstsource primarily operates across key industry verticals:
Banking, Financial Services & Insurance (BFSI): Includes retail banking, credit cards, mortgage processing, collections, and wealth management support.
Healthcare: Focuses on payer and provider solutions, including claims processing, revenue cycle management, and member/patient support services. This is a significant revenue driver.
Communications, Media & Technology: Services for telecom companies, media houses, and tech firms, often involving customer service, tech support, and digital services.
While exact percentage contributions vary by reporting period, Healthcare and BFSI typically represent the largest portions of the company's revenue.
Industry
The BPO/ITeS industry is highly competitive, global, and undergoing significant transformation driven by automation, artificial intelligence (AI), and digital platforms. The industry is characterized by a mix of large global players, mid-sized specialists, and niche providers. Firstsource Solutions is positioned as a mid-tier player with a strong focus on specific geographies (particularly North America and the UK) and deep domain expertise in verticals like US Healthcare and Mortgage processing. It competes with larger global IT services firms that have BPO arms (e.g., TCS, Infosys, Wipro, Genpact) as well as other pure-play BPO firms. Its strategy often involves building long-term, integrated relationships with clients.
MOAT
Firstsource exhibits several competitive advantages:
Switching Costs: High for clients due to deep integration of services with core business processes, significant effort required to transition vendors, and potential operational disruption.
Domain Expertise: Specialization in complex regulated sectors like US Healthcare (e.g., revenue cycle management, claims processing) and Mortgage services creates barriers to entry for generalist players.
Operational Excellence & Scale: While not the largest, its global delivery model and process efficiencies allow for competitive pricing and consistent service quality.
Client Relationships: Long-standing relationships with key clients, often expanding scope over time, demonstrate trusted partnerships.
Growth Drivers
Digital Transformation & Automation: Increasing client demand for digital-first solutions, automation (RPA, AI), and advanced analytics to drive efficiency and enhance customer experience.
Vertical-Specific Growth: Continued growth in the healthcare sector (driven by regulatory changes, cost pressures) and the BFSI sector (digitalization of banking, mortgage refinancings).
Geographic Expansion: Deepening penetration in existing markets (US, UK) and selective expansion into new geographies or service lines.
New Client Acquisition & Wallet Share Expansion: Securing new logos and increasing the scope of services with existing clients.
Focus on Outcome-Based Models: Shifting towards value-added, outcome-based pricing models that align better with client goals.
Risks
Intense Competition & Pricing Pressure: The industry is highly fragmented and competitive, leading to continuous pressure on pricing and margins.
Technology Disruption: Rapid advancements in AI and automation could reduce the demand for traditional BPO services or require significant re-skilling and investment.
Client Concentration: Dependency on a few large clients in specific verticals could pose a risk if key contracts are lost or downsized.
Currency Fluctuations: Significant exposure to USD/GBP movements given its international client base.
Talent Acquisition & Retention: Challenges in attracting, training, and retaining skilled employees, especially in niche technical or domain areas.
Regulatory & Compliance Risks: Particularly in regulated sectors like healthcare and financial services, changes in laws or non-compliance can have significant impacts.
Management & Ownership
Firstsource Solutions is part of the R.P. Sanjiv Goenka (RPSG) Group, a diversified Indian conglomerate. This indicates a promoter-led company with strategic backing from a larger group. The management team typically comprises seasoned professionals with extensive experience in the BPO/ITeS industry, focusing on operational efficiency, client delivery, and strategic growth. The promoter group maintains a significant ownership stake, aligning their interests with long-term company performance. Institutional investors and the public hold the remaining shares.
Outlook
Firstsource is well-positioned to capitalize on the increasing global demand for outsourcing, particularly in its strongholds of Healthcare and BFSI, driven by clients seeking efficiency, digital transformation, and specialized expertise. Its focus on building deep domain expertise and long-term client relationships provides a degree of stability. However, the company operates in a highly dynamic and competitive environment. It must continuously innovate, invest in automation and digital capabilities, and manage pricing pressures effectively to sustain growth. Macroeconomic headwinds, technological shifts, and talent challenges remain ongoing considerations for its future performance.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1597 | 1670 | 1791 | 1925 | 2102 | 2161 | 2218 | 2312 | 2443 | 2583 |
| Other Income | 15 | 3 | 2 | -3 | -2 | 2 | 7 | -1 | 4 | -2 |
| Total Income | 1612 | 1673 | 1793 | 1923 | 2100 | 2164 | 2224 | 2311 | 2447 | 2582 |
| Total Expenditure | 1359 | 1420 | 1521 | 1638 | 1785 | 1829 | 1871 | 1936 | 2040 | 2153 |
| Operating Profit | 252 | 253 | 272 | 285 | 316 | 335 | 354 | 375 | 406 | 429 |
| Interest | 25 | 27 | 32 | 34 | 39 | 43 | 43 | 43 | 43 | 52 |
| Depreciation | 66 | 67 | 73 | 79 | 84 | 91 | 97 | 110 | 111 | 116 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 9 | 0 | 0 | 2 | -100 | 0 |
| Profit Before Tax | 161 | 159 | 167 | 171 | 201 | 202 | 213 | 224 | 152 | 261 |
| Provision for Tax | 32 | 26 | 32 | 33 | 40 | 41 | 44 | 45 | 31 | 55 |
| Profit After Tax | 129 | 134 | 135 | 138 | 160 | 161 | 169 | 180 | 120 | 205 |
| Adjustments | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | -0 |
| Profit After Adjustments | 129 | 134 | 135 | 138 | 160 | 161 | 169 | 180 | 120 | 205 |
| Adjusted Earnings Per Share | 1.8 | 1.9 | 1.9 | 2 | 2.3 | 2.3 | 2.4 | 2.6 | 1.7 | 2.9 |
| #(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 | 9556 |
| Other Income | 9 | 9 | 7 | 8 | 8 | 9 | 4 | 4 | 134 | 42 | 10 | 8 |
| Total Income | 3044 | 3227 | 3563 | 3543 | 3834 | 4108 | 5082 | 5925 | 6157 | 6379 | 7991 | 9564 |
| Total Expenditure | 2647 | 2819 | 3113 | 3066 | 3278 | 3445 | 4241 | 4964 | 5199 | 5385 | 6784 | 8000 |
| Operating Profit | 396 | 408 | 450 | 477 | 556 | 662 | 840 | 960 | 957 | 993 | 1207 | 1564 |
| Interest | 80 | 61 | 54 | 53 | 46 | 83 | 87 | 64 | 79 | 103 | 148 | 181 |
| Depreciation | 72 | 61 | 59 | 66 | 74 | 185 | 206 | 249 | 263 | 260 | 327 | 434 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | -115 | 0 | 0 | 0 | 9 | -98 |
| Profit Before Tax | 244 | 286 | 337 | 358 | 436 | 394 | 432 | 647 | 615 | 630 | 741 | 850 |
| Provision for Tax | 10 | 25 | 58 | 31 | 58 | 55 | 70 | 111 | 102 | 115 | 146 | 175 |
| Profit After Tax | 234 | 261 | 279 | 327 | 378 | 340 | 362 | 537 | 514 | 515 | 594 | 674 |
| 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 | 674 |
| 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 | 9.6 |
| # | 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 | -28% | 27% | 12% | 20% |
| ROE Average | 16% | 16% | 16% | 15% |
| ROCE Average | 18% | 17% | 17% | 15% |
| #(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 | 2223 | 2871 | 2998 | 3744 | 3716 | 3853 | 4994 |
| Other Non-Current Assets | 239 | 156 | 338 | 311 | 371 | 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 |
| #(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 |
| # | 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) | 31.35 | 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(%) | 11.22 | 13.53 | 14.76 | 15 | 14.97 | 12.44 | 13.09 | 18.65 | 16.35 | 14.8 | 15.54 |
| ROCE(%) | 10.13 | 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(%) | -2.29 | 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 | -0.96 | 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) | 0.86 | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 53.66 | 53.66 | 53.66 | 53.66 | 53.66 | 53.66 | 53.66 | 53.66 | 53.66 | 53.66 |
| FII | 9.89 | 9.59 | 9.36 | 11.63 | 11.01 | 10.08 | 9.58 | 9.25 | 9.19 | 8.86 |
| DII | 18.16 | 19.27 | 19.52 | 18.6 | 20.88 | 22.9 | 23.94 | 24.62 | 25.2 | 25.49 |
| Public | 18.3 | 17.49 | 17.47 | 16.12 | 14.45 | 13.37 | 12.82 | 12.47 | 11.95 | 12 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 37.4 | 37.4 | 37.4 | 37.4 | 37.4 | 37.4 | 37.4 | 37.4 | 37.4 | 37.4 |
| FII | 6.89 | 6.68 | 6.52 | 8.11 | 7.67 | 7.02 | 6.68 | 6.45 | 6.41 | 6.17 |
| DII | 12.65 | 13.43 | 13.6 | 12.96 | 14.55 | 15.96 | 16.69 | 17.16 | 17.56 | 17.77 |
| Public | 12.75 | 12.19 | 12.18 | 11.23 | 10.07 | 9.32 | 8.93 | 8.69 | 8.33 | 8.36 |
| 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 |
| # | 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% |
| Share Price CAGR | -28% | +27% | +12% | +20% |
| ROE Average | +16% | +16% | +16% | +15% |
| ROCE Average | +18% | +17% | +17% | +15% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 53.66 | 53.66 | 53.66 | 53.66 | 53.66 | 53.66 | 53.66 | 53.66 | 53.66 | 53.66 |
| FII | 9.89 | 9.59 | 9.36 | 11.63 | 11.01 | 10.08 | 9.58 | 9.25 | 9.19 | 8.86 |
| DII | 18.16 | 19.27 | 19.52 | 18.6 | 20.88 | 22.9 | 23.94 | 24.62 | 25.2 | 25.49 |
| Public | 46.34 | 46.34 | 46.34 | 46.34 | 46.34 | 46.34 | 46.34 | 46.34 | 46.34 | 46.34 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 37.4 | 37.4 | 37.4 | 37.4 | 37.4 | 37.4 | 37.4 | 37.4 | 37.4 | 37.4 |
| FII | 6.89 | 6.68 | 6.52 | 8.11 | 7.67 | 7.02 | 6.68 | 6.45 | 6.41 | 6.17 |
| DII | 12.65 | 13.43 | 13.6 | 12.96 | 14.55 | 15.96 | 16.69 | 17.16 | 17.56 | 17.77 |
| Public | 32.3 | 32.3 | 32.3 | 32.3 | 32.3 | 32.3 | 32.3 | 32.3 | 32.3 | 32.3 |
| 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 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.