Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹18997 Cr.
Stock P/E
32
P/B
4.3
Current Price
₹268
Book Value
₹ 62
Face Value
10
52W High
₹403.8
52W Low
₹ 200.6
Dividend Yield
2.05%

Firstsource Solution Overview

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.

Firstsource Solution Share Price

Live · BSE / NSE · Inception: 2001
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Firstsource Solution Quarterly Results

#(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

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 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

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 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

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) 31.35 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

Growth Rates

Compounded annual
# 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%

Firstsource Solution Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 53.66 %
FII 8.86 %
DII (MF + Insurance) 25.49 %
Public (retail) 46.34 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 53.6653.6653.6653.6653.6653.6653.6653.6653.6653.66
FII 9.899.599.3611.6311.0110.089.589.259.198.86
DII 18.1619.2719.5218.620.8822.923.9424.6225.225.49
Public 46.3446.3446.3446.3446.3446.3446.3446.3446.3446.34
Others 0000000000
Total 100100100100100100100100100100

Firstsource Solution Peer Comparison

Firstsource Solution Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Firstsource Solution Pros & Cons

Pros

  • Company is almost debt free.

Cons

  • Stock is trading at 4.3 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp