Company Information

Key financial ratios and per-share data.

Ratios

FIRSTSOURCE SOLUTIONS LTD.

NSE Code: FSLEQ
BSE Code: 532809
ISIN: INE684F01012
Industry: IT Enabled Services

Financial Data

Ratio Analysis

Showing Standalone data

Five-year standalone Ratio Analysis for the selected company
Particulars	Mar 26	Mar 25	Mar 24	Mar 23	Mar 22
Months	12	12	12	12	12
Source Of Info (AR = Annual Report, PR = Press Release)	AR	AR	AR	AR	AR
FaceValue	10.00	10.00	10.00	10.00	10.00

PER SHARE RATIOS

Basic EPS (Rs.)	6.26	6.20	4.67	3.65	5.70
Diluted EPS (Rs.)	6.26	6.05	4.56	3.54	5.49
Cash EPS (Rs.)	9.15	7.93	5.91	4.84	6.83
Book Value[Excl.RevalReserv]/Share (Rs.)	32.93	36.96	34.59	33.06	33.28
Book Value[Incl.RevalReserv]/Share (Rs.)	32.93	36.96	34.59	33.06	33.28
Dividend / Share (Rs.)	5.50	4.00	3.50	3.50	3.50
Revenue From Operations / Share (Rs.)	41.36	33.09	22.97	19.74	22.84
PBDIT / Share (Rs.)	13.04	9.29	7.02	5.95	8.06
PBIT / Share (Rs.)	10.09	7.48	5.70	4.68	6.79
PBT / Share (Rs.)	7.79	7.66	5.45	4.46	6.50
Net Profit / Share (Rs.)	6.20	6.13	4.59	3.56	5.56

PROFITABILITY RATIOS

PBDIT Margin (%)	31.52	28.06	30.55	30.15	35.27
PBIT Margin (%)	24.40	22.61	24.80	23.69	29.73
PBT Margin (%)	18.84	23.14	23.72	22.61	28.47
Net Profit Margin (%)	14.98	18.51	19.96	18.05	24.34
Return on Networth / Equity (%)	18.82	16.57	13.26	10.77	16.70
Return on Capital Employeed (%)	22.52	16.98	14.61	13.37	18.65
Return On Assets (%)	10.06	11.23	10.78	9.48	14.10
Total Debt / Equity (X)	0.13	0.09	0.00	0.00	0.00
Asset Turnover Ratio (%)	0.71	0.68	0.57	0.51	0.59

LIQUIDITY RATIOS

Current Ratio (X)	1.18	1.46	3.56	4.31	3.83
Quick Ratio (X)	1.18	1.46	3.56	4.31	3.83
Dividend Payout Ratio (NP) (%)	87.97	64.59	75.25	96.01	61.50
Dividend Payout Ratio (CP) (%)	59.62	49.90	58.43	70.71	50.10
Earning Retention Ratio (%)	12.03	35.41	24.75	3.99	38.50
Cash Earning Retention Ratio (%)	40.38	50.10	41.57	29.29	49.90

COVERAGE RATIOS

Interest Coverage Ratio (%)	14.47	15.09	28.22	27.76	27.99
Interest Coverage Ratio (Post Tax) (%)	9.43	9.67	19.44	17.62	20.31

VALUATION RATIOS

Enterprise Value (Cr.)	14503.77	23966.91	13707.27	7336.47	8697.96
EV / Net Operating Revenue (X)	5.03	10.39	8.56	5.33	5.46
EV / EBITDA (X)	15.96	37.02	28.02	17.69	15.49
MarketCap / Net Operating Revenue (X)	4.94	10.30	8.59	5.34	5.47
Retention Ratios (%)	12.02	35.40	24.74	3.98	38.49
Price / BV (X)	6.20	9.22	5.70	3.19	3.76
Price / Net Operating Revenue (X)	4.94	10.30	8.59	5.34	5.47
EarningsYield	0.03	0.01	0.02	0.03	0.04

Five-year consolidated Ratio Analysis for the selected company
Particulars	Mar 26	Mar 25	Mar 24	Mar 23	Mar 22
Months	12	12	12	12	12
Source Of Info (AR = Annual Report, PR = Press Release)	AR	AR	AR	AR	AR
FaceValue	10.00	10.00	10.00	10.00	10.00

PER SHARE RATIOS

Basic EPS (Rs.)	9.77	8.63	7.52	7.55	7.90
Diluted EPS (Rs.)	9.56	8.42	7.34	7.32	7.62
Cash EPS (Rs.)	15.90	13.22	11.12	11.15	11.28
Book Value[Excl.RevalReserv]/Share (Rs.)	62.91	58.79	53.10	48.31	43.52
Book Value[Incl.RevalReserv]/Share (Rs.)	62.91	58.79	53.10	48.31	43.52
Revenue From Operations / Share (Rs.)	137.11	114.50	90.91	86.40	84.95
PBDIT / Share (Rs.)	22.43	17.31	14.25	13.73	13.78
PBIT / Share (Rs.)	16.20	12.62	10.52	9.96	10.20
PBT / Share (Rs.)	12.19	10.63	9.03	8.83	9.28
Net Profit / Share (Rs.)	9.68	8.53	7.38	7.37	7.70
NP After MI And SOA / Share (Rs.)	9.68	8.53	7.38	7.37	7.71

PROFITABILITY RATIOS

PBDIT Margin (%)	16.36	15.12	15.67	15.89	16.22
PBIT Margin (%)	11.81	11.02	11.56	11.52	12.00
PBT Margin (%)	8.89	9.28	9.93	10.21	10.92
Net Profit Margin (%)	7.05	7.44	8.12	8.53	9.06
NP After MI And SOA Margin (%)	7.05	7.44	8.12	8.53	9.07
Return on Networth / Equity (%)	15.38	14.50	13.91	15.25	17.71
Return on Capital Employeed (%)	19.33	16.01	16.50	16.91	17.03
Return On Assets (%)	7.23	7.50	8.46	9.06	9.41
Long Term Debt / Equity (X)	0.04	0.08	0.00	0.04	0.09
Total Debt / Equity (X)	0.44	0.37	0.21	0.24	0.33
Asset Turnover Ratio (%)	1.11	1.14	1.08	1.06	0.42

LIQUIDITY RATIOS

Current Ratio (X)	0.79	0.91	0.93	0.90	0.92
Quick Ratio (X)	0.79	0.91	0.93	0.90	0.92
Dividend Payout Ratio (NP) (%)	56.36	46.40	46.74	46.41	44.36
Dividend Payout Ratio (CP) (%)	34.29	29.93	31.04	30.69	30.30
Earning Retention Ratio (%)	43.64	53.60	53.26	53.59	55.64
Cash Earning Retention Ratio (%)	65.71	70.07	68.96	69.31	69.70

COVERAGE RATIOS

Interest Coverage Ratio (%)	8.62	8.16	9.61	12.12	15.02
Interest Coverage Ratio (Post Tax) (%)	5.26	4.96	5.98	7.51	9.39

VALUATION RATIOS

Enterprise Value (Cr.)	15904.64	25116.07	14375.87	8021.54	9632.58
EV / Net Operating Revenue (X)	1.66	3.15	2.27	1.33	1.63
EV / EBITDA (X)	10.17	20.81	14.47	8.38	10.03
MarketCap / Net Operating Revenue (X)	1.49	2.98	2.17	1.22	1.47
Retention Ratios (%)	43.63	53.59	53.25	53.58	55.63
Price / BV (X)	3.25	5.80	3.72	2.18	2.87
Price / Net Operating Revenue (X)	1.49	2.98	2.17	1.22	1.47
EarningsYield	0.04	0.02	0.03	0.06	0.06

Source: Financial statements as reported by the company.