FIRSTSOURCE SOLUTIONS
|
FIRSTSOURCE SOLUTIONS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹697 Cr | ₹697 Cr | ₹697 Cr | ₹697 Cr | ₹696 Cr |
| Equity - Authorised | ₹872 Cr | ₹872 Cr | ₹872 Cr | ₹872 Cr | ₹872 Cr |
| Equity - Issued | ₹697 Cr | ₹697 Cr | ₹697 Cr | ₹697 Cr | ₹696 Cr |
| Equity Paid Up | ₹697 Cr | ₹697 Cr | ₹697 Cr | ₹697 Cr | ₹696 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | ₹103 Cr | ₹47 Cr | ₹65 Cr | ₹51 Cr | ₹28 Cr |
| Total Reserves | ₹3,298 Cr | ₹2,956 Cr | ₹2,605 Cr | ₹2,285 Cr | ₹2,075 Cr |
| Securities Premium | ₹225 Cr | ₹225 Cr | ₹225 Cr | ₹225 Cr | ₹221 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹2,314 Cr | ₹2,001 Cr | ₹1,743 Cr | ₹1,552 Cr | ₹1,381 Cr |
| General Reserves | ₹3.04 Cr | ₹3.04 Cr | ₹3.04 Cr | ₹3.04 Cr | ₹3.04 Cr |
| Other Reserves | ₹756 Cr | ₹727 Cr | ₹634 Cr | ₹504 Cr | ₹470 Cr |
| Reserve excluding Revaluation Reserve | ₹3,298 Cr | ₹2,956 Cr | ₹2,605 Cr | ₹2,285 Cr | ₹2,075 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹4,098 Cr | ₹3,700 Cr | ₹3,367 Cr | ₹3,033 Cr | ₹2,799 Cr |
| Minority Interest | ₹0.40 Cr | ₹0.38 Cr | ₹0.35 Cr | ₹0.37 Cr | ₹0.54 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | - | - | - | ₹273 Cr | - |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | - | - | ₹308 Cr | - |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | - | - | ₹-34 Cr | - |
| Unsecured Loans | ₹342 Cr | - | ₹139 Cr | - | ₹85 Cr |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | ₹342 Cr | ₹138 Cr | ₹298 Cr | - | ₹155 Cr |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | - | ₹-138 Cr | ₹-159 Cr | - | ₹-70 Cr |
| Deferred Tax Assets / Liabilities | ₹-109 Cr | ₹-145 Cr | ₹-175 Cr | ₹-186 Cr | ₹-222 Cr |
| Deferred Tax Assets | ₹359 Cr | ₹393 Cr | ₹421 Cr | ₹417 Cr | ₹436 Cr |
| Deferred Tax Liability | ₹251 Cr | ₹248 Cr | ₹245 Cr | ₹232 Cr | ₹214 Cr |
| Other Long Term Liabilities | ₹865 Cr | ₹571 Cr | ₹465 Cr | ₹758 Cr | ₹486 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹39 Cr | ₹39 Cr | ₹14 Cr | ₹14 Cr | ₹10 Cr |
| Total Non-Current Liabilities | ₹1,137 Cr | ₹466 Cr | ₹443 Cr | ₹859 Cr | ₹359 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹398 Cr | ₹306 Cr | ₹231 Cr | ₹178 Cr | ₹279 Cr |
| Sundry Creditors | ₹398 Cr | ₹306 Cr | ₹231 Cr | ₹178 Cr | ₹279 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹761 Cr | ₹598 Cr | ₹718 Cr | ₹609 Cr | ₹604 Cr |
| Bank Overdraft / Short term credit | ₹23 Cr | ₹15 Cr | ₹48 Cr | ₹36 Cr | ₹18 Cr |
| Advances received from customers | ₹10 Cr | ₹18 Cr | ₹4.83 Cr | ₹28 Cr | ₹94 Cr |
| Interest Accrued But Not Due | ₹5.76 Cr | ₹16 Cr | ₹12 Cr | ₹7.90 Cr | ₹2.01 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹722 Cr | ₹549 Cr | ₹654 Cr | ₹537 Cr | ₹489 Cr |
| Short Term Borrowings | ₹1,191 Cr | ₹667 Cr | ₹527 Cr | ₹695 Cr | ₹437 Cr |
| Secured ST Loans repayable on Demands | - | - | - | - | - |
| Working Capital Loans- Sec | - | - | - | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹1,191 Cr | ₹667 Cr | ₹527 Cr | ₹695 Cr | ₹437 Cr |
| Short Term Provisions | ₹64 Cr | ₹47 Cr | ₹83 Cr | ₹53 Cr | ₹82 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | - | - | - | ₹18 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹64 Cr | ₹47 Cr | ₹83 Cr | ₹53 Cr | ₹64 Cr |
| Total Current Liabilities | ₹2,414 Cr | ₹1,617 Cr | ₹1,560 Cr | ₹1,534 Cr | ₹1,402 Cr |
| Total Liabilities | ₹7,649 Cr | ₹5,784 Cr | ₹5,370 Cr | ₹5,427 Cr | ₹4,561 Cr |
| ASSETS | |||||
| Gross Block | ₹6,219 Cr | ₹4,818 Cr | ₹4,459 Cr | ₹4,442 Cr | ₹3,828 Cr |
| Less: Accumulated Depreciation | ₹1,225 Cr | ₹965 Cr | ₹743 Cr | ₹699 Cr | ₹830 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹4,994 Cr | ₹3,853 Cr | ₹3,716 Cr | ₹3,744 Cr | ₹2,998 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹49 Cr | ₹17 Cr | ₹3.42 Cr | - | - |
| Non Current Investments | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹11 Cr | ₹12 Cr |
| Long Term Investment | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹11 Cr | ₹12 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹11 Cr | ₹12 Cr |
| Long Term Loans & Advances | ₹166 Cr | ₹153 Cr | ₹123 Cr | ₹129 Cr | ₹152 Cr |
| Other Non Current Assets | ₹205 Cr | ₹214 Cr | ₹107 Cr | ₹119 Cr | ₹168 Cr |
| Total Non-Current Assets | ₹5,425 Cr | ₹4,249 Cr | ₹3,961 Cr | ₹4,006 Cr | ₹3,329 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹62 Cr | ₹30 Cr | ₹60 Cr | ₹119 Cr | ₹83 Cr |
| Quoted | ₹62 Cr | ₹30 Cr | ₹60 Cr | ₹119 Cr | - |
| Unquoted | - | - | - | - | ₹83 Cr |
| Inventories | - | - | - | - | - |
| Raw Materials | - | - | - | - | - |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹1,686 Cr | ₹1,161 Cr | ₹1,038 Cr | ₹961 Cr | ₹843 Cr |
| Debtors more than Six months | ₹186 Cr | ₹105 Cr | ₹52 Cr | ₹29 Cr | ₹19 Cr |
| Debtors Others | ₹1,627 Cr | ₹1,141 Cr | ₹1,038 Cr | ₹961 Cr | ₹843 Cr |
| Cash and Bank | ₹167 Cr | ₹188 Cr | ₹156 Cr | ₹90 Cr | ₹137 Cr |
| Cash in hand | - | - | - | - | - |
| Balances at Bank | ₹167 Cr | ₹143 Cr | ₹156 Cr | ₹90 Cr | ₹137 Cr |
| Other cash and bank balances | - | ₹46 Cr | - | - | - |
| Other Current Assets | ₹186 Cr | ₹89 Cr | ₹95 Cr | ₹161 Cr | ₹127 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹170 Cr | ₹78 Cr | ₹85 Cr | ₹101 Cr | ₹76 Cr |
| Other current_assets | ₹16 Cr | ₹12 Cr | ₹10 Cr | ₹60 Cr | ₹50 Cr |
| Short Term Loans and Advances | ₹124 Cr | ₹66 Cr | ₹59 Cr | ₹91 Cr | ₹42 Cr |
| Advances recoverable in cash or in kind | ₹29 Cr | ₹7.19 Cr | ₹19 Cr | ₹20 Cr | ₹5.42 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹95 Cr | ₹59 Cr | ₹41 Cr | ₹71 Cr | ₹36 Cr |
| Total Current Assets | ₹2,224 Cr | ₹1,535 Cr | ₹1,408 Cr | ₹1,421 Cr | ₹1,231 Cr |
| Net Current Assets (Including Current Investments) | ₹-190 Cr | ₹-82 Cr | ₹-151 Cr | ₹-113 Cr | ₹-170 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹7,649 Cr | ₹5,784 Cr | ₹5,370 Cr | ₹5,427 Cr | ₹4,561 Cr |
| Contingent Liabilities | ₹221 Cr | ₹213 Cr | ₹209 Cr | ₹202 Cr | ₹116 Cr |
| Total Debt | ₹1,533 Cr | ₹805 Cr | ₹827 Cr | ₹1,010 Cr | ₹604 Cr |
| Book Value | 57.32 | 52.42 | 47.37 | 42.78 | 39.81 |
| Adjusted Book Value | 57.32 | 52.42 | 47.37 | 42.78 | 39.81 |
Compare Balance Sheet of peers of FIRSTSOURCE SOLUTIONS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| FIRSTSOURCE SOLUTIONS | ₹25,020.7 Cr | 0.3% | 7.7% | -5.3% | Stock Analytics | |
| INFO EDGE (INDIA) | ₹89,433.4 Cr | 1.1% | 5.3% | -10.1% | Stock Analytics | |
| AFFLE (INDIA) | ₹27,114.8 Cr | 0.4% | -0.9% | 32.4% | Stock Analytics | |
| ECLERX SERVICES | ₹22,558.2 Cr | -1.1% | 18.1% | 73.5% | Stock Analytics | |
| CMS INFO SYSTEMS | ₹6,109.3 Cr | NA | -0.4% | -24.6% | Stock Analytics | |
| QUESS CORP | ₹3,571.1 Cr | -1.5% | -6.1% | -64.7% | Stock Analytics | |
FIRSTSOURCE SOLUTIONS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| FIRSTSOURCE SOLUTIONS | 0.3% |
7.7% |
-5.3% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses