FIRSTSOURCE SOLUTIONS
|
FIRSTSOURCE SOLUTIONS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹697 Cr | ₹697 Cr | ₹697 Cr | ₹697 Cr | ₹697 Cr |
| Equity - Authorised | ₹872 Cr | ₹872 Cr | ₹872 Cr | ₹872 Cr | ₹872 Cr |
| Equity - Issued | ₹697 Cr | ₹697 Cr | ₹697 Cr | ₹697 Cr | ₹697 Cr |
| Equity Paid Up | ₹697 Cr | ₹697 Cr | ₹697 Cr | ₹697 Cr | ₹697 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 | ₹129 Cr | ₹103 Cr | ₹47 Cr | ₹65 Cr | ₹51 Cr |
| Total Reserves | ₹3,558 Cr | ₹3,298 Cr | ₹2,956 Cr | ₹2,605 Cr | ₹2,285 Cr |
| Securities Premium | ₹225 Cr | ₹225 Cr | ₹225 Cr | ₹225 Cr | ₹225 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹2,607 Cr | ₹2,314 Cr | ₹2,001 Cr | ₹1,743 Cr | ₹1,552 Cr |
| General Reserves | ₹3.04 Cr | ₹3.04 Cr | ₹3.04 Cr | ₹3.04 Cr | ₹3.04 Cr |
| Other Reserves | ₹723 Cr | ₹756 Cr | ₹727 Cr | ₹634 Cr | ₹504 Cr |
| Reserve excluding Revaluation Reserve | ₹3,558 Cr | ₹3,298 Cr | ₹2,956 Cr | ₹2,605 Cr | ₹2,285 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹4,385 Cr | ₹4,098 Cr | ₹3,700 Cr | ₹3,367 Cr | ₹3,033 Cr |
| Minority Interest | ₹0.40 Cr | ₹0.40 Cr | ₹0.38 Cr | ₹0.35 Cr | ₹0.37 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 | ₹190 Cr | ₹342 Cr | - | ₹139 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 | ₹379 Cr | ₹342 Cr | ₹138 Cr | ₹298 Cr | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | ₹-190 Cr | - | ₹-138 Cr | ₹-159 Cr | - |
| Deferred Tax Assets / Liabilities | ₹-202 Cr | ₹-109 Cr | ₹-145 Cr | ₹-175 Cr | ₹-186 Cr |
| Deferred Tax Assets | ₹486 Cr | ₹359 Cr | ₹393 Cr | ₹421 Cr | ₹417 Cr |
| Deferred Tax Liability | ₹284 Cr | ₹251 Cr | ₹248 Cr | ₹245 Cr | ₹232 Cr |
| Other Long Term Liabilities | ₹964 Cr | ₹865 Cr | ₹571 Cr | ₹465 Cr | ₹758 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹149 Cr | ₹39 Cr | ₹39 Cr | ₹14 Cr | ₹14 Cr |
| Total Non-Current Liabilities | ₹1,101 Cr | ₹1,137 Cr | ₹466 Cr | ₹443 Cr | ₹859 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹558 Cr | ₹398 Cr | ₹306 Cr | ₹231 Cr | ₹178 Cr |
| Sundry Creditors | ₹558 Cr | ₹398 Cr | ₹306 Cr | ₹231 Cr | ₹178 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹1,207 Cr | ₹740 Cr | ₹588 Cr | ₹710 Cr | ₹603 Cr |
| Bank Overdraft / Short term credit | ₹22 Cr | ₹23 Cr | ₹15 Cr | ₹48 Cr | ₹36 Cr |
| Advances received from customers | ₹12 Cr | ₹10 Cr | ₹18 Cr | ₹4.83 Cr | ₹28 Cr |
| Interest Accrued But Not Due | ₹8.39 Cr | ₹5.76 Cr | ₹16 Cr | ₹12 Cr | ₹7.90 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹1,165 Cr | ₹701 Cr | ₹539 Cr | ₹646 Cr | ₹531 Cr |
| Short Term Borrowings | ₹1,558 Cr | ₹1,191 Cr | ₹667 Cr | ₹527 Cr | ₹695 Cr |
| Secured ST Loans repayable on Demands | - | - | - | - | - |
| Working Capital Loans- Sec | - | - | - | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹1,558 Cr | ₹1,191 Cr | ₹667 Cr | ₹527 Cr | ₹695 Cr |
| Short Term Provisions | ₹120 Cr | ₹86 Cr | ₹56 Cr | ₹91 Cr | ₹58 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹23 Cr | ₹21 Cr | ₹9.58 Cr | ₹8.01 Cr | ₹5.59 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹97 Cr | ₹64 Cr | ₹47 Cr | ₹83 Cr | ₹53 Cr |
| Total Current Liabilities | ₹3,443 Cr | ₹2,414 Cr | ₹1,617 Cr | ₹1,560 Cr | ₹1,534 Cr |
| Total Liabilities | ₹8,929 Cr | ₹7,649 Cr | ₹5,784 Cr | ₹5,370 Cr | ₹5,427 Cr |
| ASSETS | |||||
| Gross Block | ₹7,274 Cr | ₹6,219 Cr | ₹4,818 Cr | ₹4,459 Cr | ₹4,442 Cr |
| Less: Accumulated Depreciation | ₹1,708 Cr | ₹1,225 Cr | ₹965 Cr | ₹743 Cr | ₹699 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹5,567 Cr | ₹4,994 Cr | ₹3,853 Cr | ₹3,716 Cr | ₹3,744 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹30 Cr | ₹49 Cr | ₹17 Cr | ₹3.42 Cr | - |
| Non Current Investments | ₹66 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹11 Cr |
| Long Term Investment | ₹66 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹11 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹75 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹11 Cr |
| Long Term Loans & Advances | ₹182 Cr | ₹166 Cr | ₹153 Cr | ₹123 Cr | ₹129 Cr |
| Other Non Current Assets | ₹323 Cr | ₹205 Cr | ₹214 Cr | ₹107 Cr | ₹119 Cr |
| Total Non-Current Assets | ₹6,167 Cr | ₹5,425 Cr | ₹4,249 Cr | ₹3,961 Cr | ₹4,006 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹50 Cr | ₹62 Cr | ₹30 Cr | ₹60 Cr | ₹119 Cr |
| Quoted | ₹50 Cr | ₹62 Cr | ₹30 Cr | ₹60 Cr | ₹119 Cr |
| Unquoted | - | - | - | - | - |
| Inventories | - | - | - | - | - |
| Raw Materials | - | - | - | - | - |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹2,079 Cr | ₹1,686 Cr | ₹1,161 Cr | ₹1,038 Cr | ₹961 Cr |
| Debtors more than Six months | ₹151 Cr | ₹186 Cr | ₹105 Cr | ₹52 Cr | ₹29 Cr |
| Debtors Others | ₹2,076 Cr | ₹1,627 Cr | ₹1,141 Cr | ₹1,038 Cr | ₹961 Cr |
| Cash and Bank | ₹269 Cr | ₹167 Cr | ₹188 Cr | ₹156 Cr | ₹90 Cr |
| Cash in hand | - | - | - | - | - |
| Balances at Bank | ₹269 Cr | ₹167 Cr | ₹143 Cr | ₹156 Cr | ₹90 Cr |
| Other cash and bank balances | - | - | ₹46 Cr | - | - |
| Other Current Assets | ₹181 Cr | ₹186 Cr | ₹89 Cr | ₹95 Cr | ₹161 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹163 Cr | ₹170 Cr | ₹78 Cr | ₹85 Cr | ₹101 Cr |
| Other current_assets | ₹18 Cr | ₹16 Cr | ₹12 Cr | ₹10 Cr | ₹60 Cr |
| Short Term Loans and Advances | ₹183 Cr | ₹124 Cr | ₹66 Cr | ₹59 Cr | ₹91 Cr |
| Advances recoverable in cash or in kind | ₹15 Cr | ₹29 Cr | ₹7.19 Cr | ₹19 Cr | ₹20 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹168 Cr | ₹95 Cr | ₹59 Cr | ₹41 Cr | ₹71 Cr |
| Total Current Assets | ₹2,762 Cr | ₹2,224 Cr | ₹1,535 Cr | ₹1,408 Cr | ₹1,421 Cr |
| Net Current Assets (Including Current Investments) | ₹-681 Cr | ₹-190 Cr | ₹-82 Cr | ₹-151 Cr | ₹-113 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹8,929 Cr | ₹7,649 Cr | ₹5,784 Cr | ₹5,370 Cr | ₹5,427 Cr |
| Contingent Liabilities | ₹238 Cr | ₹221 Cr | ₹213 Cr | ₹209 Cr | ₹202 Cr |
| Total Debt | ₹1,937 Cr | ₹1,533 Cr | ₹805 Cr | ₹827 Cr | ₹1,010 Cr |
| Book Value | 61.05 | 57.32 | 52.42 | 47.37 | 42.78 |
| Adjusted Book Value | 61.05 | 57.32 | 52.42 | 47.37 | 42.78 |
Compare Balance Sheet of peers of FIRSTSOURCE SOLUTIONS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| FIRSTSOURCE SOLUTIONS | ₹18,898.4 Cr | 0.9% | 11% | -24.8% | Stock Analytics | |
| INFO EDGE (INDIA) | ₹77,236.6 Cr | 0.1% | 18.3% | -13.7% | Stock Analytics | |
| AFFLE 3I | ₹21,395.4 Cr | 0.2% | 2% | -22.9% | Stock Analytics | |
| ECLERX SERVICES | ₹17,665.1 Cr | 9.4% | 29.7% | 13.8% | Stock Analytics | |
| PROTEAN EGOV TECHNOLOGIES | ₹2,380.2 Cr | -0.6% | -6.1% | -28.2% | Stock Analytics | |
| HINDUJA GLOBAL SOLUTIONS | ₹2,007.6 Cr | -4.8% | 2% | -21.1% | Stock Analytics | |
FIRSTSOURCE SOLUTIONS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| FIRSTSOURCE SOLUTIONS | 0.9% |
11% |
-24.8% |
| SENSEX | 0.1% |
0.7% |
-6.6% |
You may also like the below Video Courses