Firstsource Solutions Ltd
NSE:FSL

Watchlist Manager
Firstsource Solutions Ltd Logo
Firstsource Solutions Ltd
NSE:FSL
Watchlist
Price: 342.65 INR 0.94%
Market Cap: 238.8B INR
Have any thoughts about
Firstsource Solutions Ltd?
Write Note

Intrinsic Value

The intrinsic value of one FSL stock under the Base Case scenario is 233.02 INR. Compared to the current market price of 342.65 INR, Firstsource Solutions Ltd is Overvalued by 32%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

FSL Intrinsic Value
233.02 INR
Overvaluation 32%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Firstsource Solutions Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for FSL cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about FSL?
Bearish
Neutral
Bullish
Discover Undervalued Stocks
Technology Industry

Fundamental Analysis

Economic Moat
Firstsource Solutions Ltd

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Firstsource Solutions Ltd

Provide an overview of the primary business activities
of Firstsource Solutions Ltd.

What unique competitive advantages
does Firstsource Solutions Ltd hold over its rivals?

What risks and challenges
does Firstsource Solutions Ltd face in the near future?

Has there been any significant insider trading activity
in Firstsource Solutions Ltd recently?

Summarize the latest earnings call
of Firstsource Solutions Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Firstsource Solutions Ltd.

Provide P/S
for Firstsource Solutions Ltd.

Provide P/E
for Firstsource Solutions Ltd.

Provide P/OCF
for Firstsource Solutions Ltd.

Provide P/FCFE
for Firstsource Solutions Ltd.

Provide P/B
for Firstsource Solutions Ltd.

Provide EV/S
for Firstsource Solutions Ltd.

Provide EV/GP
for Firstsource Solutions Ltd.

Provide EV/EBITDA
for Firstsource Solutions Ltd.

Provide EV/EBIT
for Firstsource Solutions Ltd.

Provide EV/OCF
for Firstsource Solutions Ltd.

Provide EV/FCFF
for Firstsource Solutions Ltd.

Provide EV/IC
for Firstsource Solutions Ltd.

Show me price targets
for Firstsource Solutions Ltd made by professional analysts.

What are the Revenue projections
for Firstsource Solutions Ltd?

How accurate were the past Revenue estimates
for Firstsource Solutions Ltd?

What are the Net Income projections
for Firstsource Solutions Ltd?

How accurate were the past Net Income estimates
for Firstsource Solutions Ltd?

What are the EPS projections
for Firstsource Solutions Ltd?

How accurate were the past EPS estimates
for Firstsource Solutions Ltd?

What are the EBIT projections
for Firstsource Solutions Ltd?

How accurate were the past EBIT estimates
for Firstsource Solutions Ltd?

Compare the revenue forecasts
for Firstsource Solutions Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Firstsource Solutions Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Firstsource Solutions Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Firstsource Solutions Ltd compared to its peers.

Compare the P/E ratios
of Firstsource Solutions Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Firstsource Solutions Ltd with its peers.

Analyze the financial leverage
of Firstsource Solutions Ltd compared to its main competitors.

Show all profitability ratios
for Firstsource Solutions Ltd.

Provide ROE
for Firstsource Solutions Ltd.

Provide ROA
for Firstsource Solutions Ltd.

Provide ROIC
for Firstsource Solutions Ltd.

Provide ROCE
for Firstsource Solutions Ltd.

Provide Gross Margin
for Firstsource Solutions Ltd.

Provide Operating Margin
for Firstsource Solutions Ltd.

Provide Net Margin
for Firstsource Solutions Ltd.

Provide FCF Margin
for Firstsource Solutions Ltd.

Show all solvency ratios
for Firstsource Solutions Ltd.

Provide D/E Ratio
for Firstsource Solutions Ltd.

Provide D/A Ratio
for Firstsource Solutions Ltd.

Provide Interest Coverage Ratio
for Firstsource Solutions Ltd.

Provide Altman Z-Score Ratio
for Firstsource Solutions Ltd.

Provide Quick Ratio
for Firstsource Solutions Ltd.

Provide Current Ratio
for Firstsource Solutions Ltd.

Provide Cash Ratio
for Firstsource Solutions Ltd.

What is the historical Revenue growth
over the last 5 years for Firstsource Solutions Ltd?

What is the historical Net Income growth
over the last 5 years for Firstsource Solutions Ltd?

What is the current Free Cash Flow
of Firstsource Solutions Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Firstsource Solutions Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Firstsource Solutions Ltd

Current Assets 19.3B
Cash & Short-Term Investments 2.5B
Receivables 14.7B
Other Current Assets 2.1B
Non-Current Assets 54.7B
Long-Term Investments 962.8m
PP&E 10B
Intangibles 37.8B
Other Non-Current Assets 5.9B
Current Liabilities 21.8B
Accounts Payable 3.4B
Accrued Liabilities 614.5m
Other Current Liabilities 17.8B
Non-Current Liabilities 13.2B
Long-Term Debt 9.7B
Other Non-Current Liabilities 3.5B
Efficiency

Earnings Waterfall
Firstsource Solutions Ltd

Revenue
69.8B INR
Operating Expenses
-62.2B INR
Operating Income
7.6B INR
Other Expenses
-2.2B INR
Net Income
5.4B INR

Free Cash Flow Analysis
Firstsource Solutions Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

In Q2 FY '25, Firstsource Solutions delivered robust growth, with revenue rising 25% year-on-year to INR 19.3 billion ($230 million). With consistent deal wins, including three significant contracts, the company maintains a healthy deal pipeline. Operating margins held steady at 11.1%, and net profit was INR 1.4 billion. Acknowledging the Ascensos acquisition's contributions, the company raised its FY '25 revenue growth guidance to 19.5%-20.5%. The management foresees continued momentum driven by strategic initiatives, notably in healthcare and customer experience, signaling a robust market position.

What is Earnings Call?
Fundamental Scores

FSL Profitability Score
Profitability Due Diligence

Firstsource Solutions Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive Revenue Growth Forecast
Positive 3-Year Average ROE
Positive 3-Years Revenue Growth
54/100
Profitability
Score

Firstsource Solutions Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

FSL Solvency Score
Solvency Due Diligence

Firstsource Solutions Ltd's solvency score is 58/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
58/100
Solvency
Score

Firstsource Solutions Ltd's solvency score is 58/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

FSL Price Targets Summary
Firstsource Solutions Ltd

Wall Street analysts forecast FSL stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for FSL is 383.83 INR with a low forecast of 336.33 INR and a high forecast of 420 INR.

Lowest
Price Target
336.33 INR
2% Downside
Average
Price Target
383.83 INR
12% Upside
Highest
Price Target
420 INR
23% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for FSL?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for FSL is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

FSL Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Profile

Firstsource Solutions Ltd Logo
Firstsource Solutions Ltd

Country

India

Industry

Technology

Market Cap

233.4B INR

Dividend Yield

2.04%

Description

Firstsource Solutions Ltd. is provides customized business process management services in India, the United States, the United Kingdom, the Philippines, and internationally. The company is headquartered in Mumbai, Maharashtra and currently employs 26,557 full-time employees. The company went IPO on 2007-02-26. The firm's segments include Banking and Financial Services (BFS), Healthcare, Communications, Media and Technology (CMT), and Diversified Industries. The company has an established presence in the United States (US), the United Kingdom (UK), India and the Philippines. The firm's services include Contact Center, Backoffice, Platform, Automation and Analytics, and Business Technology Services. The Company, through its subsidiary, Sourcepoint Inc., has a strategic partnership agreement with mortgages business group under which Sourcepoint provides business process management services. The firm's subsidiaries also include Firstsource Solutions UK Limited, Firstsource BPO Ireland Limited, Firstsource Group USA, Inc., One Advantage LLC, Firstsource Solutions USA LLC, Kramer Technologies, LLC and Firstsource Solutions USA LLC.

Contact

MAHARASHTRA
Mumbai
5th Floor, Paradigm B wing, Mindspace, link Road, Malad (West)
+912266660888
www.firstsource.com

IPO

2007-02-26

Employees

26 557

Officers

MD, CEO & Executive Director
Mr. Ritesh Mohan Idnani
President & Chief Operating Officer
Mr. Sohit Brahmawar
Chief Financial Officer
Mr. Dinesh Jain
Chief Information Officer
Mr. Bhavesh Lakhani
SVP & CAO - Administration, Infrastructure & Physical Security
Mr. Manjunath Srivatsa
Company Secretary & Compliance Officer
Ms. Pooja Suresh Nambiar
Show More
VP of Corporate Communications
Madhavi Behl
Chief Marketing Officer
Mr. Aniket Maindarkar
Chief Human Resource Officer
Mr. Aftab Javed
President of Collections & US CM
Mr. Arjun Mitra
Show Less

See Also

Discover More
What is the Intrinsic Value of one FSL stock?

The intrinsic value of one FSL stock under the Base Case scenario is 233.02 INR.

Is FSL stock undervalued or overvalued?

Compared to the current market price of 342.65 INR, Firstsource Solutions Ltd is Overvalued by 32%.

Back to Top