FIRSTSOURCE SOLUTIONS
|
FIRSTSOURCE SOLUTIONS Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹697 Cr | ₹697 Cr | ₹697 Cr | ₹696 Cr | ₹694 Cr |
Equity - Authorised | ₹872 Cr | ₹872 Cr | ₹872 Cr | ₹872 Cr | ₹872 Cr |
Equity - Issued | ₹697 Cr | ₹697 Cr | ₹697 Cr | ₹696 Cr | ₹694 Cr |
Equity Paid Up | ₹697 Cr | ₹697 Cr | ₹697 Cr | ₹696 Cr | ₹694 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 | ₹47 Cr | ₹65 Cr | ₹51 Cr | ₹28 Cr | ₹12 Cr |
Total Reserves | ₹2,956 Cr | ₹2,605 Cr | ₹2,285 Cr | ₹2,075 Cr | ₹2,060 Cr |
Securities Premium | ₹225 Cr | ₹225 Cr | ₹225 Cr | ₹221 Cr | ₹211 Cr |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹2,001 Cr | ₹1,743 Cr | ₹1,552 Cr | ₹1,381 Cr | ₹1,208 Cr |
General Reserves | ₹3.04 Cr | ₹3.04 Cr | ₹3.04 Cr | ₹3.04 Cr | ₹3.04 Cr |
Other Reserves | ₹727 Cr | ₹634 Cr | ₹504 Cr | ₹470 Cr | ₹638 Cr |
Reserve excluding Revaluation Reserve | ₹2,956 Cr | ₹2,605 Cr | ₹2,285 Cr | ₹2,075 Cr | ₹2,060 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹3,700 Cr | ₹3,367 Cr | ₹3,033 Cr | ₹2,799 Cr | ₹2,765 Cr |
Minority Interest | ₹0.38 Cr | ₹0.35 Cr | ₹0.37 Cr | ₹0.54 Cr | ₹0.59 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 | ₹4.22 Cr | ₹139 Cr | - | ₹85 Cr | ₹2.78 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 | ₹145 Cr | ₹298 Cr | - | ₹155 Cr | ₹3.72 Cr |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | - | - | - | - |
Other Unsecured Loan | ₹-141 Cr | ₹-159 Cr | - | ₹-70 Cr | ₹-0.94 Cr |
Deferred Tax Assets / Liabilities | ₹-145 Cr | ₹-175 Cr | ₹-186 Cr | ₹-222 Cr | ₹-178 Cr |
Deferred Tax Assets | ₹393 Cr | ₹421 Cr | ₹417 Cr | ₹436 Cr | ₹401 Cr |
Deferred Tax Liability | ₹248 Cr | ₹245 Cr | ₹232 Cr | ₹214 Cr | ₹223 Cr |
Other Long Term Liabilities | ₹571 Cr | ₹465 Cr | ₹758 Cr | ₹486 Cr | ₹405 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹39 Cr | ₹14 Cr | ₹14 Cr | ₹10 Cr | ₹8.59 Cr |
Total Non-Current Liabilities | ₹470 Cr | ₹443 Cr | ₹859 Cr | ₹359 Cr | ₹239 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹306 Cr | ₹231 Cr | ₹178 Cr | ₹279 Cr | ₹95 Cr |
Sundry Creditors | ₹306 Cr | ₹231 Cr | ₹178 Cr | ₹279 Cr | ₹95 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹601 Cr | ₹718 Cr | ₹609 Cr | ₹604 Cr | ₹355 Cr |
Bank Overdraft / Short term credit | ₹15 Cr | ₹48 Cr | ₹36 Cr | ₹18 Cr | ₹17 Cr |
Advances received from customers | ₹18 Cr | ₹4.83 Cr | ₹28 Cr | ₹94 Cr | ₹14 Cr |
Interest Accrued But Not Due | ₹16 Cr | ₹12 Cr | ₹7.90 Cr | ₹2.01 Cr | ₹1.21 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹552 Cr | ₹654 Cr | ₹537 Cr | ₹489 Cr | ₹324 Cr |
Short Term Borrowings | ₹667 Cr | ₹527 Cr | ₹695 Cr | ₹437 Cr | ₹834 Cr |
Secured ST Loans repayable on Demands | - | - | - | - | - |
Working Capital Loans- Sec | - | - | - | - | - |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹667 Cr | ₹527 Cr | ₹695 Cr | ₹437 Cr | ₹834 Cr |
Short Term Provisions | ₹47 Cr | ₹83 Cr | ₹53 Cr | ₹82 Cr | ₹46 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | - | - | - | ₹18 Cr | ₹5.94 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹47 Cr | ₹83 Cr | ₹53 Cr | ₹64 Cr | ₹40 Cr |
Total Current Liabilities | ₹1,620 Cr | ₹1,560 Cr | ₹1,534 Cr | ₹1,402 Cr | ₹1,331 Cr |
Total Liabilities | ₹5,791 Cr | ₹5,370 Cr | ₹5,427 Cr | ₹4,561 Cr | ₹4,336 Cr |
ASSETS | |||||
Gross Block | ₹4,818 Cr | ₹4,459 Cr | ₹4,442 Cr | ₹3,828 Cr | ₹3,641 Cr |
Less: Accumulated Depreciation | ₹965 Cr | ₹743 Cr | ₹699 Cr | ₹830 Cr | ₹770 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹3,853 Cr | ₹3,716 Cr | ₹3,744 Cr | ₹2,998 Cr | ₹2,871 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹17 Cr | ₹3.42 Cr | - | - | - |
Non Current Investments | ₹12 Cr | ₹12 Cr | ₹11 Cr | ₹12 Cr | ₹12 Cr |
Long Term Investment | ₹12 Cr | ₹12 Cr | ₹11 Cr | ₹12 Cr | ₹12 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹12 Cr | ₹12 Cr | ₹11 Cr | ₹12 Cr | ₹12 Cr |
Long Term Loans & Advances | ₹153 Cr | ₹123 Cr | ₹129 Cr | ₹152 Cr | ₹138 Cr |
Other Non Current Assets | ₹219 Cr | ₹107 Cr | ₹119 Cr | ₹168 Cr | ₹211 Cr |
Total Non-Current Assets | ₹4,254 Cr | ₹3,961 Cr | ₹4,006 Cr | ₹3,329 Cr | ₹3,232 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹30 Cr | ₹60 Cr | ₹119 Cr | ₹83 Cr | - |
Quoted | ₹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 | ₹1,161 Cr | ₹1,038 Cr | ₹961 Cr | ₹843 Cr | ₹557 Cr |
Debtors more than Six months | ₹105 Cr | ₹52 Cr | ₹29 Cr | ₹19 Cr | - |
Debtors Others | ₹1,141 Cr | ₹1,038 Cr | ₹961 Cr | ₹843 Cr | ₹578 Cr |
Cash and Bank | ₹188 Cr | ₹156 Cr | ₹90 Cr | ₹137 Cr | ₹191 Cr |
Cash in hand | - | - | - | - | - |
Balances at Bank | ₹143 Cr | ₹156 Cr | ₹90 Cr | ₹137 Cr | ₹191 Cr |
Other cash and bank balances | ₹46 Cr | - | - | - | - |
Other Current Assets | ₹92 Cr | ₹95 Cr | ₹161 Cr | ₹127 Cr | ₹314 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | ₹0.02 Cr |
Prepaid Expenses | ₹78 Cr | ₹85 Cr | ₹101 Cr | ₹76 Cr | ₹62 Cr |
Other current_assets | ₹14 Cr | ₹10 Cr | ₹60 Cr | ₹50 Cr | ₹252 Cr |
Short Term Loans and Advances | ₹66 Cr | ₹59 Cr | ₹91 Cr | ₹42 Cr | ₹43 Cr |
Advances recoverable in cash or in kind | ₹7.19 Cr | ₹19 Cr | ₹20 Cr | ₹5.42 Cr | ₹4.04 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹59 Cr | ₹41 Cr | ₹71 Cr | ₹36 Cr | ₹39 Cr |
Total Current Assets | ₹1,537 Cr | ₹1,408 Cr | ₹1,421 Cr | ₹1,231 Cr | ₹1,104 Cr |
Net Current Assets (Including Current Investments) | ₹-83 Cr | ₹-151 Cr | ₹-113 Cr | ₹-170 Cr | ₹-227 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹5,791 Cr | ₹5,370 Cr | ₹5,427 Cr | ₹4,561 Cr | ₹4,336 Cr |
Contingent Liabilities | ₹213 Cr | ₹209 Cr | ₹202 Cr | ₹116 Cr | ₹116 Cr |
Total Debt | ₹812 Cr | ₹827 Cr | ₹1,010 Cr | ₹604 Cr | ₹843 Cr |
Book Value | - | 47.37 | 42.78 | 39.81 | 39.68 |
Adjusted Book Value | 52.42 | 47.37 | 42.78 | 39.81 | 39.68 |
Compare Balance Sheet of peers of FIRSTSOURCE SOLUTIONS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
FIRSTSOURCE SOLUTIONS | ₹26,816.9 Cr | -6.5% | -0.5% | 90.2% | Stock Analytics | |
INFO EDGE (INDIA) | ₹96,597.2 Cr | -9.4% | -14.3% | 38.4% | Stock Analytics | |
AFFLE (INDIA) | ₹22,520.4 Cr | -5.9% | -10.9% | 20.5% | Stock Analytics | |
ECLERX SERVICES | ₹15,312.7 Cr | -4.5% | -16.3% | 23.7% | Stock Analytics | |
QUESS CORP | ₹9,492.2 Cr | -2.9% | -7.6% | 17.9% | Stock Analytics | |
EMUDHRA | ₹7,584.3 Cr | -4.4% | -4.6% | 112.9% | Stock Analytics |
FIRSTSOURCE SOLUTIONS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
FIRSTSOURCE SOLUTIONS | -6.5% |
-0.5% |
90.2% |
SENSEX | -1.8% |
-6.6% |
7.1% |
You may also like the below Video Courses