| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,540 | 1,597 | 1,670 | 1,791 | 1,925 | 2,102 | 2,161 | 2,218 | 2,312 | 2,443 | 2,583 | 2,725 | |
Growth YoY Revenue Growth YoY% | 3.5 | 6.1 | 7.3 | 17.1 | 25.0 | 31.7 | 29.4 | 23.8 | 20.1 | 16.2 | 19.5 | 22.9 |
| 1,311 | 1,359 | 1,420 | 1,521 | 1,638 | 1,785 | 1,829 | 1,871 | 1,936 | 2,040 | 2,153 | 2,274 | |
| 229 | 237 | 250 | 270 | 287 | 318 | 333 | 347 | 376 | 403 | 430 | 451 | |
OPM OPM% | 14.9 | 14.8 | 15.0 | 15.1 | 14.9 | 15.1 | 15.4 | 15.7 | 16.3 | 16.5 | 16.7 | 16.6 |
| 17 | 15 | 3 | 2 | -3 | 7 | 2 | 7 | 1 | -97 | -2 | -66 | |
Interest Expense Interest ExpenseCr | 26 | 25 | 27 | 32 | 34 | 39 | 43 | 43 | 43 | 43 | 52 | 52 |
Depreciation DepreciationCr | 65 | 66 | 67 | 73 | 79 | 84 | 91 | 97 | 110 | 111 | 116 | 115 |
PBT PBTCr | 154 | 161 | 159 | 167 | 171 | 201 | 202 | 213 | 224 | 152 | 261 | 219 |
| 28 | 32 | 26 | 32 | 33 | 40 | 41 | 44 | 45 | 31 | 55 | 53 | |
| 127 | 129 | 134 | 135 | 138 | 160 | 161 | 169 | 180 | 120 | 205 | 166 | |
Growth YoY PAT Growth YoY% | -2.2 | -18.5 | -5.5 | 7.3 | 9.3 | 24.5 | 20.4 | 25.2 | 29.9 | -24.9 | 27.7 | -2.0 |
NPM NPM% | 8.2 | 8.1 | 8.0 | 7.5 | 7.2 | 7.6 | 7.4 | 7.6 | 7.8 | 4.9 | 7.9 | 6.1 |
| 1.9 | 1.9 | 1.9 | 2.0 | 2.0 | 2.3 | 2.3 | 2.5 | 2.6 | 1.7 | 3.0 | 2.4 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,540 | 1,597 | 1,670 | 1,791 | 1,925 | 2,102 | 2,161 | 2,218 | 2,312 | 2,443 | 2,583 | 2,725 | |
Growth YoY Revenue Growth YoY% | 3.5 | 6.1 | 7.3 | 17.1 | 25.0 | 31.7 | 29.4 | 23.8 | 20.1 | 16.2 | 19.5 | 22.9 |
| 1,311 | 1,359 | 1,420 | 1,521 | 1,638 | 1,785 | 1,829 | 1,871 | 1,936 | 2,040 | 2,153 | 2,274 | |
| 229 | 237 | 250 | 270 | 287 | 318 | 333 | 347 | 376 | 403 | 430 | 451 | |
OPM OPM% | 14.9 | 14.8 | 15.0 | 15.1 | 14.9 | 15.1 | 15.4 | 15.7 | 16.3 | 16.5 | 16.7 | 16.6 |
| 17 | 15 | 3 | 2 | -3 | 7 | 2 | 7 | 1 | -97 | -2 | -66 | |
Interest Expense Interest ExpenseCr | 26 | 25 | 27 | 32 | 34 | 39 | 43 | 43 | 43 | 43 | 52 | 52 |
Depreciation DepreciationCr | 65 | 66 | 67 | 73 | 79 | 84 | 91 | 97 | 110 | 111 | 116 | 115 |
PBT PBTCr | 154 | 161 | 159 | 167 | 171 | 201 | 202 | 213 | 224 | 152 | 261 | 219 |
| 28 | 32 | 26 | 32 | 33 | 40 | 41 | 44 | 45 | 31 | 55 | 53 | |
| 127 | 129 | 134 | 135 | 138 | 160 | 161 | 169 | 180 | 120 | 205 | 166 | |
Growth YoY PAT Growth YoY% | -2.2 | -18.5 | -5.5 | 7.3 | 9.3 | 24.5 | 20.4 | 25.2 | 29.9 | -24.9 | 27.7 | -2.0 |
NPM NPM% | 8.2 | 8.1 | 8.0 | 7.5 | 7.2 | 7.6 | 7.4 | 7.6 | 7.8 | 4.9 | 7.9 | 6.1 |
| 1.9 | 1.9 | 1.9 | 2.0 | 2.0 | 2.3 | 2.3 | 2.5 | 2.6 | 1.7 | 3.0 | 2.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 3,217 | 3,556 | 3,535 | 3,826 | 4,099 | 5,078 | 5,921 | 6,022 | 6,336 | 7,980 | 9,556 | 10,064 |
Growth Revenue Growth% | 6.0 | 10.5 | -0.6 | 8.2 | 7.1 | 23.9 | 16.6 | 1.7 | 5.2 | 25.9 | 19.8 | 19.7 |
| 2,827 | 3,118 | 3,076 | 3,291 | 3,470 | 4,274 | 4,961 | 5,196 | 5,385 | 6,773 | 8,000 | 8,403 | |
| 390 | 438 | 459 | 535 | 629 | 804 | 960 | 827 | 951 | 1,208 | 1,556 | 1,660 | |
OPM OPM% | 12.1 | 12.3 | 13.0 | 14.0 | 15.3 | 15.8 | 16.2 | 13.7 | 15.0 | 15.1 | 16.3 | 16.5 |
| 9 | 3 | 5 | 4 | 9 | -114 | 1 | 131 | 42 | 8 | -91 | -163 | |
Interest Expense Interest ExpenseCr | 52 | 45 | 40 | 29 | 58 | 52 | 64 | 79 | 103 | 148 | 181 | 190 |
Depreciation DepreciationCr | 61 | 59 | 66 | 74 | 185 | 206 | 249 | 263 | 260 | 327 | 434 | 451 |
PBT PBTCr | 286 | 337 | 358 | 436 | 394 | 432 | 647 | 615 | 630 | 741 | 850 | 856 |
| 25 | 58 | 31 | 58 | 55 | 70 | 111 | 102 | 115 | 146 | 175 | 185 | |
PAT PATCr | 261 | 279 | 327 | 378 | 340 | 362 | 537 | 514 | 515 | 594 | 674 | 671 |
Growth PAT Growth% | 11.3 | 7.0 | 16.9 | 15.7 | -10.1 | 6.5 | 48.4 | -4.3 | 0.2 | 15.5 | 13.4 | 6.8 |
NPM NPM% | 8.1 | 7.8 | 9.2 | 9.9 | 8.3 | 7.1 | 9.1 | 8.5 | 8.1 | 7.5 | 7.1 | 6.7 |
| 3.9 | 4.1 | 4.8 | 5.5 | 4.9 | 5.3 | 7.9 | 7.5 | 7.5 | 8.6 | 9.8 | 9.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 3,217 | 3,556 | 3,535 | 3,826 | 4,099 | 5,078 | 5,921 | 6,022 | 6,336 | 7,980 | 9,556 | 10,064 |
Growth Revenue Growth% | 6.0 | 10.5 | -0.6 | 8.2 | 7.1 | 23.9 | 16.6 | 1.7 | 5.2 | 25.9 | 19.8 | 19.7 |
| 2,827 | 3,118 | 3,076 | 3,291 | 3,470 | 4,274 | 4,961 | 5,196 | 5,385 | 6,773 | 8,000 | 8,403 | |
| 390 | 438 | 459 | 535 | 629 | 804 | 960 | 827 | 951 | 1,208 | 1,556 | 1,660 | |
OPM OPM% | 12.1 | 12.3 | 13.0 | 14.0 | 15.3 | 15.8 | 16.2 | 13.7 | 15.0 | 15.1 | 16.3 | 16.5 |
| 9 | 3 | 5 | 4 | 9 | -114 | 1 | 131 | 42 | 8 | -91 | -163 | |
Interest Expense Interest ExpenseCr | 52 | 45 | 40 | 29 | 58 | 52 | 64 | 79 | 103 | 148 | 181 | 190 |
Depreciation DepreciationCr | 61 | 59 | 66 | 74 | 185 | 206 | 249 | 263 | 260 | 327 | 434 | 451 |
PBT PBTCr | 286 | 337 | 358 | 436 | 394 | 432 | 647 | 615 | 630 | 741 | 850 | 856 |
| 25 | 58 | 31 | 58 | 55 | 70 | 111 | 102 | 115 | 146 | 175 | 185 | |
PAT PATCr | 261 | 279 | 327 | 378 | 340 | 362 | 537 | 514 | 515 | 594 | 674 | 671 |
Growth PAT Growth% | 11.3 | 7.0 | 16.9 | 15.7 | -10.1 | 6.5 | 48.4 | -4.3 | 0.2 | 15.5 | 13.4 | 6.8 |
NPM NPM% | 8.1 | 7.8 | 9.2 | 9.9 | 8.3 | 7.1 | 9.1 | 8.5 | 8.1 | 7.5 | 7.1 | 6.7 |
| 3.9 | 4.1 | 4.8 | 5.5 | 4.9 | 5.3 | 7.9 | 7.5 | 7.5 | 8.6 | 9.8 | 9.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 673 | 681 | 687 | 691 | 694 | 696 | 697 | 697 | 697 | 697 | 697 |
Reserves ReservesCr | 1,104 | 1,347 | 1,665 | 2,030 | 2,072 | 2,103 | 2,336 | 2,670 | 3,003 | 3,401 | 3,688 |
| 739 | 912 | 983 | 895 | 1,331 | 1,402 | 1,535 | 1,560 | 1,638 | 2,429 | 3,479 | |
| 659 | 409 | 62 | 60 | 490 | 628 | 1,140 | 738 | 737 | 1,396 | 1,457 | |
| 3,176 | 3,351 | 3,398 | 3,676 | 4,587 | 4,830 | 5,709 | 5,664 | 6,076 | 7,922 | 9,320 | |
| 647 | 784 | 789 | 851 | 1,104 | 1,231 | 1,421 | 1,408 | 1,535 | 2,224 | 2,762 | |
| 2,529 | 2,566 | 2,608 | 2,825 | 3,483 | 3,598 | 4,288 | 4,256 | 4,541 | 5,698 | 6,558 | |
| 3,176 | 3,351 | 3,398 | 3,676 | 4,587 | 4,830 | 5,709 | 5,664 | 6,076 | 7,922 | 9,320 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 673 | 681 | 687 | 691 | 694 | 696 | 697 | 697 | 697 | 697 | 697 |
Reserves ReservesCr | 1,104 | 1,347 | 1,665 | 2,030 | 2,072 | 2,103 | 2,336 | 2,670 | 3,003 | 3,401 | 3,688 |
| 739 | 912 | 983 | 895 | 1,331 | 1,402 | 1,535 | 1,560 | 1,638 | 2,429 | 3,479 | |
| 659 | 409 | 62 | 60 | 490 | 628 | 1,140 | 738 | 737 | 1,396 | 1,457 | |
| 3,176 | 3,351 | 3,398 | 3,676 | 4,587 | 4,830 | 5,709 | 5,664 | 6,076 | 7,922 | 9,320 | |
| 647 | 784 | 789 | 851 | 1,104 | 1,231 | 1,421 | 1,408 | 1,535 | 2,224 | 2,762 | |
| 2,529 | 2,566 | 2,608 | 2,825 | 3,483 | 3,598 | 4,288 | 4,256 | 4,541 | 5,698 | 6,558 | |
| 3,176 | 3,351 | 3,398 | 3,676 | 4,587 | 4,830 | 5,709 | 5,664 | 6,076 | 7,922 | 9,320 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 297 | 200 | 315 | 400 | 410 | 976 | 704 | 795 | 644 | 701 | 1,214 | |
| -101 | -231 | 92 | -204 | 14 | -348 | -595 | 16 | -58 | -746 | -452 | |
| -207 | 4 | -327 | -273 | -277 | -689 | -158 | -743 | -563 | 23 | -667 | |
Net Cash Flow Net Cash FlowCr | -11 | -28 | 80 | -77 | 148 | -61 | -49 | 68 | 23 | -22 | 95 |
Free Cash Flow Free Cash FlowCr | 212 | 123 | 258 | 292 | 316 | 806 | 631 | 744 | 559 | 477 | 1,082 |
CFO To PAT CFO To PAT% | 113.9 | 71.5 | 96.5 | 105.9 | 120.8 | 269.7 | 131.1 | 154.8 | 125.1 | 117.9 | 180.0 |
CFO To EBITDA CFO To EBITDA% | 76.2 | 45.6 | 68.7 | 74.7 | 65.3 | 121.3 | 73.3 | 96.2 | 67.7 | 58.1 | 78.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 297 | 200 | 315 | 400 | 410 | 976 | 704 | 795 | 644 | 701 | 1,214 | |
| -101 | -231 | 92 | -204 | 14 | -348 | -595 | 16 | -58 | -746 | -452 | |
| -207 | 4 | -327 | -273 | -277 | -689 | -158 | -743 | -563 | 23 | -667 | |
Net Cash Flow Net Cash FlowCr | -11 | -28 | 80 | -77 | 148 | -61 | -49 | 68 | 23 | -22 | 95 |
Free Cash Flow Free Cash FlowCr | 212 | 123 | 258 | 292 | 316 | 806 | 631 | 744 | 559 | 477 | 1,082 |
CFO To PAT CFO To PAT% | 113.9 | 71.5 | 96.5 | 105.9 | 120.8 | 269.7 | 131.1 | 154.8 | 125.1 | 117.9 | 180.0 |
CFO To EBITDA CFO To EBITDA% | 76.2 | 45.6 | 68.7 | 74.7 | 65.3 | 121.3 | 73.3 | 96.2 | 67.7 | 58.1 | 78.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,269 | 2,844 | 3,639 | 3,251 | 1,908 | 7,929 | 8,732 | 7,392 | 13,896 | 24,092 | 14,441 | 18,948 |
Price To Earnings Price To Earnings | 8.7 | 10.2 | 11.1 | 8.6 | 5.6 | 21.9 | 16.2 | 14.3 | 26.7 | 40.0 | 21.1 | 27.6 |
Price To Sales Price To Sales | 0.7 | 0.8 | 1.0 | 0.8 | 0.5 | 1.6 | 1.5 | 1.2 | 2.2 | 3.0 | 1.5 | 1.9 |
Price To Book Price To Book | 1.3 | 1.4 | 1.6 | 1.2 | 0.7 | 2.8 | 2.9 | 2.2 | 3.7 | 5.8 | 3.3 | 4.3 |
EV To EBITDA EV To EBITDA | 7.1 | 7.8 | 8.4 | 7.0 | 4.9 | 11.2 | 10.9 | 10.4 | 16.0 | 21.9 | 11.0 | 13.1 |
GPM GPM% | 97.0 | 97.0 | 97.4 | 97.7 | 98.0 | 98.4 | 98.4 | 98.3 | 93.2 | 98.3 | 98.1 | 98.1 |
OPM OPM% | 12.1 | 12.3 | 13.0 | 14.0 | 15.3 | 15.8 | 16.2 | 13.7 | 15.0 | 15.1 | 16.3 | 16.5 |
NPM NPM% | 8.1 | 7.8 | 9.2 | 9.9 | 8.3 | 7.1 | 9.1 | 8.5 | 8.1 | 7.5 | 7.1 | 6.7 |
ROCE ROCE% | 14.5 | 14.5 | 14.7 | 14.2 | 11.0 | 12.1 | 14.8 | 14.6 | 14.0 | 13.3 | 14.1 | 14.1 |
ROE ROE% | 14.7 | 13.8 | 13.9 | 13.9 | 12.3 | 12.9 | 17.7 | 15.3 | 13.9 | 14.5 | 15.4 | 15.4 |
ROA ROA% | 8.2 | 8.3 | 9.6 | 10.3 | 7.4 | 7.5 | 9.4 | 9.1 | 8.5 | 7.5 | 7.2 | 7.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,269 | 2,844 | 3,639 | 3,251 | 1,908 | 7,929 | 8,732 | 7,392 | 13,896 | 24,092 | 14,441 | 18,948 |
Price To Earnings Price To Earnings | 8.7 | 10.2 | 11.1 | 8.6 | 5.6 | 21.9 | 16.2 | 14.3 | 26.7 | 40.0 | 21.1 | 27.6 |
Price To Sales Price To Sales | 0.7 | 0.8 | 1.0 | 0.8 | 0.5 | 1.6 | 1.5 | 1.2 | 2.2 | 3.0 | 1.5 | 1.9 |
Price To Book Price To Book | 1.3 | 1.4 | 1.6 | 1.2 | 0.7 | 2.8 | 2.9 | 2.2 | 3.7 | 5.8 | 3.3 | 4.3 |
EV To EBITDA EV To EBITDA | 7.1 | 7.8 | 8.4 | 7.0 | 4.9 | 11.2 | 10.9 | 10.4 | 16.0 | 21.9 | 11.0 | 13.1 |
GPM GPM% | 97.0 | 97.0 | 97.4 | 97.7 | 98.0 | 98.4 | 98.4 | 98.3 | 93.2 | 98.3 | 98.1 | 98.1 |
OPM OPM% | 12.1 | 12.3 | 13.0 | 14.0 | 15.3 | 15.8 | 16.2 | 13.7 | 15.0 | 15.1 | 16.3 | 16.5 |
NPM NPM% | 8.1 | 7.8 | 9.2 | 9.9 | 8.3 | 7.1 | 9.1 | 8.5 | 8.1 | 7.5 | 7.1 | 6.7 |
ROCE ROCE% | 14.5 | 14.5 | 14.7 | 14.2 | 11.0 | 12.1 | 14.8 | 14.6 | 14.0 | 13.3 | 14.1 | 14.1 |
ROE ROE% | 14.7 | 13.8 | 13.9 | 13.9 | 12.3 | 12.9 | 17.7 | 15.3 | 13.9 | 14.5 | 15.4 | 15.4 |
ROA ROA% | 8.2 | 8.3 | 9.6 | 10.3 | 7.4 | 7.5 | 9.4 | 9.1 | 8.5 | 7.5 | 7.2 | 7.2 |
Documents — Firstsource Solutions Ltd
Concall Transcript Summaries — Firstsource Solutions Ltd