Firstsource Solutions Limited
NSE:FSL.NS
356.75 (INR) • At close November 12, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) INR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||
Vlottende activa: | |||||||||||||||||||
Liquide middelen & kasequivalenten
| 1,747.74 | 1,515.4 | 956.04 | 1,413.36 | 2,021.58 | 557.97 | 1,309.41 | 449.4 | 735.99 | 828.17 | 2,307.11 | 1,294.14 | 6,828.68 | 3,246.174 | 1,217.512 | 966.939 | 1,024.65 | 3,009.954 | 170.28 |
Kortetermijnbeleggingen
| 300.27 | 675.44 | 1,185.38 | 825.7 | -3,141.96 | 1,217.5 | 220.7 | 1,523.32 | 771.08 | 678.59 | 42.98 | 13.57 | 784.31 | 1,685.411 | 2,011.397 | 1,187.104 | 1,050.577 | 583.563 | 300.528 |
Liquide middelen en kortetermijnbeleggingen
| 2,081.01 | 2,190.84 | 2,141.42 | 2,239.06 | 2,021.58 | 1,775.47 | 1,530.11 | 1,972.72 | 1,507.07 | 1,506.76 | 2,350.09 | 1,307.71 | 7,612.99 | 4,931.585 | 3,228.909 | 2,154.043 | 2,075.227 | 3,593.517 | 470.808 |
Nettovorderingen
| 11,608.18 | 10,699.88 | 10,001.15 | 8,848.65 | 7,992.99 | 5,805.01 | 5,529.75 | 4,734.72 | 4,400.49 | 4,946.73 | 5,149.76 | 5,250.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 0 | -315.01 | 1,987.54 | 1,113.3 | 889.72 | -5,805.01 | -220 | -1,522.67 | -767.74 | 963.99 | 0 | -39.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 1,580.64 | 1,506.78 | 81.59 | 111.86 | 138.95 | 6,628.76 | 6,360.81 | 6.21 | 5.07 | 18.59 | 18.87 | 25.45 | 1,502.11 | 3,425.384 | 3,283.619 | 2,984.507 | 2,453.963 | 2,086.629 | 1,163.747 |
Totaal vlottende activa
| 15,373.69 | 14,082.49 | 14,211.7 | 12,312.87 | 11,043.24 | 8,404.23 | 7,890.92 | 7,825.19 | 7,884.5 | 7,436.07 | 7,481.23 | 6,544.46 | 12,629.8 | 8,356.969 | 6,512.528 | 5,138.55 | 4,529.19 | 5,680.146 | 1,634.555 |
Niet-vlottende activa: | |||||||||||||||||||
Materiële vaste activa, netto
| 8,167.22 | 6,731.79 | 9,042.52 | 7,485.68 | 5,881.22 | 1,163.36 | 886.03 | 920.9 | 970.65 | 855.4 | 859.46 | 1,110.1 | 1,268.67 | 1,397.455 | 1,603.319 | 1,958.091 | 1,862.942 | 1,628.164 | 1,027.31 |
Goodwill
| 29,884.9 | 29,449.76 | 27,207.95 | 21,947.63 | 22,323.56 | 20,451.72 | 19,308.07 | 19,223.62 | 24,692.41 | 23,453.84 | 26,246.25 | 23,923.46 | 23,108.58 | 21,190.845 | 20,794.105 | 22,960.864 | 19,005.735 | 5,419.247 | 4,072.606 |
Immateriële activa
| 648.98 | 1,015.09 | 1,215.28 | 542.27 | 503.78 | 632.07 | 607.05 | 576.48 | 436.07 | 214.7 | 202.58 | 129.02 | 688.55 | 151.05 | 166.512 | 217.608 | 237.416 | 174.016 | 126.252 |
Goodwill en immateriële activa
| 30,533.88 | 30,464.85 | 28,423.23 | 22,489.9 | 22,827.34 | 21,083.79 | 19,915.12 | 19,800.1 | 25,128.48 | 23,668.54 | 26,448.83 | 24,052.48 | 23,797.13 | 21,341.895 | 20,960.617 | 23,178.472 | 19,243.151 | 5,593.263 | 4,198.858 |
Langetermijnbeleggingen
| 940.08 | -71.38 | -1,148.07 | -708.25 | 3,237.95 | -1,095.85 | -98.08 | -2,986.74 | -683.94 | -618.56 | 0.39 | 13.24 | -768.31 | -356.072 | -1,006.089 | -1,168.923 | -829.409 | 568.971 | 0 |
Belastingvorderingen
| 2,920.61 | 2,948.06 | 2,817.84 | 2,691.89 | 2,511.3 | 2,314.68 | 2,175.49 | 4,064.6 | 3,362.65 | 2,898.51 | 2,071.53 | 1,744.56 | 784.31 | 0 | 55.048 | 140.504 | 184.489 | 5.844 | 3.875 |
Overige niet-vlottende activa
| 2,894.89 | 2,487.88 | 3,739.69 | 4,024.83 | 369.46 | 4,887.26 | 3,206.22 | 5,568.92 | 9.87 | 25.41 | 33.08 | 51.89 | 1,603.27 | 1,685.411 | 2,011.397 | 1,187.104 | 1,050.577 | 583.563 | 0 |
Totaal niet-vlottende activa
| 45,456.68 | 42,561.2 | 42,875.21 | 35,984.05 | 34,827.27 | 28,353.24 | 26,084.78 | 27,367.78 | 28,787.71 | 26,829.3 | 29,413.29 | 26,972.27 | 26,685.07 | 24,068.689 | 23,624.292 | 25,295.248 | 21,511.75 | 8,379.805 | 5,230.043 |
Totaal activa
| 60,830.37 | 56,643.69 | 57,086.91 | 48,296.92 | 45,870.51 | 36,757.47 | 33,975.7 | 35,192.97 | 36,672.21 | 34,265.37 | 36,894.52 | 33,516.73 | 39,314.87 | 32,425.658 | 30,136.82 | 30,433.798 | 26,040.94 | 14,059.951 | 6,864.598 |
Passiva en Eigen Vermogen: | |||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||
Crediteuren
| 3,055.81 | 2,314.46 | 1,780.59 | 2,788.03 | 952.81 | 901.75 | 915.69 | 993.77 | 890.7 | 932.26 | 1,129.31 | 1,412.1 | 1,815.6 | 2,473.775 | 1,314.889 | 1,661.5 | 1,066.551 | 906.913 | 379.953 |
Kortlopende schulden
| 9,576.48 | 8,070.79 | 8,850.49 | 6,233.89 | 9,475.38 | 5,507.35 | 6,580.95 | 5,644.71 | 5,104.19 | 6,481.72 | 5,519.86 | 4,399.9 | 366.74 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 205.09 | 643.43 | 412.43 | 1,083.05 | 446.24 | 463.15 | 393.64 | 381.64 | 299.84 | 214.94 | 319.2 | 292.51 | 185.34 | 46.92 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 205.09 | 4,382.42 | 3,879.82 | 2,857.04 | 2,807.35 | 463.15 | 393.64 | 294.42 | -3,306.09 | -3,181.6 | -2,868.78 | -2,683.68 | 285.1 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 310.25 | -2,129.02 | -1,354.71 | -1,734.54 | -1,325.75 | 709.44 | 626.28 | -148.57 | 3,819.2 | 3,317.88 | 3,377.16 | 2,200.53 | 10,492.82 | -1,787.718 | -364.88 | -683.801 | 3,919.189 | -445.101 | 431.043 |
Totaal kortlopende verplichtingen
| 16,408.53 | 15,596.54 | 15,349.21 | 14,015.5 | 13,308.84 | 8,946.59 | 9,825.89 | 8,159.74 | 7,698.54 | 8,697.46 | 8,606.06 | 7,033.46 | 14,961.2 | 3,206.752 | 2,264.898 | 2,639.199 | 6,052.291 | 1,368.725 | 1,190.949 |
Langlopende verplichtingen: | |||||||||||||||||||
Langetermijnschulden
| 42.17 | 5,860.81 | 8,986.55 | 5,709.28 | 4,081.14 | 69.48 | 142.2 | 3,579.94 | 4,269.65 | 4,142.98 | 6,641.5 | 8,500.64 | 9,258.83 | 14,932.673 | 13,578.463 | 13,945.609 | 12,551.849 | 1,975.876 | 1,300.278 |
Uitgestelde opbrengsten niet-vlottend
| 5,713.63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 177.53 | 400.57 | 223.07 | 20.93 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1,470.38 | 1,195.98 | 959.02 | 469.98 | 734.95 | 460.7 | 264.29 | 2,874.02 | 272.2 | 344.72 | 317.17 | 282.9 | 110.16 | 57.954 | 0 | 0 | 0 | 6.794 | 0 |
Overige niet-vlottende verplichtingen
| 187.79 | 318.41 | 1,459 | 103.9 | 85.88 | 67.55 | 213.19 | 287.49 | 161.31 | 0.2 | 0.66 | 328.92 | 651.66 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 7,413.97 | 7,375.2 | 11,404.57 | 6,283.16 | 4,901.97 | 597.73 | 619.68 | 6,741.45 | 4,703.16 | 4,665.43 | 7,359.9 | 9,335.53 | 10,041.58 | 14,990.627 | 13,578.463 | 13,945.609 | 12,551.849 | 1,982.67 | 1,300.278 |
Totaal passiva
| 23,822.5 | 22,971.74 | 26,753.78 | 20,298.66 | 18,210.81 | 9,544.32 | 10,445.57 | 14,901.19 | 12,401.7 | 13,362.89 | 15,965.96 | 16,368.99 | 25,002.78 | 18,197.379 | 15,843.361 | 16,584.808 | 18,604.14 | 3,351.395 | 2,491.227 |
Eigen vermogen: | |||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 6,969.91 | 6,969.91 | 6,969.91 | 6,960.99 | 6,938.27 | 6,910.65 | 6,865.23 | 6,813.08 | 6,733.15 | 6,662.91 | 6,597.35 | 6,576.74 | 4,307.76 | 4,306.382 | 4,292.097 | 4,281.897 | 4,273.13 | 4,250.843 | 3,994.699 |
Ingehouden winsten
| 20,009.92 | 17,425.98 | 15,524.68 | 13,810.25 | 12,076.46 | 13,004.03 | 10,493.72 | 7,231.79 | 10,648.96 | 7,999.27 | 9,347.43 | 7,417.81 | 6,285.13 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| 30,034.12 | 8,179.48 | 6,781.88 | 5,758.23 | -6,281.77 | -5,836.43 | -5,679.07 | -6,795.58 | -6,159.33 | -5,838.24 | -5,504.35 | -5,085.37 | -4,684.15 | -4,526.485 | -3,937.773 | -3,553.885 | -2,767.97 | -1,928.691 | -1,331.523 |
Overige totale aandeelhoudersvermogen
| -20,009.92 | 1,093.08 | 1,052.97 | 1,463.4 | 14,920.86 | 13,129.01 | 11,837.72 | 13,030.74 | 13,028.02 | 12,062.23 | 10,473.78 | 8,227.2 | 8,390.09 | 14,447.302 | 13,889.382 | 13,066.31 | 5,895.22 | 8,343.434 | 1,661.028 |
Totaal eigen vermogen van aandeelhouders
| 37,004.03 | 33,668.45 | 30,329.44 | 27,992.87 | 27,653.82 | 27,207.26 | 23,517.6 | 20,280.03 | 24,250.8 | 20,886.17 | 20,914.21 | 17,136.38 | 14,298.83 | 14,227.199 | 14,243.706 | 13,794.322 | 7,400.38 | 10,665.586 | 4,324.204 |
Totaal eigen vermogen
| 37,007.87 | 33,671.95 | 30,333.13 | 27,998.26 | 27,659.7 | 27,213.15 | 23,530.13 | 20,291.78 | 24,270.51 | 20,902.48 | 20,928.56 | 17,147.74 | 14,312.09 | 14,228.279 | 14,293.459 | 13,848.99 | 7,436.8 | 10,708.556 | 4,373.371 |
Totaal passiva en aandeelhoudersvermogen
| 60,830.37 | 56,643.69 | 57,086.91 | 48,296.92 | 45,870.51 | 36,757.47 | 33,975.7 | 35,192.97 | 36,672.21 | 34,265.37 | 36,894.52 | 33,516.73 | 39,314.87 | 32,425.658 | 30,136.82 | 30,433.798 | 26,040.94 | 14,059.951 | 6,864.598 |