Firstsource Solutions Limited
NSE:FSL.NS
349.45 (INR) • At close November 13, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) INR.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 19,253.81 | 17,910.99 | 16,704.62 | 15,948.36 | 15,417.13 | 15,266.91 | 15,566.3 | 15,033.11 | 14,735.41 | 14,524.45 | 15,238.78 | 14,456.41 | 14,182.12 | 14,780.09 | 14,496.28 | 13,510.13 | 11,783.3 | 10,537.16 | 10,672.63 | 10,445.84 | 9,714.65 | 9,668.8 | 9,642.15 | 9,723.13 | 9,442 | 9,059.79 | 8,713.16 | 8,631.41 | 8,463.75 | 8,506.65 | 8,643.69 | 8,600.78 | 8,572.11 | 8,752.53 | 8,561.28 | 8,008.86 | 7,792.68 | 7,384.1 | 7,343.85 | 7,372.59 | 7,698 | 7,619.34 | 8,063.43 | 7,993.54 | 7,978.97 | 7,234.29 | 6,881.96 | 7,195.84 | 7,255.12 | 6,852.43 | 6,260.29 | 5,813.64 | 5,287.06 | 5,188.92 |
Kosten van de omzet
| 17,172.95 | 15,940.79 | 14,874.59 | 9,893.24 | 9,399.98 | 9,237.44 | 9,690.15 | 9,860.52 | 9,526.81 | 9,597.33 | 8,531.93 | 9,676.42 | 9,727.52 | 10,218.83 | 9,288.86 | 9,502.58 | 7,984.85 | 7,128.23 | 6,648.73 | 7,052.7 | 6,721.51 | 6,611.32 | 6,615.5 | 6,564.72 | 6,453.48 | 6,210.12 | 6,027.09 | 6,044.63 | 5,941.49 | 5,941.54 | 6,166.64 | 5,900.73 | 5,949.92 | 5,817.08 | 6,063.75 | 5,579.11 | 5,341.88 | 4,996.62 | 4,307.9 | 5,019.77 | 5,200.04 | 5,074.92 | 4,742.58 | 5,511.5 | 5,464.97 | 4,922.2 | 5,334.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 2,080.86 | 1,970.2 | 1,830.03 | 6,055.12 | 6,017.15 | 6,029.47 | 5,876.15 | 5,172.59 | 5,208.6 | 4,927.12 | 6,706.85 | 4,779.99 | 4,454.6 | 4,561.26 | 5,207.42 | 4,007.55 | 3,798.45 | 3,408.93 | 4,023.9 | 3,393.14 | 2,993.14 | 3,057.48 | 3,026.65 | 3,158.41 | 2,988.52 | 2,849.67 | 2,686.07 | 2,586.78 | 2,522.26 | 2,565.11 | 2,477.05 | 2,700.05 | 2,622.19 | 2,935.45 | 2,497.53 | 2,429.75 | 2,450.8 | 2,387.48 | 3,035.95 | 2,352.82 | 2,497.96 | 2,544.42 | 3,320.85 | 2,482.04 | 2,514 | 2,312.09 | 1,547.17 | 7,195.84 | 7,255.12 | 6,852.43 | 6,260.29 | 5,813.64 | 5,287.06 | 5,188.92 |
Brutowinstmarge
| 0.108 | 0.11 | 0.11 | 0.38 | 0.39 | 0.395 | 0.377 | 0.344 | 0.353 | 0.339 | 0.44 | 0.331 | 0.314 | 0.309 | 0.359 | 0.297 | 0.322 | 0.324 | 0.377 | 0.325 | 0.308 | 0.316 | 0.314 | 0.325 | 0.317 | 0.315 | 0.308 | 0.3 | 0.298 | 0.302 | 0.287 | 0.314 | 0.306 | 0.335 | 0.292 | 0.303 | 0.315 | 0.323 | 0.413 | 0.319 | 0.324 | 0.334 | 0.412 | 0.311 | 0.315 | 0.32 | 0.225 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 1,333.01 | 0 | 0 | 0 | 7,993.96 | 0 | 0 | 0 | 796.89 | 0 | 0 | 0 | 310.19 | 0 | 0 | 0 | 214.92 | 0 | 0 | 0 | 1,726.72 | 0 | 0 | 0 | 1,844.81 | 0 | 0 | 0 | 2,131.03 | 0 | 0 | 0 | 1,878.27 | 0 | 0 | 0 | 1,833.21 | 0 | 0 | 0 | 2,201.57 | 0 | 0 | 0 | 2,032.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 683.44 | 0 | 0 | 0 | 407.46 | 0 | 0 | 0 | 586.44 | 0 | 0 | 0 | 540.15 | 0 | 0 | 0 | 379.57 | 0 | 0 | 0 | 345.17 | 0 | 0 | 0 | 142.03 | 0 | 0 | 0 | 128.05 | 0 | 0 | 0 | 94.87 | 0 | 0 | 0 | 77.81 | 0 | 0 | 0 | 81.29 | 0 | 0 | 0 | 89.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 5,140.87 | 0 | 2,016.45 | 0 | 0 | 0 | 8,401.42 | 3,092 | 0 | 0 | 1,383.33 | 0 | 0 | 0 | 850.34 | 0 | 0 | 0 | 594.49 | 0 | 0 | 0 | 2,071.89 | 0 | 0 | 0 | 1,986.84 | 0 | 0 | 0 | 2,259.08 | 0 | 0 | 0 | 1,973.14 | 0 | 0 | 0 | 1,911.02 | 0 | 0 | 0 | 5,383.95 | 0 | 0 | 0 | 5,292.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 18.36 | 28.12 | 153.57 | 169.44 | 17.31 | 126.6 | 624.67 | 493.72 | 63.51 | -8.62 | 2.2 | 7.33 | -0.13 | -54.47 | 12.51 | 20.86 | -1.25 | -79.8 | 12.36 | 84.53 | -14.4 | -23.13 | 7.07 | 5.06 | 16.64 | -25.5 | 7,615.73 | 4.22 | 49.5 | -4.5 | 14.06 | 3.91 | 18.58 | -62.49 | 20.57 | 9.17 | 45.42 | -59.8 | 24.73 | 46.97 | -10.25 | -28.66 | 2.43 | 8.51 | 19.25 | 6,588.07 | 6,560.97 | 6,653.28 | 6,325.33 | 6,281.33 | 5,479.38 | 4,888.32 | 4,935.69 |
Bedrijfskosten
| 5,140.87 | 4,600.46 | 4,300.26 | 4,346.55 | 4,382.9 | 4,240.16 | 4,077.35 | 3,763.12 | 3,954.21 | 3,756.43 | 4,729.73 | 3,017.51 | 2,663.26 | 2,761.71 | 2,964.71 | 2,417.11 | 2,440.63 | 2,239.33 | 2,550.05 | 2,211.1 | 2,123.26 | 1,840.05 | 1,644.72 | 1,988.15 | 1,844.23 | 1,748.41 | 1,533.53 | 7,615.73 | 1,587.85 | 1,711.83 | 1,597.45 | 1,784.06 | 1,656.89 | 1,906.05 | 1,322.08 | 1,584.41 | 1,649.67 | 1,662.75 | 2,075.66 | 1,606.54 | 1,726.5 | 1,789.45 | 2,424.13 | 1,740.48 | 1,823.32 | 1,688.17 | -12,981.58 | 6,560.97 | 6,653.28 | 6,325.33 | 6,281.33 | 5,479.38 | 4,888.32 | 4,935.69 |
Bedrijfsresultaat
| 2,080.86 | 1,970.2 | 1,830.03 | 1,862.14 | 1,803.69 | 1,806.62 | 1,925.4 | 2,034.14 | 1,748.11 | 1,170.69 | 1,751.48 | 1,762.48 | 1,791.34 | 1,799.55 | 2,242.71 | 1,590.44 | 1,357.82 | 1,169.6 | 1,473.85 | 1,182.04 | 869.88 | 1,217.43 | 1,381.93 | 1,170.26 | 1,144.29 | 1,101.26 | 1,152.54 | 911.84 | 836.64 | 793.52 | 760.93 | 831.22 | 860.59 | 916.42 | 870.24 | 742.23 | 680.46 | 628.21 | 753.29 | 771.01 | 637.73 | 744.72 | 779.41 | 743.99 | 699.19 | 643.17 | 403.28 | 438.6 | 412.15 | 337.91 | -21.04 | 93.82 | 260.86 | 153.62 |
Bedrijfsresultaat ratio
| 0.108 | 0.11 | 0.11 | 0.117 | 0.117 | 0.118 | 0.124 | 0.135 | 0.119 | 0.081 | 0.115 | 0.122 | 0.126 | 0.122 | 0.155 | 0.118 | 0.115 | 0.111 | 0.138 | 0.113 | 0.09 | 0.126 | 0.143 | 0.12 | 0.121 | 0.122 | 0.132 | 0.106 | 0.099 | 0.093 | 0.088 | 0.097 | 0.1 | 0.105 | 0.102 | 0.093 | 0.087 | 0.085 | 0.103 | 0.105 | 0.083 | 0.098 | 0.097 | 0.093 | 0.088 | 0.089 | 0.059 | 0.061 | 0.057 | 0.049 | -0.003 | 0.016 | 0.049 | 0.03 |
Totaal overige inkomsten en kosten netto
| -370.58 | -297.64 | -237.13 | -100.67 | -91.22 | -236.39 | -80.1 | -197.47 | 294.85 | -123.15 | -417.1 | -148.96 | -147.79 | -145.63 | -1,656.51 | -114.66 | -103.5 | -134.81 | -383.87 | -146.25 | -63.57 | -148.42 | -251.69 | -63.33 | -59.9 | -45.81 | -114.46 | -77.75 | -97.77 | 0.01 | -118.67 | -84.77 | -104.71 | -112.98 | 3,276.54 | -103.11 | -170.25 | -152.79 | -260.25 | -148.01 | -133.73 | -193.98 | -296.63 | -209.18 | -220.1 | -213.42 | -345.96 | 0 | 0 | 0 | 172.5 | 0 | 0 | 0 |
Inkomen voor belasting
| 1,710.28 | 1,672.56 | 1,592.9 | 1,607.9 | 1,543.03 | 1,552.92 | 1,718.7 | 1,836.67 | 1,549.24 | 1,047.54 | 1,560.02 | 1,613.52 | 1,643.55 | 1,653.92 | 553.45 | 1,475.78 | 1,254.32 | 1,034.79 | 1,031 | 1,035.79 | 806.31 | 1,069.01 | 1,112.41 | 1,106.93 | 1,084.39 | 1,055.45 | 1,038.08 | 911.84 | 836.64 | 793.53 | 760.93 | 831.22 | 860.59 | 916.42 | 905.34 | 742.23 | 680.46 | 628.21 | 643.17 | 598.27 | 637.73 | 560.99 | 600.09 | 532.38 | 470.58 | 429.75 | 403.28 | 438.6 | 412.15 | 337.91 | 251.53 | 93.82 | 260.86 | 153.62 |
Inkomen voor belasting ratio
| 0.089 | 0.093 | 0.095 | 0.101 | 0.1 | 0.102 | 0.11 | 0.122 | 0.105 | 0.072 | 0.102 | 0.112 | 0.116 | 0.112 | 0.038 | 0.109 | 0.106 | 0.098 | 0.097 | 0.099 | 0.083 | 0.111 | 0.115 | 0.114 | 0.115 | 0.116 | 0.119 | 0.106 | 0.099 | 0.093 | 0.088 | 0.097 | 0.1 | 0.105 | 0.106 | 0.093 | 0.087 | 0.085 | 0.088 | 0.081 | 0.083 | 0.074 | 0.074 | 0.067 | 0.059 | 0.059 | 0.059 | 0.061 | 0.057 | 0.049 | 0.04 | 0.016 | 0.049 | 0.03 |
Belastingkosten
| 328.17 | 320.07 | 257.88 | 320.61 | 277.94 | 293.07 | 305.68 | 257.45 | 255.23 | 196.67 | 236.14 | 258.98 | 293.48 | 317.11 | 86.7 | 265.31 | 201.52 | 148.04 | 115.22 | 140.37 | 132.42 | 157.25 | 129.96 | 125.66 | 156.45 | 169.34 | 109.4 | -83.71 | 149.1 | 139.52 | 111.95 | 133.55 | 148.59 | 182.69 | 109.02 | 69.99 | 60.61 | 62.55 | 21.68 | 21.16 | 24.71 | 27.85 | 10.37 | 47.68 | 22.71 | 20.13 | 1.94 | 29.83 | 54.55 | 42.91 | 21.84 | 23.39 | 46.72 | 45.87 |
Nettowinst
| 1,382.16 | 1,352.5 | 1,335.02 | 1,287.3 | 1,265.09 | 1,259.88 | 1,413.04 | 1,579.23 | 1,294.03 | 850.9 | 1,323.94 | 1,354.6 | 1,350.1 | 1,345.1 | 466.76 | 1,210.48 | 1,052.87 | 886.75 | 915.77 | 895.4 | 673.9 | 911.79 | 982.43 | 981.28 | 928.03 | 886.12 | 928.25 | 995.47 | 687.5 | 653.97 | 653.68 | 700.06 | 712.61 | 733.61 | 796.69 | 670.42 | 618.5 | 564.08 | 623.15 | 575.13 | 612.41 | 532.48 | 588.47 | 483.1 | 447.58 | 410.47 | 402.1 | 414.69 | 359.33 | 289.8 | 232.56 | 68.55 | 214.54 | 106.45 |
Nettowinstmarge
| 0.072 | 0.076 | 0.08 | 0.081 | 0.082 | 0.083 | 0.091 | 0.105 | 0.088 | 0.059 | 0.087 | 0.094 | 0.095 | 0.091 | 0.032 | 0.09 | 0.089 | 0.084 | 0.086 | 0.086 | 0.069 | 0.094 | 0.102 | 0.101 | 0.098 | 0.098 | 0.107 | 0.115 | 0.081 | 0.077 | 0.076 | 0.081 | 0.083 | 0.084 | 0.093 | 0.084 | 0.079 | 0.076 | 0.085 | 0.078 | 0.08 | 0.07 | 0.073 | 0.06 | 0.056 | 0.057 | 0.058 | 0.058 | 0.05 | 0.042 | 0.037 | 0.012 | 0.041 | 0.021 |
WPA (Winst Per Aandeel)
| 2.01 | 1.97 | 1.94 | 1.89 | 1.86 | 1.85 | 2.07 | 2.32 | 1.9 | 1.25 | 1.94 | 1.99 | 2.03 | 1.98 | 0.69 | 1.78 | 1.55 | 1.29 | 1.35 | 1.29 | 0.97 | 1.32 | 1.45 | 1.42 | 1.35 | 1.29 | 1.36 | 1.46 | 1.01 | 0.96 | 0.96 | 1.03 | 1.05 | 1.09 | 1.15 | 1.01 | 0.88 | 0.79 | 0.92 | 0.87 | 0.93 | 0.81 | 0.87 | 0.73 | 0.68 | 0.62 | 0.59 | 0.83 | 0.83 | 0.67 | 0.34 | 0.16 | 0.5 | 0.25 |
Verwaterde WPA
| 1.96 | 1.92 | 1.9 | 1.84 | 1.8 | 1.8 | 2.02 | 2.25 | 1.84 | 1.21 | 1.88 | 1.92 | 1.96 | 1.91 | 0.69 | 1.72 | 1.5 | 1.27 | 1.35 | 1.29 | 0.97 | 1.32 | 1.45 | 1.41 | 1.33 | 1.28 | 1.35 | 1.45 | 1 | 0.95 | 0.95 | 1.02 | 1.04 | 1.05 | 1.11 | 0.97 | 0.85 | 0.76 | 0.92 | 0.81 | 0.87 | 0.77 | 0.87 | 0.71 | 0.67 | 0.61 | 0.59 | 0.83 | 0.76 | 0.65 | 0.34 | 0.16 | 0.48 | 0.25 |
EBITDA
| 2,845.47 | 2,717.06 | 2,503.3 | 2,524.86 | 2,457.43 | 2,419.13 | 2,567.82 | 2,721.52 | 2,410.93 | 1,873.28 | 2,444.38 | 2,381.31 | 2,395.27 | 2,383.17 | 1,224.19 | 2,115.99 | 1,897.18 | 1,666.8 | 1,647.19 | 1,678.71 | 1,409.05 | 1,642.36 | 1,394.27 | 1,368.12 | 1,333.38 | 1,281.13 | 1,299.38 | 1,187.42 | 1,100.92 | 1,055.64 | 985.54 | 1,085.76 | 1,129.68 | 1,210.97 | 1,067.8 | 1,033.58 | 944.5 | 886.73 | 996.68 | 960.29 | 995.69 | 920.18 | 977.96 | 933.7 | 903.83 | 824.83 | 824.03 | 850.05 | 830.89 | 749.31 | 265.81 | 563.9 | 623.84 | 472.82 |
EBITDA ratio
| 0.148 | 0.151 | 0.15 | 0.158 | 0.159 | 0.158 | 0.165 | 0.181 | 0.164 | 0.129 | 0.16 | 0.165 | 0.169 | 0.161 | 0.084 | 0.157 | 0.161 | 0.158 | 0.154 | 0.161 | 0.145 | 0.17 | 0.145 | 0.141 | 0.141 | 0.143 | 0.149 | 0.138 | 0.13 | 0.124 | 0.114 | 0.126 | 0.132 | 0.138 | 0.138 | 0.128 | 0.127 | 0.128 | 0.136 | 0.13 | 0.129 | 0.121 | 0.121 | 0.117 | 0.113 | 0.114 | 0.112 | 0.118 | 0.115 | 0.109 | 0.042 | 0.109 | 0.117 | 0.091 |