X

Sign up for Equitymaster's free daily newsletter, The 5 Minute WrapUp and get access to our latest Multibagger guide (2019 Edition) on picking money-making stocks.

This is an entirely free service. No payments are to be made.


Download Now Subscribe to our free daily e-letter, The 5 Minute WrapUp and get this complimentary report.
We hate spam as much as you do. Check out our Privacy Policy and Terms Of Use.
FIRSTSOURCE SOL. 2017-18 Annual Report Analysis

Helping You Build Wealth With Honest Research
Since 1996. Try Now

  • MyStocks

MEMBER'S LOGINX

     
Login Failure
   
     
   
     
 
 
 
(Please do not use this option on a public machine)
 
     
 
 
 
  Sign Up | Forgot Password?  

FIRSTSOURCE SOL. 2017-18 Annual Report Analysis
Mon, 18 Mar

FIRSTSOURCE SOL. has announced its results for the year ended March 2018. Let us have a look at the detailed performance review of the company during FY17-18.

FIRSTSOURCE SOL. Income Statement Analysis

  • Operating income during the year fell 0.6% on a year-on-year (YoY) basis.
  • The company's operating profit increased by 4.8% YoY during the fiscal. Operating profit margins witnessed a fall and down at 13.0% in FY18 as against 12.3% in FY17.
  • Depreciation charges increased by 11.8% and finance costs decreased by 10.9% YoY, respectively.
  • Other income grew by 69.2% YoY.
  • Net profit for the year grew by 17.0% YoY.
  • Net profit margins during the year grew from 7.8% in FY17 to 9.2% in FY18.

FIRSTSOURCE SOL. Income Statement 2017-18

No. of Mths Year Ending 12 Mar-17* 12 Mar-18* % Change
Net Sales Rs m 35,556 35,353 -0.6%
Other income Rs m 32 54 69.2%
Total Revenues Rs m 35,588 35,407 -0.5%
Gross profit Rs m 4,380 4,589 4.8%
Depreciation Rs m 590 659 11.8%
Interest Rs m 453 404 -10.9%
Profit before tax Rs m 3,369 3,580 6.3%
Tax Rs m 577 314 -45.5%
Profit after tax Rs m 2,792 3,266 17.0%
Gross profit margin % 12.3 13.0
Effective tax rate % 17.1 8.8
Net profit margin % 7.8 9.2
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Company Reports, Regulatory Filings, Equitymaster



FIRSTSOURCE SOL. Balance Sheet Analysis

  • The company's current liabilities during FY18 stood at Rs 10 billion as compared to Rs 9 billion in FY17, thereby witnessing an increase of 7.7%.
  • Long-term debt down at Rs 142 million as compared to Rs 4 billion during FY17, a fall of 96.0%.
  • Current assets rose 1% and stood at Rs 8 billion, while fixed assets rose 1% and stood at Rs 2 billion in FY18.
  • Overall, the total assets and liabilities for FY18 stood at Rs 34 billion as against Rs 34 billion during FY17, thereby witnessing a growth of 1%.

FIRSTSOURCE SOL. Balance Sheet as on March 2018

No. of Mths Year Ending 12 Mar-17* 12 Mar-18* % Change
Networth Rs m 20,280 23,518 16.0
 
Current Liabilities Rs m 9,121 9,826 7.7
Long-term Debt Rs m 3,580 142 -96.0
Total Liabilities Rs m 33,506 33,976 1.4
 
Current assets Rs m 7,843 7,891 0.6
Fixed Assets Rs m 1,497 1,510 0.9
Total Assets Rs m 33,506 33,976 1.4
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Company Reports, Regulatory Filings, Equitymaster



FIRSTSOURCE SOL. Cash Flow Statement Analysis

  • FIRSTSOURCE SOL.'s cash flow from operating activities (CFO) during FY18 stood at Rs 3 billion, an improvement of 57.7% on a YoY basis.
  • Cash flow from investing activities (CFI) during FY18 stood at Rs 916 million on a YoY basis.
  • Cash flow from financial activities (CFF) during FY18 stood at Rs -3 billion on a YoY basis.
  • Overall, net cash flows for the company during FY18 stood at Rs 843 million from the Rs -299 million net cash flows seen during FY17.

FIRSTSOURCE SOL. Cash Flow Statement 2017-18

Particulars No. of months 12 12 % Change
Year Ending Mar-17 Mar-18
Cash Flow from Operating Activities Rs m 1,998 3,151 57.7%
Cash Flow from Investing Activities Rs m -2,315 916 -
Cash Flow from Financing Activities Rs m 35 -3,268 -
Net Cash Flow Rs m -299 843 -
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Company Reports, Regulatory Filings, Equitymaster



Current Valuations for FIRSTSOURCE SOL.

  • The trailing twelve-month earnings per share (EPS) of the company stands at Rs 4.8, an improvement from the EPS of Rs 4.1 recorded last year.
  • The price to earnings (P/E) ratio, at the current price of Rs 44.9, stands at 8.0 times its trailing twelve months earnings.
  • The price to book value (P/BV) ratio at current price levels stands at 1.3 times, while the price to sales ratio stands at 0.8 times.
  • The company's price to cash flow (P/CF) ratio stood at 7.6 times its end-of-year operating cash flow earnings.

Per Share Data/Valuations

No. of Mths Year Ending 12 Mar-17* 12 Mar-18*
Sales per share (Unadj.) Rs 52.2 51.5
TTM Earnings per share Rs 4.1 4.8
Diluted earnings per share Rs 4.2 4.9
Price to Cash Flow x 9.0 7.6
TTM P/E ratio x 8.2 8.0
Price / Book Value ratio x 1.4 1.3
Market Cap Rs m 30,591 29,916
Dividends per share (Unadj.) Rs 0.0 1.5
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Company Reports, Regulatory Filings, Equitymaster



Ratio Analysis for FIRSTSOURCE SOL.

  • Solvency Ratios
  • Current Ratio: The company's current ratio deteriorated and stood at 0.8x during FY18, from 0.9x during FY17. The current ratio measures the company's ability to pay short-term and long-term obligations.

    Interest Coverage Ratio: The company's interest coverage ratio improved and stood at 9.9x during FY18, from 8.4x during FY17. The interest coverage ratio of a company states how easily a company can pay its interest expense on outstanding debt. A higher ratio is preferable.

  • Profitability Ratios
  • Return on Equity (ROE): The ROE for the company improved and stood at 13.9% during FY18, from 13.8% during FY18. The ROE measures the ability of a firm to generate profits from its shareholders capital in the company.

    Return on Capital Employed (ROCE): The ROCE for the company improved and stood at 16.8% during FY18, from 16.0% during FY17. The ROCE measures the ability of a firm to generate profits from its total capital (shareholder capital plus debt capital) employed in the company.

    Return on Assets (ROA): The ROA of the company improved and stood at 10.8% during FY18, from 9.7% during FY17. The ROA measures how efficiently the company uses its assets to generate earnings.

Key Ratio Analysis

No. of Mths Year Ending 12 Mar-17* 12 Mar-18*
Current ratio x 0.9 0.8
Debtors’ Days Days 31 39
Interest coverage x 8.4 9.9
Debt to equity ratio x 0.2 0.0
Return on assets % 9.7 10.8
Return on equity % 13.8 13.9
Return on capital employed % 16.0 16.8
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Company Reports, Regulatory Filings, Equitymaster



To see how FIRSTSOURCE SOL. has performed over the last 5 years, please visit here.

FIRSTSOURCE SOL. Share Price Performance

Over the last one year, FIRSTSOURCE SOL. share price has moved up from Rs 49.7 to Rs 44.9, registering a loss of Rs 4.8 or around 9.6%.

Meanwhile, the S&P BSE IT Index is trading at Rs 15,173.7 (up 0.1%). Over the last one year it has moved up from 12,317.8 to 15,173.7, a gain of 2,856 points (up 23.2%).

Overall, the S&P BSE SENSEX is up 13.4% over the year.

(To know more, check out historical annual results for FIRSTSOURCE SOL. and quarterly results for FIRSTSOURCE SOL.)

Equitymaster requests your view! Post a comment on "FIRSTSOURCE SOL. 2017-18 Annual Report Analysis". Click here!

  

Related Views on News

FIRSTSOURCE SOL. Announces Quarterly Results (3QFY19); Net Profit Down 1.4% (Quarterly Result Update)

Feb 5, 2019 | Updated on Feb 5, 2019

For the quarter ended December 2018, FIRSTSOURCE SOL. has posted a net profit of Rs 981 m (down 1.4% YoY). Sales on the other hand came in at Rs 10 bn (up 11.0% YoY). Read on for a complete analysis of FIRSTSOURCE SOL.'s quarterly results.

FIRSTSOURCE SOL. Announces Quarterly Results (2QFY19); Net Profit Up 35.0% (Quarterly Result Update)

Nov 5, 2018 | Updated on Nov 5, 2018

For the quarter ended September 2018, FIRSTSOURCE SOL. has posted a net profit of Rs 928 m (up 35.0% YoY). Sales on the other hand came in at Rs 10 bn (up 9.4% YoY). Read on for a complete analysis of FIRSTSOURCE SOL.'s quarterly results.

Newgen Software Technologies Ltd. (IPO)

Jan 15, 2018

Should you subscribe to the IPO of Newgen Software Ltd?

Ankit Shah's First Five Insider Recommendations (The 5 Minute Wrapup)

Aug 5, 2017

How to get exclusive insider recommendations from Ankit Shah.

More Views on News

Most Popular

Stocks that Could Be Out of Reach Post Elections(The 5 Minute Wrapup)

Apr 9, 2019

It's a matter of time before the stocks catch the fancy of the markets and big investors.

3 Indian Stocks with Amazon-Like Potential(Profit Hunter)

Apr 10, 2019

We have identified 3 stocks with huge wealth building potential which meet our 'Click of a Button' criteria.

This Company is Making a Big Comeback and You Can Now Profit from Its Example(The 5 Minute Wrapup)

Apr 10, 2019

How Dell got its mojo back.

This is Why the Stock of Jubilant FoodWorks Went Up 1,160%(The 5 Minute Wrapup)

Apr 12, 2019

This critical business strategy has enabled companies to scale their operations faster.

Pocketing Massive Gains with HDFC And HDFC Bank(Profit Hunter)

Apr 12, 2019

Here's how one could have generated gains of Rs 59,250 in 10 days by trading HDFC and HDFC Bank with a capital of Rs 4 lakh.

More

Get the Indian Stock Market's
Most Profitable Ideas

How To Beat Sensex Guide 2019
Get our special report, How to Beat Sensex Nearly 3X Now!
We will never sell or rent your email id.
Please read our Terms

TRACK FIRSTSOURCE SOL.

  • Track your investment in FIRSTSOURCE SOL. with Equitymaster's Portfolio Tracker. Set live price alerts, get research alerts and more. Get access now...
  • Add To MyStocks

MORE ON FIRSTSOURCE SOL.

FIRSTSOURCE SOL. 5-YR ANALYSIS

COMPARE FIRSTSOURCE SOL. WITH

MARKET STATS