Nifty
Sensex
:
:
11428.30
38506.09
87.15 (0.77%)
291.62 (0.76%)

BPO/ITeS

Rating :
54/99  (View)

BSE: 532809 | NSE: FSL

45.70
-0.30 (-0.65%)
15-Oct-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  45.70
  •  46.20
  •  45.40
  •  46.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1223177
  •  558.99
  •  64.25
  •  39.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,165.19
  • 8.39
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,675.49
  • 4.38%
  • 1.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.95%
  • 2.73%
  • 20.05%
  • FII
  • DII
  • Others
  • 5.23%
  • 6.00%
  • 12.04%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.86
  • 4.75
  • 2.48

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.70
  • 6.54
  • 3.74

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.75
  • 10.02
  • 10.60

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.10
  • 9.62
  • 9.67

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.00
  • 1.28
  • 1.45

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.03
  • 8.49
  • 8.61

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
979.78
919.11
6.60%
967.18
897.29
7.79%
985.24
887.24
11.05%
954.74
872.97
9.37%
Expenses
814.10
791.00
2.92%
828.76
764.81
8.36%
849.14
771.11
10.12%
821.91
763.30
7.68%
EBITDA
165.68
128.11
29.33%
138.42
132.49
4.48%
136.10
116.13
17.20%
132.83
109.67
21.12%
EBIDTM
16.91%
13.94%
14.31%
14.77%
13.81%
13.09%
13.91%
12.56%
Other Income
-1.44
1.66
-
1.01
-2.55
-
0.71
2.61
-72.80%
0.51
0.42
21.43%
Interest
13.40
6.24
114.74%
9.22
8.90
3.60%
7.04
10.38
-32.18%
6.50
10.20
-36.27%
Depreciation
43.93
17.99
144.19%
18.97
17.23
10.10%
19.08
17.17
11.12%
18.40
16.23
13.37%
PBT
106.90
105.55
1.28%
111.24
103.81
7.16%
110.69
91.18
21.40%
108.44
83.67
29.60%
Tax
15.72
16.93
-7.15%
13.00
10.94
18.83%
12.57
-8.37
-
15.64
14.91
4.90%
PAT
91.17
88.61
2.89%
98.25
92.87
5.79%
98.13
99.55
-1.43%
92.79
68.76
34.95%
PATM
9.31%
9.64%
10.16%
10.35%
9.96%
11.22%
9.72%
7.88%
EPS
1.32
1.29
2.33%
1.42
1.35
5.19%
1.42
1.45
-2.07%
1.34
1.01
32.67%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
3,886.94
3,826.28
3,535.25
3,555.61
3,217.25
3,034.65
3,127.02
2,844.02
2,254.99
2,055.28
1,970.79
Net Sales Growth
8.68%
8.23%
-0.57%
10.52%
6.02%
-2.95%
9.95%
26.12%
9.72%
4.29%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
3,886.94
3,826.28
3,535.25
3,555.61
3,217.25
3,034.65
3,127.02
2,844.02
2,254.99
2,055.28
1,970.79
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
3,313.91
3,294.86
3,068.89
3,113.35
2,818.81
2,647.43
2,764.84
2,553.72
2,067.88
1,769.31
1,692.99
Power & Fuel Cost
-
28.07
31.71
36.20
35.74
39.01
39.41
41.26
33.03
28.57
28.26
% Of Sales
-
0.73%
0.90%
1.02%
1.11%
1.29%
1.26%
1.45%
1.46%
1.39%
1.43%
Employee Cost
-
2,557.26
2,395.47
2,383.44
2,172.67
2,017.15
2,129.41
1,934.87
1,522.49
1,268.27
1,199.87
% Of Sales
-
66.83%
67.76%
67.03%
67.53%
66.47%
68.10%
68.03%
67.52%
61.71%
60.88%
Manufacturing Exp.
-
140.63
115.08
137.01
86.38
114.24
99.20
162.71
131.33
118.90
79.64
% Of Sales
-
3.68%
3.26%
3.85%
2.68%
3.76%
3.17%
5.72%
5.82%
5.79%
4.04%
General & Admin Exp.
-
512.85
473.72
505.51
499.26
456.05
456.69
397.58
357.74
335.95
379.98
% Of Sales
-
13.40%
13.40%
14.22%
15.52%
15.03%
14.60%
13.98%
15.86%
16.35%
19.28%
Selling & Distn. Exp.
-
34.52
14.20
12.81
9.49
7.78
8.13
8.94
9.37
8.90
0.27
% Of Sales
-
0.90%
0.40%
0.36%
0.29%
0.26%
0.26%
0.31%
0.42%
0.43%
0.01%
Miscellaneous Exp.
-
21.53
38.69
38.39
15.26
13.21
32.00
8.35
13.91
8.71
0.27
% Of Sales
-
0.56%
1.09%
1.08%
0.47%
0.44%
1.02%
0.29%
0.62%
0.42%
0.25%
EBITDA
573.03
531.42
466.36
442.26
398.44
387.22
362.18
290.30
187.11
285.97
277.80
EBITDA Margin
14.74%
13.89%
13.19%
12.44%
12.38%
12.76%
11.58%
10.21%
8.30%
13.91%
14.10%
Other Income
0.79
7.93
7.70
7.45
9.44
9.10
10.81
49.30
47.24
24.21
23.50
Interest
36.16
29.00
50.13
53.83
60.80
80.12
94.01
92.00
69.10
45.80
53.75
Depreciation
100.38
74.44
65.92
58.96
60.88
72.18
75.70
88.40
89.26
89.08
87.26
PBT
437.27
435.92
358.01
336.92
286.21
244.02
203.28
159.19
75.98
175.30
160.28
Tax
56.93
58.14
31.43
57.68
25.29
9.54
10.09
12.92
13.77
34.93
23.76
Tax Rate
13.02%
13.34%
8.78%
17.12%
8.84%
3.91%
4.96%
8.12%
18.12%
19.93%
14.82%
PAT
380.34
377.79
326.52
279.24
260.93
234.32
192.96
146.59
62.03
138.51
136.07
PAT before Minority Interest
380.35
377.78
326.58
279.24
260.93
234.48
193.19
146.27
62.21
140.37
136.52
Minority Interest
0.01
0.01
-0.06
0.00
0.00
-0.16
-0.23
0.32
-0.18
-1.86
-0.45
PAT Margin
9.79%
9.87%
9.24%
7.85%
8.11%
7.72%
6.17%
5.15%
2.75%
6.74%
6.90%
PAT Growth
8.73%
15.70%
16.93%
7.02%
11.36%
21.43%
31.63%
136.32%
-55.22%
1.79%
 
Unadjusted EPS
5.50
5.48
4.78
4.14
3.89
3.53
2.93
2.91
1.44
3.22
3.17

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
2,720.73
2,351.76
2,028.00
1,777.02
2,088.64
2,091.49
1,713.64
1,429.88
1,422.72
1,424.37
Share Capital
691.07
686.52
681.31
673.32
666.29
659.74
657.67
430.78
430.64
429.21
Total Reserves
2,017.39
1,653.20
1,334.41
1,095.31
1,422.33
1,431.69
1,055.96
999.11
992.08
994.82
Non-Current Liabilities
-171.69
-155.58
248.46
307.65
466.52
739.80
933.61
1,067.52
1,534.85
1,352.34
Secured Loans
0.92
2.88
348.42
401.80
407.04
662.53
847.99
920.06
247.36
278.69
Unsecured Loans
6.03
11.34
9.58
7.98
7.26
1.62
2.08
5.82
1,156.66
1,079.16
Long Term Provisions
6.75
5.17
9.52
45.68
17.75
23.98
22.36
65.45
60.42
0.00
Current Liabilities
894.66
982.59
912.09
738.59
869.75
856.73
724.01
1,490.53
349.80
238.47
Trade Payables
90.17
91.57
99.38
86.87
83.28
112.93
136.12
131.23
149.78
130.93
Other Current Liabilities
204.83
188.46
148.54
491.00
456.46
478.69
416.32
1,299.71
105.91
47.65
Short Term Borrowings
538.99
658.10
606.68
152.53
316.03
245.88
162.86
36.67
43.18
0.00
Short Term Provisions
60.67
44.47
57.48
8.18
13.98
19.23
8.71
22.92
50.93
59.89
Total Liabilities
3,444.29
3,180.02
3,189.73
2,825.23
3,426.54
3,689.46
3,372.40
3,989.26
3,307.48
3,020.16
Net Block
2,222.70
2,079.70
2,067.82
2,021.56
2,443.93
2,730.43
2,514.44
2,497.91
2,262.80
2,248.38
Gross Block
2,911.92
2,836.88
2,931.93
2,771.74
3,246.49
3,461.51
3,173.24
3,085.10
2,804.85
2,715.84
Accumulated Depreciation
689.23
757.19
864.11
750.18
802.56
731.08
658.80
587.19
542.05
467.46
Non Current Assets
2,603.86
2,390.93
2,405.41
2,177.74
2,680.39
2,936.13
2,712.80
2,714.68
2,421.76
2,256.39
Capital Work in Progress
2.02
2.15
4.29
2.26
8.47
0.40
1.82
8.67
10.95
8.01
Non Current Investment
12.16
12.26
10.58
8.38
5.75
2.64
2.68
1.60
0.86
0.00
Long Term Loans & Adv.
112.49
98.44
117.37
119.67
204.11
177.94
165.43
184.03
139.13
0.00
Other Non Current Assets
254.48
198.39
205.35
25.87
18.13
24.72
28.43
22.47
8.02
0.00
Current Assets
840.42
789.09
784.32
647.49
743.61
748.12
654.40
1,274.24
881.67
763.76
Current Investments
121.75
22.00
152.27
76.77
67.61
2.60
0.00
78.43
132.07
100.53
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
387.19
378.48
306.54
304.07
288.95
301.93
386.58
351.47
238.87
261.06
Cash & Bank
47.38
123.00
38.73
68.58
80.23
186.32
90.10
682.87
324.42
131.22
Other Current Assets
284.10
262.14
284.87
177.79
306.81
257.28
177.71
161.47
186.31
270.95
Short Term Loans & Adv.
11.05
3.48
1.90
20.27
18.24
7.09
5.36
22.33
51.71
189.44
Net Current Assets
-54.24
-193.50
-127.77
-91.10
-126.14
-108.60
-69.61
-216.29
531.87
525.29
Total Assets
3,444.28
3,180.02
3,189.73
2,825.23
3,426.54
3,689.45
3,372.39
3,989.26
3,307.47
3,020.15

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
385.07
315.09
199.80
297.14
246.05
395.57
199.28
5.68
245.70
171.57
PBT
435.92
358.01
336.92
286.21
244.02
203.28
159.19
75.98
138.51
136.07
Adjustment
76.78
106.05
78.63
105.15
157.89
109.36
131.15
32.69
158.80
137.77
Changes in Working Capital
-64.68
-74.39
-159.06
-36.55
-104.82
124.66
-72.02
-57.98
-0.24
-65.18
Cash after chg. in Working capital
448.02
389.67
256.50
354.81
297.08
437.30
218.33
50.69
297.07
208.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-62.95
-74.58
-56.69
-57.66
-51.04
-41.72
-19.05
-45.01
-51.37
-37.09
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-204.07
91.63
-231.49
-101.10
-104.24
-13.28
583.04
-475.73
-59.84
-147.22
Net Fixed Assets
18.26
126.88
-21.12
102.09
-17.22
-12.26
-17.60
2.44
-88.33
-18.95
Net Investments
-97.33
126.48
-77.14
-21.57
-73.15
-4.52
22.93
-86.48
5.63
754.01
Others
-125.00
-161.73
-133.23
-181.62
-13.87
3.50
577.71
-391.69
22.86
-882.28
Cash from Financing Activity
-257.64
-326.78
3.51
-207.44
-246.45
-286.41
-881.05
332.81
16.86
0.71
Net Cash Inflow / Outflow
-76.64
79.95
-28.18
-11.40
-104.64
95.88
-98.74
-137.23
202.72
25.06
Opening Cash & Equivalents
123.00
38.73
68.58
79.98
184.62
88.74
187.18
324.42
121.55
96.69
Closing Cash & Equivalent
47.38
123.00
38.73
68.58
79.98
184.62
88.74
187.18
324.42
121.75

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
39.19
34.08
29.59
26.27
31.31
31.62
25.98
33.19
32.94
33.18
ROA
11.41%
10.25%
9.28%
8.35%
6.59%
5.47%
3.97%
1.71%
4.44%
4.51%
ROE
14.97%
15.00%
14.76%
13.54%
11.24%
10.18%
9.32%
4.37%
9.88%
9.74%
ROCE
14.75%
13.57%
13.81%
12.00%
10.14%
9.51%
7.71%
4.50%
7.77%
7.70%
Fixed Asset Turnover
1.33
1.23
1.25
1.07
0.90
0.94
0.91
0.77
0.74
0.70
Receivable days
36.52
35.36
31.34
33.64
35.53
40.18
47.36
47.78
44.39
46.21
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
11.77
13.20
12.83
13.01
15.75
19.14
21.64
28.53
33.53
36.87
Cash Conversion Cycle
24.75
22.17
18.51
20.62
19.79
21.05
25.72
19.24
10.86
9.34
Total Debt/Equity
0.21
0.29
0.48
0.50
0.49
0.57
0.74
1.48
1.05
0.95
Interest Cover
16.03
8.14
7.26
5.71
4.05
3.16
2.73
2.10
4.83
3.98

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.