Nifty
Sensex
:
:
10029.10
33980.70
-32.45 (-0.32%)
-128.84 (-0.38%)

BPO/ITeS

Rating :
54/99  (View)

BSE: 532809 | NSE: FSL

35.20
-1.25 (-3.43%)
04-Jun-2020 | 3:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  36.05
  •  36.45
  •  34.75
  •  36.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1424380
  •  501.38
  •  55.35
  •  20.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,508.18
  • 7.38
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,018.48
  • 5.53%
  • 0.91

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.90%
  • 2.79%
  • 18.70%
  • FII
  • DII
  • Others
  • 9.52%
  • 7.46%
  • 7.63%

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
  • 9.13
  • 9.45
  • 9.34

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.06
  • 1.28
  • 1.37

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.93
  • 8.12
  • 8.08

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
1,080
967
12%
1,053
985
7%
985
955
3%
980
919
7%
Expenses
916
829
11%
887
849
4%
852
822
4%
814
791
3%
EBITDA
164
138
19%
167
136
22%
132
133
0%
166
128
29%
EBIDTM
15%
14%
16%
14%
13%
14%
17%
14%
Other Income
1
1
-42%
1
1
75%
8
1
1557%
-1
2
-
Interest
14
9
55%
16
7
125%
15
6
128%
13
6
115%
Depreciation
47
19
150%
48
19
154%
45
18
147%
44
18
144%
PBT
103
111
-7%
104
111
-6%
81
108
-26%
107
106
1%
Tax
12
13
-11%
14
13
12%
13
16
-15%
16
17
-7%
PAT
92
98
-7%
90
98
-9%
67
93
-27%
91
89
3%
PATM
8%
10%
8%
10%
7%
10%
9%
10%
EPS
1.32
1.42
-7%
1.29
1.41
-9%
0.97
1.34
-28%
1.31
1.28
2%

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
4,099
3,826
3,535
3,556
3,217
3,035
3,127
2,844
2,255
2,055
1,971
Net Sales Growth
7%
8%
-1%
11%
6%
-3%
10%
26%
10%
4%
 
Cost Of Goods Sold
0
0
0
0
0
0
0
0
0
0
0
Gross Profit
4,099
3,826
3,535
3,556
3,217
3,035
3,127
2,844
2,255
2,055
1,971
GP Margin
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
3,470
3,295
3,079
3,113
2,819
2,647
2,765
2,554
2,068
1,769
1,693
Power & Fuel Cost
-
28
32
36
36
39
39
41
33
29
28
% Of Sales
-
1%
1%
1%
1%
1%
1%
1%
1%
1%
1%
Employee Cost
-
2,557
2,395
2,383
2,173
2,017
2,129
1,935
1,522
1,268
1,200
% Of Sales
-
67%
68%
67%
68%
66%
68%
68%
68%
62%
61%
Manufacturing Exp.
-
141
128
137
86
114
99
163
131
119
80
% Of Sales
-
4%
4%
4%
3%
4%
3%
6%
6%
6%
4%
General & Admin Exp.
-
513
492
506
499
456
457
398
358
336
380
% Of Sales
-
13%
14%
14%
16%
15%
15%
14%
16%
16%
19%
Selling & Distn. Exp.
-
35
14
13
9
8
8
9
9
9
0
% Of Sales
-
1%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
22
17
38
15
13
32
8
14
9
0
% Of Sales
-
1%
0%
1%
0%
0%
1%
0%
1%
0%
0%
EBITDA
629
531
457
442
398
387
362
290
187
286
278
EBITDA Margin
15%
14%
13%
12%
12%
13%
12%
10%
8%
14%
14%
Other Income
9
8
8
7
9
9
11
49
47
24
24
Interest
58
29
40
54
61
80
94
92
69
46
54
Depreciation
185
74
66
59
61
72
76
88
89
89
87
PBT
394
436
358
337
286
244
203
159
76
175
160
Tax
55
58
31
58
25
10
10
13
14
35
24
Tax Rate
14%
13%
9%
17%
9%
4%
5%
8%
18%
20%
15%
PAT
340
378
327
279
261
234
193
147
62
139
136
PAT before Minority Interest
340
378
327
279
261
234
193
146
62
140
137
Minority Interest
0
0
0
0
0
0
0
0
0
-2
0
PAT Margin
8%
10%
9%
8%
8%
8%
6%
5%
3%
7%
7%
PAT Growth
-10%
16%
17%
7%
11%
21%
32%
136%
-55%
2%
 
EPS
4.90
5.45
4.71
4.02
3.76
3.38
2.78
2.11
0.89
2.00
1.96

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
2,721
2,352
2,028
1,777
2,089
2,091
1,714
1,430
1,423
1,424
Share Capital
691
687
681
673
666
660
658
431
431
429
Total Reserves
2,017
1,653
1,334
1,095
1,422
1,432
1,056
999
992
995
Non-Current Liabilities
-172
-156
248
308
467
740
934
1,068
1,535
1,352
Secured Loans
1
3
348
402
407
663
848
920
247
279
Unsecured Loans
6
11
10
8
7
2
2
6
1,157
1,079
Long Term Provisions
7
5
10
46
18
24
22
65
60
0
Current Liabilities
895
983
912
739
870
857
724
1,491
350
238
Trade Payables
90
94
99
87
83
113
136
131
150
131
Other Current Liabilities
205
498
149
491
456
479
416
1,300
106
48
Short Term Borrowings
539
349
607
153
316
246
163
37
43
0
Short Term Provisions
61
42
57
8
14
19
9
23
51
60
Total Liabilities
3,444
3,180
3,190
2,825
3,427
3,689
3,372
3,989
3,307
3,020
Net Block
2,223
2,080
2,068
2,022
2,444
2,730
2,514
2,498
2,263
2,248
Gross Block
2,912
2,837
2,932
2,772
3,246
3,462
3,173
3,085
2,805
2,716
Accumulated Depreciation
689
757
864
750
803
731
659
587
542
467
Non Current Assets
2,604
2,391
2,405
2,178
2,680
2,936
2,713
2,715
2,422
2,256
Capital Work in Progress
2
2
4
2
8
0
2
9
11
8
Non Current Investment
12
12
11
8
6
3
3
2
1
0
Long Term Loans & Adv.
112
98
117
120
204
178
165
184
139
0
Other Non Current Assets
254
198
205
26
18
25
28
22
8
0
Current Assets
840
789
784
647
744
748
654
1,274
882
764
Current Investments
122
22
152
77
68
3
0
78
132
101
Inventories
0
0
0
0
0
0
0
0
0
0
Sundry Debtors
387
378
307
304
289
302
387
351
239
261
Cash & Bank
47
123
39
69
80
186
90
683
324
131
Other Current Assets
284
262
285
178
307
257
178
161
186
271
Short Term Loans & Adv.
11
3
2
20
18
7
5
22
52
189
Net Current Assets
-54
-194
-128
-91
-126
-109
-70
-216
532
525
Total Assets
3,444
3,180
3,190
2,825
3,427
3,689
3,372
3,989
3,307
3,020

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
315
200
297
246
396
199
6
246
172
PBT
436
358
337
286
244
203
159
76
139
136
Adjustment
77
106
79
105
158
109
131
33
159
138
Changes in Working Capital
-65
-74
-159
-37
-105
125
-72
-58
0
-65
Cash after chg. in Working capital
448
390
256
355
297
437
218
51
297
209
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-63
-75
-57
-58
-51
-42
-19
-45
-51
-37
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
-204
92
-231
-101
-104
-13
583
-476
-60
-147
Net Fixed Assets
18
127
-21
102
-17
-12
-18
2
-88
-19
Net Investments
-97
126
-77
-22
-73
-5
23
-86
6
754
Others
-125
-162
-133
-182
-14
4
578
-392
23
-882
Cash from Financing Activity
-258
-327
4
-207
-246
-286
-881
333
17
1
Net Cash Inflow / Outflow
-77
80
-28
-11
-105
96
-99
-137
203
25
Opening Cash & Equivalents
123
39
69
80
185
89
187
324
122
97
Closing Cash & Equivalent
47
123
39
69
80
185
89
187
324
122

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
34
30
26
31
32
26
33
33
33
ROA
11%
10%
9%
8%
7%
5%
4%
2%
4%
5%
ROE
15%
15%
15%
14%
11%
10%
9%
4%
10%
10%
ROCE
15%
13%
14%
12%
10%
10%
8%
4%
8%
8%
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
37
35
31
34
36
40
47
48
44
46
Inventory Days
0
0
0
0
0
0
0
0
0
0
Payable days
12
13
13
13
16
19
22
29
34
37
Cash Conversion Cycle
25
22
19
21
20
21
26
19
11
9
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
10
7
6
4
3
3
2
5
4

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.