Firstsource Solutions

BSE : 532809 | NSE : FSL

Industry : ITES | ISIN : INE684F01012 | FreeFloat : 45.00% | FnO : Yes | LotSize : 5200


Intellectual Capital (IC)12,283.21
Net Worth (NW)3,288.28
Intrinsic Worth (IW)15,571.49
Market Cap (MC)7,304.46
Economic Value Added-46.69
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)78.88%
IC Gross Margin (EBITDA/IC)7.91%
IC Net Margin (NPT/IC)5.47%
Knowledge Turnover (Sales/IC)0.52
Market to Intrinsic Value (MC/IW)0.47

As OfIntrinsic ValueMarket Price
30 Sep 2022Rs. 223.41Rs. 104.80
29 Nov 2022 ---- Rs. 109.10
-0.10     -0.09%
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : NoSell10 DMA : Rs. 106.85ReduceSell
KB > 50% : Yes50 DMA : Rs. 105.20
0 < M2IV < 1 : YesVol-Price trend : Falling

Question 3 - Is this stock undervalued?


Question 2 - Does this business have significant knowledge assets?


Question 1 - Is this business generating enough profits to cover its cost of capital?

* EVA is a registered trademark of Stern Stewart and Co.

Quarterly Results (Rs. Cr)
Quarter
Type*
Sales
Income
EBITDA
EBIT
PBT
PAT
NPT
Dec-19
C
1044.58
1054.71
167.87
119.44
103.58
89.54
64.55
Mar-20
C
1080.45
1081.04
164.72
117.35
103.10
91.58
208.65
Jun-20
C
1053.72
1062.06
166.68
116.84
103.48
88.68
102.91
Sep-20
C
1187.70
1189.79
189.72
137.87
125.43
105.28
53.31
Dec-20
C
1365.25
1366.50
211.60
160.30
147.58
121.05
76.06
Mar-21
C
1462.84
1460.90
122.42
69.07
55.35
46.68
41.52
Jun-21
C
1484.80
1484.79
238.32
179.94
165.39
133.68
162.24
Sep-21
C
1428.61
1429.35
239.53
179.87
164.36
135.01
150.97
Dec-21
C
1463.81
1464.03
238.13
176.47
161.35
135.45
143.00
Mar-22
C
1523.88
1543.54
244.44
174.76
156.00
132.39
161.54
Jun-22
C
1452.45
1478.71
187.33
123.42
104.75
85.09
155.97
Sep-22
C
1488.23
1537.60
241.09
174.81
154.92
129.40
183.26
* C - Consolidated, S - Standalone