Firstsource Solutions Ltd. — Investor Presentation 2025

Feb 7, 2025

==> picture [560 x 75] intentionally omitted <==

7[th] February 2025

To:

National Stock Exchange of India BSE Limited (Scrip Code: Limited (Scrip Code: FSL) 532809) Exchange Plaza, Phiroze Jeejeebhoy Towers, Plot no. C/1, G Block, Dalal Street, Bandra-Kurla Complex Mumbai - 400 001 Bandra (East), Mumbai - 400 051

Dear Madam/ Sir,

Sub: Intimation of Analyst/ Institutional Investor Call

We are enclosing herewith a copy of the presentation regarding conference call to be held on Friday, 7[th] February 2025 at 5.00 PM IST with the analysts and investors, on the financial results of the Company for the quarter and nine months ended 31[st] December 2025.

This is for your information and record.

Thanking you,

For Firstsource Solutions Limited

POOJA Digitally signed SURESH by POOJA NAMBIAR SURESH NAMBIAR

Pooja Nambiar Company Secretary

Encl.: A/a

==> picture [561 x 85] intentionally omitted <==

INVESTOR PRESENTATION February 2025

==> picture [511 x 540] intentionally omitted <==

Disclaimer

==> picture [77 x 32] intentionally omitted <==

Certain statements in this presentation concerning our future growth prospects are forward-looking statements, which involve a number of risks and uncertainties that could cause actual results to differ materially from those in such forwardlooking statements. The risks and uncertainties relating to these statements include, but are not limited to risks and uncertainties regarding fluctuations in earnings, our ability to manage growth, intense competition in BPS market including those factors which may affect our cost advantage, wage increases, our ability to attract and retain highly skilled professionals, time and cost overruns on client contracts, client concentration, our ability to manage ramp-ups and growth, our ability to manage our international operations, reduced demand in our key focus verticals, disruptions in telecom infrastructure and technology, our ability to successfully complete and integrate potential acquisitions, liability for damages on our service contracts, performance of our subsidiaries, withdrawal of government fiscal incentives, political instability, legal restrictions on raising capital and acquiring companies outside India, unauthorized use of our intellectual property and general economic conditions affecting our industry. Firstsource may, from time to time, make additional written and oral forward-looking statements, including our reports to shareholders. The company does not undertake to update any forward-looking statements that may be made from time to time by or on behalf of the company.

2

Firstsource: Who we are?

==> picture [77 x 32] intentionally omitted <==

==> picture [178 x 414] intentionally omitted <==

Specialized BPS partner

Established in 2001 Public listing in 2007

Hyper-focused, domain-centric teams with cutting-edge tech, data, and analytics

34,144* Firstsourcers

200+ global clients[#] including 19 Fortune 500 companies and 3 FTSE 100 companies

Across US, UK, India, Philippines, South Africa, Australia, Mexico, Romania, Trinidad & Turkey

Leaders in chosen verticals

Part of RP-Sanjiv Goenka Group

Banking & Financial Services, Healthcare, Communications, Media & Technology, Retail and Utilities

Since 2012

Revenues of INR 63.4 Billion (US$765 Million) in FY2024

Deep partnerships with clients Average tenure of top 5 clients is over 20 years

For clients with trailing 12-months revenue over US$0.25mn *As on 31[st] December 2024

3

Part of RP-Sanjiv Goenka Group

==> picture [325 x 258] intentionally omitted <==

----- Start of picture text -----

Group turnover of
~US$4.4 Bn []
EBITDA of Asset base of
~US$855 Mn [] >US$7.3 Bn []
Over
1.1 Million Shareholders
----- End of picture text -----*

One of India’s new-age and fastest growing

Conglomerates

Strong workforce of 50,000+ employees, belonging to different nationalities

Presence in 50+ countries

100+ offices worldwide

==> picture [63 x 450] intentionally omitted <==

Committed to powering millions of Indian homes and businesses with reliable electricity through its A global player and a national leader with portfolio of Global leader in specialized Business Process Services leveraging hyper-focused, domain-centric teams with to deliver value for over 200 clients

Diversified and innovative media company, with music catalogue that spans the gamut from the and a strong video play, spread across making Films, TV serials, OTT series and short video content catering to the youth

Nature's Basket is India's with international food products Spencer is an experience led with varied assortments

==> picture [64 x 449] intentionally omitted <==

==> picture [77 x 32] intentionally omitted <==

Too Yumm is a , captivating consumers with its Playing in the category with brands like Naturali and Within Beauty

Inspiring communities, unite fans, set new benchmarks, foster championship culture, contribute to the

Step into a world of unparalleled luxury. Quest, the first of its kind in Eastern India, curates

India’s producer of rubber & South India’s second largest cultivator of tea

dedicated to helping its readers succeed big in business through best-in-class storytelling

• All figures as on FY24

4

We work with the leading global enterprises…

==> picture [77 x 32] intentionally omitted <==

4 of Top 15

==> picture [38 x 38] intentionally omitted <==

Mortgage Servicers in the US

5 of Top 15

Mortgage Lenders in the US

Banking & Financial Services

• Asset Finance

• Credit Cards

• Mortgages

• Retail & SME Banking

• FinTech

• Communications, Media & Technology

• Streaming Services, Cable TV

• Broadband & Telephony

• Consumer Tech

• Ed Tech

• E-Commerce

6 of Top 10

Credit card issuers in the US

3 of Top 6

Retail Banks in the UK

1,000+

Hospitals in the US

11 of Top 15

Health insurance/managed care providers in the US

==> picture [38 x 38] intentionally omitted <==

Healthcare

==> picture [38 x 37] intentionally omitted <==

Diversified Industries

1 of Top 2

Broadcasting and media companies in the UK

2 of Top 5

Telecom and broadcasting companies in the US

• Hospital Providers

• Physician Groups

• Health Plans

• Healthcare Services

• Medical Devices

• Utilities

• Government Entities

• Retail and e-commerce

4 of Top 5

Consumer-tech companies in the US

2 of Top 4

Utility companies in the UK

2 of Top 8

Retailers in the UK

5

And are market leaders in our solution offerings

==> picture [37 x 36] intentionally omitted <==

Customer Experience (CX)

Collections

▪ Omnichannel engagement

▪ White-labeled digital collections

• Active user personalization

• First-party & third-party collections

• ▪ Legal collections

• Intelligent automation

• Virtual Copilot

• Compliance & risk management

==> picture [38 x 39] intentionally omitted <==

==> picture [37 x 40] intentionally omitted <==

Consulting

Data & Analytics (D&A)

• Technology solutions

• Data annotation and labeling

• CX strategy and design

• Predictive analytics

• Process optimization

• Managed services

• Metrics & measurement

• AI-enabled services

==> picture [77 x 32] intentionally omitted <==

Market Leader

Healthcare Payer BPaaS Solutions Peak Matrix Assessment | 2024

Major Contender & Star Performer RCM Operations Peak Matrix Assessment | 2024

Market Leader

Lending Services Operations Peak Matrix Assessment | 2024

Leader

Mortgage Business Process Transformation RadarView | 2024

Featured among ‘The Booming 15’ (Companies with revenue <US$1Bn) ISG Index | 4Q24

Horizon 2

Domain-led Platforms/Solutions (DP&S)

• Sympraxis – Digital intake operations

• Firstsource Healthcare Cloud – Revenue cycle management

==> picture [34 x 34] intentionally omitted <==

Trust & Safety (T&S)

• Audit of policies/queue structures

• Workflow optimization

• Real-time content monitoring

• Predictive analytics

Customer Experience Services HFS Horizons | 2024

Horizon 1

HCP Service Providers HFS Horizons | 2024

Leader

Cost Optimization & Revenue Generation Capability NEAT Vendor Analysis | 2024

6

Our strategic priorities…

==> picture [77 x 32] intentionally omitted <==

Cross-sell/up-sell into existing clients

==> picture [694 x 399] intentionally omitted <==

----- Start of picture text -----

Simplify Expand
the organization capabilities
Improve Amplify
margins the ‘Firstsource’ brand
Elevate TOP-QUARTILE Tech
REVENUE GROWTH
employee experience in everything we do
CONCURRENT
MARGIN EXPANSION
----- End of picture text -----

7

That are showing results

Our recent strategic deal wins

==> picture [33 x 32] intentionally omitted <==

Won a large deal from a leading telecom player in Australia & New Zealand, a new logo, and first major win for our newly launched ANZ operations

==> picture [37 x 37] intentionally omitted <==

Won a large deal from a Fortune500 managed health care companies in the US , one of our existing clients, for member services and end-to-end claims processing services

One of the Top3 consumer tech companies in North America selected us for providing GenAI services

Expanded our business with one of the largest utilities companies in the UK , an existing client, with additional business for customer support services

Selected by a large cooperative financial institution in the UK for services in the areas of financial crime, compliance, operations and customer service solutions

Strengthened relationship with one of the top 5 mortgage companies in the US with a 5-year deal to support their enterprise-wide transformation initiative

==> picture [77 x 32] intentionally omitted <==

==> picture [108 x 11] intentionally omitted <==

----- Start of picture text -----

Total headcount
----- End of picture text -----

==> picture [279 x 131] intentionally omitted <==

----- Start of picture text -----

Q3FY24 Q4FY24 Q1FY25 Q2FY25 Q3FY25
32,898 34,144
29,231
27,940
25,947
----- End of picture text -----

Attrition*

==> picture [280 x 114] intentionally omitted <==

----- Start of picture text -----

Q3FY24 Q4FY24 Q1FY25 Q2FY25 Q3FY25
37.7%
35.4%
31.8% 30.6% 31.4%
----- End of picture text -----

Large deal from a premier SaaS platform provider for the Freight Industry in North America , a new logo for us, for providing customer service and back-office operations

*For employees in employment for more than 180 days

8

With relAI, we are building capabilities to address the AI opportunity

==> picture [77 x 32] intentionally omitted <==

Launched Firstsource relAI is a suite of AI led platforms, solutions and digital services to drive digital transformation for our clients in a responsible and ethical manner

Strengthening the suite by leveraging our partner ecosystem across niche startups to hyperscalers to drive co-creation and joint go-to-market efforts

Strategic investment in building a specialized large language model for the US mortgage market, leveraging our domain expertise to create a seamless digital process and significantly reduce cycle times

Infused our digital collection platform with the power of generative AI to enable empathetic, persona-based communication, significantly improving collection efficiency

==> picture [171 x 163] intentionally omitted <==

Mortgage LLM

==> picture [119 x 7] intentionally omitted <==

----- Start of picture text -----

The Future of AI-Powered Mortgage Processing
----- End of picture text -----

Added AI capabilities to our HealthTech platform for improved efficiency on claims documentation

Acquired AccunAI, a GenAI application development startup to add to our capabilities for AI services, especially to our technology clients

Leveraging AI for Operational Impact: AI Coach - our in-house agent training program – has improved speed to competency by 25%; 100% of internal technology team is AI enabled

==> picture [172 x 76] intentionally omitted <==

----- Start of picture text -----

Digital Debt Collection
----- End of picture text -----

==> picture [172 x 77] intentionally omitted <==

9

We are socially conscious

==> picture [77 x 32] intentionally omitted <==

==> picture [127 x 126] intentionally omitted <==

==> picture [127 x 127] intentionally omitted <==

==> picture [33 x 33] intentionally omitted <==

==> picture [80 x 29] intentionally omitted <==

==> picture [132 x 46] intentionally omitted <==

==> picture [126 x 72] intentionally omitted <==

----- Start of picture text -----

Read the full report
----- End of picture text -----

Firstsource ranked in the top 99th percentile on the Dow Jones Sustainability Index S&P Global Sustainable1 ESG and CSA Score of 81 each

Published Our 1[st] Task Force on Climate-related Financial Disclosures report for FY24

	Environment	~15.42% Renewable energy mix	All UKOffices are supplied with renewable energy	100% Waste disposed to waste handler	68.97% Reduction in Scope 1 emission vs. FY23	100% Beverage vending machines in UK are plastic free
	Social	~44.41% of the total workforce comprise of women	Level 3 Disability Confident Leader in the UK	15,507 CSR – Hours of Volunteering	INR 11 Mn Spent directly through our CSR Initiatives	75% New suppliers screened on E&S KPI
	Governance	54.5% of the Board are Independent Directors	18.2% of Independent Directors are Women	53.6% Promoter shareholding	Zero Fines and penalties related to unethical business practices	Zero Cases of insider trading

10

And focused on shareholder value creation

==> picture [77 x 32] intentionally omitted <==

5 Years Stock Performance

NSE: FSL | BSE: 532809 | Reuters: FISO.BO | Bloomberg: FSOL:IN Market Capitalisation: US$2.8bn | Average daily trading volume: US$ 25.1mn

==> picture [851 x 359] intentionally omitted <==

----- Start of picture text -----

FSL , 728%
NIFTY IT , 161 %
Feb-20 Aug-20 Feb-21 Aug-21 Feb-22 Aug-22 Feb-23 Aug-23 Feb-24 Aug-24 Feb-25
Shareholding Pattern Total Shareholder Return
Key institutional shareholders
▪ HDFC Mutual Fund
▪ SBI Mutual Fund 1 Year return 70% 2%
Public & Others
14% ▪ Tata Mutual Fund
▪ Vanguard Group 3 Year return 142% 7%
▪ HSBC Mutual Fund
DII
Promoter
21% ▪ Blackrock
54%
▪ Dimensional Fund 5 Year return 728% 38%
▪ Axis Mutual Fund
FII
11% ▪ Whiteoak 0% 100% 200% 300% 400% 500% 600% 700% 800% 900%
▪ SBI Life Insurance Share Price Return Dividend yield
----- End of picture text -----*

==> picture [377 x 187] intentionally omitted <==

----- Start of picture text -----

Shareholding Pattern
Key institutional shareholders
▪ HDFC Mutual Fund
▪ SBI Mutual Fund
Public & Others
14% ▪ Tata Mutual Fund
▪ Vanguard Group
▪ HSBC Mutual Fund
DII
Promoter
21% ▪ Blackrock
54%
▪ Dimensional Fund
▪ Axis Mutual Fund
FII
11% ▪ Whiteoak
▪ SBI Life Insurance
----- End of picture text -----*

*As on 31[st] December. 2024 All stock price data based on closing prices as of 6[th] February, 2025; Average daily trading volume is average for the last six months

11

Our Leadership Team

==> picture [77 x 32] intentionally omitted <==

==> picture [129 x 162] intentionally omitted <==

----- Start of picture text -----

Ritesh Idnani
MD & CEO
----- End of picture text -----

==> picture [659 x 162] intentionally omitted <==

----- Start of picture text -----

Dinesh Jain Sohit Brahmawar Aftab Javed Aniket Maindarkar Hasit Trivedi
Chief Financial Officer Chief Operating Officer Chief Human Resources Chief Marketing Officer Chief Digital & AI Officer
Officer
----- End of picture text -----

Vivek Sharma Venkatgiri Vandali Rajiv Malhotra Arjun Mitra Ashish Chawla Sundara Sukavanam Head – CMT, BFS Head – Healthcare & Head – Europe, Middle Head – Collections Head – CX and Consulting Head – Enterprise and Emerging Geos Lifesciences East & Africa Transformation Office

12

In summary…

==> picture [77 x 32] intentionally omitted <==

We see potential to grow at an accelerated pace over the medium term…

• Discontinuities caused by macro and technology shifts are creating market opportunities Our ‘market positioning’ gives us an advantage

…Helped by our unique differentiators…

• Roster of long-standing relationships with quality clients with large spend Recognized market leadership in our chosen domains

Bring technology and AI induced capabilities to solve clients’ business problems

…And driven by the OneFirstsource playbook…

Focus on account mining and expanding capabilities

• Steady upward movement in client numbers across revenue buckets

Speed-to-market, clear accountability and improved market visibility are key imperatives

…Even as we remain focused on execution in the near term

Three large deal wins in each of the last three quarters Robust Q3FY25 exit deal pipeline

13

==> picture [77 x 32] intentionally omitted <==

Factsheet

14

Financial performance snapshot | 9MFY25

Revenue

==> picture [437 x 429] intentionally omitted <==

----- Start of picture text -----

(in $ million)
5.6% 18.5% 16.0% -5.7% 2.0% 23.0%
6.6% 17.9% 14.6% -1.1% 1.1% 21.8%
FY19 FY20 FY21 FY22 FY23 FY24 9MFY25
YoY constant currency revenue growth YoY US$ revenue growth
EBIT and Margin (%) (in ₹ million)
10,000 14.0%
9,000 12.0% 11.8% 12.0%
10.8% 11.0% 11.0% 12.0%
8,000 9.4%
7,000 10.0%
6,000
8.0%
5,000
6.0%
4,000
3,000 4.0%
2,000
2.0%
1,000
- 0.0%
FY19 FY20 FY21 FY22 FY23 FY24 9MFY25
EBIT EBIT Margin (%)
795 750 765
685 694
548 578
7,105 6,962
5,979 5,633 6,384
4,610 4,437
----- End of picture text -----

Note: 9MFY25 EBIT margin was 11.1%, adjusted for one-time charges related to acquisitions in Q2FY25

==> picture [77 x 32] intentionally omitted <==

Revenue

(in ₹ million)

==> picture [419 x 191] intentionally omitted <==

----- Start of picture text -----

7.1% 23.9% 16.6% 1.7% 5.2.% 24.7%
FY19 FY20 FY21 FY22 FY23 FY24 9MFY25
YoY INR revenue growth
59,212 60,223 63,362 58,189
50,780
38,263 40,986
----- End of picture text -----

PAT and Margin (%)

==> picture [426 x 203] intentionally omitted <==

----- Start of picture text -----

(in ₹ million)
8,000 12.0%
9.9%
7,000
9.1% 10.0%
6,000 8.3% 8.5% 8.1% 7.5%
7.1% 8.0%
5,000
4,000 6.0%
3,000
4.0%
2,000
2.0%
1,000
- 0.0%
FY19 FY20 FY21 FY22 FY23 FY24 9MFY25
PAT PAT Margin (%)
5,374 5,137 5,147
4,338
3,778 3,397 3,617
----- End of picture text -----

Note: 9MFY25 PAT includes one-time gain of ₹ 88mn in Q3FY25

15

Key performance indicators | 9MFY25

Return on Equity (%)

==> picture [416 x 187] intentionally omitted <==

----- Start of picture text -----

FY19 FY20 FY21 FY22 FY23 FY24 9MFY25
17.7%
15.3%
13.9% 12.3% 12.9% 13.9% 13.7%
----- End of picture text -----*

==> picture [437 x 229] intentionally omitted <==

----- Start of picture text -----

Cash Flow (in ₹ million)
FY19 FY20 FY21 FY22 FY23 FY24 9MFY25
Operating Cash Flow Free Cash Flow
8,921
7,225 7,870 7,141 7,634 7,119
6,448
5,597
4,000 4,104 4,936
2,913 3,156 3,364
----- End of picture text -----

==> picture [77 x 32] intentionally omitted <==

Return on Capital Employed (%)

==> picture [427 x 413] intentionally omitted <==

----- Start of picture text -----

FY19 FY20 FY21 FY22 FY23 FY24 9MFY25
Debt Position (in ₹ million)
FY19 FY20 FY21 FY22 FY23 FY24 9MFY25
Long term Debt Short term Debt Net Debt
including current maturities
17.6% 17.6%
15.4% 15.5%
14.1% 13.4%
12.3%
8,959
6,950
5,271 10,182
8,341 6,673
4,367 8,013
5,390 6,526 6,159 6,042
3,885 3,846 3,743
3,147 2,999
187 92 1,678 1,451
----- End of picture text -----*

*Annualised

16

Performance summary | Q3FY25

REVENUE

==> picture [27 x 20] intentionally omitted <==

----- Start of picture text -----

₹
----- End of picture text -----

₹ 21,024 Million (US$ 249 Million)

YoY growth of 31.7% YoY constant currency growth of 27.7% QoQ constant currency growth of 7.6%

PROFIT AFTER TAX

==> picture [33 x 34] intentionally omitted <==

----- Start of picture text -----

₹
----- End of picture text -----

₹ 1,603 Million* (Margin 7.6%)

YoY growth of 24.5% YoY margin contraction of 50bps QoQ margin expansion of 40bps (*Include one-time gain of ₹ 88mn)

==> picture [33 x 34] intentionally omitted <==

----- Start of picture text -----

₹
----- End of picture text -----

EBIT

₹ 2,333 Million (Margin 11.1%)

YoY growth of 36.5% YoY margin expansion of 40bps QoQ margin expansion of 30bps

EARNINGS PER SHARE

(Diluted)

₹ 2.27 per share

Q2FY25 at ₹ 1.96 per share Q3FY24 at ₹ 1.84 per share

==> picture [74 x 31] intentionally omitted <==

17

Performance summary | 9MFY25

==> picture [274 x 107] intentionally omitted <==

----- Start of picture text -----

REVENUE
₹
₹ 58,189 Million
(US$ 694 Million)
----- End of picture text -----

YoY growth of 24.7% YoY constant currency growth of 21.8%

PROFIT AFTER TAX

==> picture [278 x 104] intentionally omitted <==

----- Start of picture text -----

₹
₹ 4,338 Million
(Margin 7.5%)
----- End of picture text -----*

YoY growth of 13.8% YoY margin contraction of 70bps (*Include one-time gain of ₹ 88mn)

EBIT

₹ ₹ 6,384 Million (Margin 11.0%)

YoY growth of 24.4% YoY margin flat

==> picture [190 x 108] intentionally omitted <==

----- Start of picture text -----

EARNINGS PER SHARE
(Diluted)
₹ 6.15
per share
----- End of picture text -----

==> picture [150 x 26] intentionally omitted <==

----- Start of picture text -----

9MFY24 at ₹ 5.43 per share
TTM at ₹ 8.05 per share
----- End of picture text -----

==> picture [74 x 31] intentionally omitted <==

18

Revenue distribution | Q3FY25

==> picture [77 x 32] intentionally omitted <==

==> picture [899 x 379] intentionally omitted <==

----- Start of picture text -----

By verticals By geography By delivery location
Diverse
RoW
13.3%
0.1% Offshore &
Nearshore
North
BFS America 40.1%
EMEA
32.4% 66.3%
33.6%
CMT
20.3%
Onshore
59.9%
Healthcare
34.0%
Banking & Financial Services Healthcare North America EMEA Onshore
Communication, Media & Tech Diverse Industries Rest of World Offshore & Nearshore
----- End of picture text -----

19

Cons. IndAS financials | Profit & Loss Statement

==> picture [77 x 32] intentionally omitted <==

In ₹ million	Q2FY24	Q3FY24	Q4FY24	FY24	Q1FY25	Q2FY25	Q3FY25	QoQ	YoY
Income from services	15,417	15,948	16,693	63,325	17,839	19,326	20,879	8.0%	30.9%
Other operating income	(17)	18	12	37	72	(72)	145	-	-
Revenue from operations	15,400	15,966	16,705	63,362	17,911	19,254	21,024	9.2%	31.7%
Revenue from operations (USD Mn)	$ 186	$ 192	$ 201	$ 765	$ 215	$230	$249	8.4%	29.9%
QoQ Growth % - constant currency	(0.1%)	3.4%	4.2%	-	6.5%	6.9%	7.6%	-	-
YoY Growth % - constant currency	(1.9%)	2.8%	4.5%	1.1%	14.8%	22.7%	27.7%	-	-
Manpower expenses	9,402	9,895	10,558	39,093	11,268	12,104	13.070	8.0%	32.1%
Operating expenses	3,710	3,700	3,643	14,705	3,944	4,277*	4,777	11.7%	29.1%
EBITDA	2,288	2,371	2,503	9,564	2,699	2,873	3,177	10.6%	34.0%
EBITDA margin	14.9%	14.9%	15.0%	15.1%	15.1%	14.9%	15.1%	20bp	20bp
Depreciation & amortization	654	663	673	2,602	729	792	844	6.6%	27.4%
EBIT	1,634*	1,709	1,830	6,962	1,970	2,081*	2,333	12.1%	36.5%
EBIT margin	10.6%	10.7%	11.0%	11.0%	11.0%	10.8%	11.1%	30bp	40bp
Other income / (expense)	153#	134#	3	296	(11)	(40)	(39)	-	-
Interest expense, net	(244)	(235)	(240)	(962)	(287)	(330)	(375)	13.6%	59.6%
Exceptional items	-	-	-	-	-	-	88	-	-
Profit before taxes	1,543	1,608	1,593	6,296	1,673	1,710	2,007	17.3%	24.8%
Taxes and minority interest	278	321	258	1,150	320	328	404	23.0%	25.9%
Profit after tax	1,265	1,287	1,335	5,147	1,353	1,382	1,603	16.0%	24.5%
Net margin	8.2%	8.1%	8.0%	8.1%	7.6%	7.2%	7.6%	40bp	-50bp
Diluted EPS (₹/share)	1.80	1.84	1.90	7.34	1.92	1.96	2.27	15.8%	23.4%

including other income on account of changes in the fair value of the liabilities for purchase of non-controlling interest and contingent considerations

*include one-time charges

20

Cons. IndAS financials | Balance Sheet

In ₹ million	As on 31-Mar-24	As on 31-Dec-24
Assets
Non-current assets
Fixed assets	2,461	4,013
Right-of-use assets	6,355	7,325
Goodwill on consolidation	29,885	36,749
Investment in associates	0	0
Financial assets
Investments	115	115
Other financial assets	825	1,129
Deferred tax assets	2,921	2,773
Income tax assets (net)	809	859
Other non-current assets	2,086	2,129
Total non-current assets	45,457	55,093
Current assets
Financial assets
Current investments	300	774
Trade receivables	11,608	15,476
Cash and cash equivalents	1,748	1,710
Other balances with bank	137	71
Other financial assets	94	81
Other current assets	1,486	2,521
Total current assets	15,374	20,633
Total assets	60,830	75,726

==> picture [77 x 32] intentionally omitted <==

In ₹ million	As on 31-Mar-24	As on 31-Dec-24
Equity and liabilities
Shareholder's Funds
Equity share capital	6,970	6,970
Reserve and surplus	30,034	35,358
Non-controlling interest	4	4
Total Equity	37,008	42,332
Non-current liabilities
Financial liabilities
Long-term borrowings	42	3,485
Lease liabilities	5,714	6,439
Other financial liabilities	-	570
Provisions	188	275
Deferred tax liabilities	1,470	1,599
Total non-current liabilities	7,414	12,368
Current liabilities
Financial Liabilities
Short-term and other borrowings	8,081	9,217
Trade payables	3,056	3,619
Lease liabilities	1,496	2,099
Other financial liabilities	2,047	3,823
Other current liabilities	1,057	1,313
Provisions	467	614
Provision for tax (net)	205	340
Total current liabilities	16,409	21,026
Total liabilities	60,830	75,726

21

Cons. IndAS financials | Cash Flow Statement

==> picture [77 x 32] intentionally omitted <==

In ₹ million	9 Month ended Dec 31, 2023	9 Month ended Dec 31, 2024
Cash flow from operating activities
Netprofit before taxation and non controllinginterest	4,704	5,389
Depreciation and amortization	1,929	2,364
Finance costs(for borrowing& lease liabilities)	769	1,053
Adjustment: Non-cash expense /(other income)	(441)	494
Add: Workingcapital changes	(1,853)	(3,475)
Less: Income taxespaid	(495)	(889)
Net cashgenerated from /(used in) operating activities(A)	4,612	4,936
Cash flow from investing activities
Capital expenditure,net	(571)	(1,572)
Interest income received	2	11
(Increase)/decrease in current investments	116	(338)
Acquisition of business	-	(5,018)
Earmarked balances with banks	7	69
Net cashgenerated from /(used in) investing activities(B)	(446)	(6,849)
Cash Flow from financing activities
Net change in borrowings	(1,316)	4,579
Net interestpaid	(799)	(1,173)
Payment of lease liabilities	(1,029)	(1,175)
Purchase of treasuryshares,net	65	(150)
Purchase of non controllinginterest in subsidiary	(583)	(225)
Net cashgenerated from /(used in) financing activities(C)	(3,661)	1,857
Net increase/(decrease) in cash and cash equivalents(A+B+C)	505	(56)
Cash and cash equivalents at the beginningof theperiod	1,515	1,748
Foreign exchange(loss)/gain on translatingcash and cash equivalents	12	18
Closing cash and cash equivalents	2,032	1,710
Current investments	491	774
Short term fixed deposits	33	36
Cash and cash equivalents including investments	2,556	2,520

22

Operating Metrices | Q3FY25

==> picture [77 x 32] intentionally omitted <==

		Q3FY23	Q4FY23	Q1FY24	Q2FY24	Q3FY24	Q4FY24	Q1FY25	Q2FY25	Q3FY25
Revenue by Vertical	Banking & Financial Services	41.8%	40.3%	40.8%	40.8%	38.3%	37.3%	36.4%	34.4%	32.4%
	Healthcare	34.2%	33.2%	32.6%	32.7%	33.5%	32.9%	35.7%	36.3%	34.0%
	Communications, Media & Tech	21.6%	22.3%	21.8%	21.2%	22.5%	23.6%	22.3%	21.3%	20.3%
	Diverse Industries	2.4%	4.2%	4.8%	5.3%	5.7%	6.2%	5.6%	8.0%	13.3%
Revenue by Geography	North America	64.9%	63.3%	63.5%	65.1%	65.4%	65.0%	68.2%	68.5%	66.3%
	Europe, Middle East, and Africa	34.1%	36.3%	36.4%	34.8%	34.5%	34.9%	31.8%	31.4%	33.6%
	Rest of World	1.0%	0.4%	0.1%	0.1%	0.1%	0.1%	0.0%	0.1%	0.1%
Revenue by Delivery	Offshore & Nearshore	25.1%	24.6%	25.6%	26.7%	30.3%	31.4%	35.0%	35.8%	40.1%
	Onshore	74.9%	75.4%	74.4%	73.3%	69.7%	68.6%	65.0%	64.2%	59.9%
New Logos#	New logos added (during the quarter)	12	9	10	12	10	9	10	13	13
Client Concentration	Top 5 clients (share of total revenues)	38.5%	37.4%	37.2%	35.0%	35.8%	36.7%	34.6%	32.5%	29.2%
	Top 10 clients (share of total revenues)	53.6%	53.6%	52.7%	51.3%	52.0%	52.6%	51.5%	48.6%	43.5%
Client Distribution#	US$ 1m+ clients (nos.)	100	99	98	101	104	103	100	105	107
	US$ 5m+ clients (nos.)	29	28	24	24	25	25	25	26	28
	US$ 10m+ clients (nos.)	15	11	14	13	13	13	13	13	14
	US$ 20m+ clients (nos.)	7	7	9	8	8	8	9	11	10
	US$ 50m+ clients (nos.)	1	2	2	2	2	2	2	2	2
Revenue by Currency	USD	63.3%	62.2%	63.2%	65.0%	64.9%	64.8%	67.9%	68.2%	64.9%
	GBP	35.5%	37.0%	36.3%	34.3%	34.4%	34.4%	31.4%	30.9%	34.2%
	Others	1.1%	0.9%	0.5%	0.7%	0.7%	0.8%	0.7%	0.9%	0.9%
Employee Metrices	Total employees (period-end)	23,627	23,018	22,384	23,953	25,947	27,940	29,231	32,898	34,144
	Net addition	(305)	(609)	(634)	1,569	1,994	1,993	1,291	3,667	1,246
	Attrition* (TTM)	45.8%	43.5%	41.7%	39.8%	37.7%	35.4%	31.8%	30.6%	31.4%

• For employees in employment for more than 180 days |[#] Excludes Ascensos

23

Business Outlook | FY25

21.8-22.3% constant currency revenue growth (Earlier: 19.5-20.5%)

==> picture [285 x 286] intentionally omitted <==

11-11.5% EBIT margin (Earlier: 11-11.5%)

==> picture [74 x 31] intentionally omitted <==

24

==> picture [77 x 32] intentionally omitted <==

THANK YOU

Investor relations

==> picture [42 x 44] intentionally omitted <==

Copyright © 2024 Firstsource