
Five-Star Business (FIVESTAR) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
7.5B
Gross Profit
4.3B
57.14%
Operating Income
3.8B
51.28%
Net Income
2.8B
37.43%
Balance Sheet Metrics
Total Assets
144.2B
Total Liabilities
81.2B
Shareholders Equity
63.0B
Debt to Equity
1.29
Cash Flow Metrics
Operating Cash Flow
-5.0B
Free Cash Flow
-1.8B
Revenue & Profitability Trend
Five-Star Business Income Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Revenue | 28.0B | 20.8B | 14.7B | 12.3B | 10.1B |
Cost of Goods Sold | 11.9B | 8.1B | 4.6B | 5.4B | 4.6B |
Gross Profit | 16.1B | 12.7B | 10.1B | 7.0B | 5.6B |
Gross Margin % | 57.5% | 61.1% | 68.6% | 56.5% | 54.9% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | - | 290.1M | 201.9M | 232.4M | 169.5M |
Other Operating Expenses | 1.3B | 1.2B | 587.6M | 574.8M | 177.5M |
Total Operating Expenses | 1.3B | 1.4B | 789.5M | 807.2M | 346.9M |
Operating Income | 14.5B | 10.6B | 8.5B | 6.3B | 4.8B |
Operating Margin % | 51.9% | 50.8% | 58.1% | 50.8% | 47.7% |
Non-Operating Items | |||||
Interest Income | - | 479.7M | 357.5M | 332.5M | 193.8M |
Interest Expense | - | 316.2M | 870.9M | 22.0M | 18.0M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 14.3B | 11.2B | 8.0B | 6.0B | 4.8B |
Income Tax | 3.6B | 2.8B | 2.0B | 1.5B | 1.2B |
Effective Tax Rate % | 25.0% | 25.1% | 25.0% | 24.9% | 24.7% |
Net Income | 10.7B | 8.4B | 6.0B | 4.5B | 3.6B |
Net Margin % | 38.3% | 40.2% | 41.1% | 36.8% | 35.4% |
Key Metrics | |||||
EBITDA | 15.2B | 11.3B | 9.1B | 6.6B | 5.1B |
EPS (Basic) | ₹36.61 | ₹28.64 | ₹20.71 | ₹15.57 | ₹12.32 |
EPS (Diluted) | ₹36.50 | ₹28.39 | ₹20.49 | ₹15.57 | ₹12.32 |
Basic Shares Outstanding | 292949986 | 291832446 | 291361835 | 291366120 | 291366120 |
Diluted Shares Outstanding | 292949986 | 291832446 | 291361835 | 291366120 | 291366120 |
Income Statement Trend
Five-Star Business Balance Sheet From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 15.0B | 15.3B | 13.4B | 6.1B | 12.7B |
Short-term Investments | 6.6B | 1.6B | 1.8B | 3.0B | 19.0M |
Accounts Receivable | - | - | - | - | - |
Inventory | - | - | - | - | - |
Other Current Assets | - | 193.8M | - | 126.6M | 40.8M |
Total Current Assets | 138.4B | 33.3B | 25.9B | 18.1B | 19.5B |
Non-Current Assets | |||||
Property, Plant & Equipment | 792.2M | 340.8M | 284.6M | 197.8M | 145.3M |
Goodwill | 71.3M | 96.9M | 9.8M | 8.9M | 19.0M |
Intangible Assets | 71.3M | 96.9M | 9.8M | 8.9M | 19.0M |
Long-term Investments | 67.6M | 43.4M | 34.6M | 0 | 0 |
Other Non-Current Assets | 392.9M | 42.2M | 195.9M | 1.8M | 4.4M |
Total Non-Current Assets | 5.8B | 83.5B | 61.1B | 45.3B | 38.5B |
Total Assets | 144.2B | 116.9B | 87.0B | 63.4B | 57.9B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 267.2M | 253.7M | 200.9M | 130.0M | 86.7M |
Short-term Debt | - | 15.6B | 14.5B | 12.1B | 10.5B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 353.8M | 17.0B | 15.3B | 12.6B | 10.8B |
Non-Current Liabilities | |||||
Long-term Debt | 79.2B | 47.6B | 28.0B | 13.5B | 23.8B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 198.7M | 126.8M | 182.4M | 20.0K | - |
Total Non-Current Liabilities | 80.8B | 47.9B | 28.3B | 13.7B | 24.0B |
Total Liabilities | 81.2B | 64.9B | 43.6B | 26.3B | 34.8B |
Equity | |||||
Common Stock | 294.4M | 292.4M | 291.4M | 291.3M | 256.4M |
Retained Earnings | - | 22.1B | 15.4B | 10.6B | 6.9B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 63.0B | 52.0B | 43.4B | 37.1B | 23.2B |
Key Metrics | |||||
Total Debt | 79.2B | 63.2B | 42.5B | 25.6B | 34.3B |
Working Capital | 138.1B | 16.3B | 10.6B | 5.5B | 8.7B |
Balance Sheet Composition
Five-Star Business Cash Flow Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 14.3B | 11.2B | 8.0B | 6.0B | 4.8B |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | 177.7M | 155.4M | 276.4M | 354.4M | 150.9M |
Working Capital Changes | -21.3B | -28.6B | -17.7B | -7.8B | -5.6B |
Operating Cash Flow | -27.8B | -33.8B | -21.7B | -10.5B | -7.5B |
Investing Activities | |||||
Capital Expenditures | -826.7M | -223.1M | -121.2M | -86.2M | -32.3M |
Acquisitions | - | - | - | - | - |
Investment Purchases | -7.2B | - | - | - | - |
Investment Sales | 1.5B | - | - | - | - |
Investing Cash Flow | -6.6B | -223.1M | -121.2M | -86.2M | -32.3M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 35.4B | 39.3B | 31.0B | 3.2B | 23.6B |
Debt Repayment | -19.6B | -18.2B | -14.1B | -12.1B | -13.2B |
Financing Cash Flow | 16.1B | 42.3B | 33.9B | 142.3M | 10.4B |
Free Cash Flow | -11.3B | -21.4B | -11.3B | -2.9B | -1.6B |
Net Change in Cash | -18.3B | 8.3B | 12.1B | -10.4B | 2.8B |
Cash Flow Trend
Five-Star Business Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
15.82
Forward P/E
12.08
Price to Book
2.73
Price to Sales
8.01
PEG Ratio
3.09
Profitability Ratios
Profit Margin
50.50%
Operating Margin
63.53%
Return on Equity
17.01%
Return on Assets
7.44%
Financial Health
Current Ratio
391.27
Debt to Equity
125.81
Beta
0.36
Per Share Data
EPS (TTM)
₹37.02
Book Value per Share
₹214.35
Revenue per Share
₹73.37
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
fivestar | 172.5B | 15.82 | 2.73 | 17.01% | 50.50% | 125.81 |
Bajaj Finance | 5.4T | 30.68 | 5.53 | 20.08% | 44.94% | 294.16 |
Indian Railway | 1.6T | 24.41 | 2.99 | 12.68% | 97.62% | 748.58 |
IIFL Finance | 187.8B | 61.35 | 1.51 | 2.71% | 5.64% | 376.17 |
Capri Global Capital | 178.8B | 26.94 | 3.56 | 11.12% | 30.23% | 372.15 |
IFCI | 142.3B | 43.64 | 1.59 | 1.13% | 20.11% | 24.63 |
Financial data is updated regularly. All figures are in the company's reporting currency.