|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 26.88 USD | +0.19% |
|
-6.31% | -36.66% |
| 07-21 | ExlService Holdings, Inc. Announces Board Changes, Effective July 16, 2026 | CI |
| 07-02 | Exlservice Holdings Insider Sold Shares Worth $317,640, According to a Recent SEC Filing | MT |
Company Valuation: ExlService Holdings, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,821 | 5,602 | 5,088 | 7,140 | 6,669 | 4,107 | - | - |
| Change | - | 16.2% | -9.18% | 40.33% | -6.59% | -38.42% | - | - |
| Enterprise Value (EV) 1 | 4,767 | 5,554 | 4,997 | 7,088 | 6,640 | 3,973 | 3,806 | 4,107 |
| Change | - | 16.51% | -10.04% | 41.84% | -6.32% | -40.17% | -4.2% | 7.91% |
| P/E | 43.2x | 40.1x | 28x | 36.7x | 27.6x | 15.8x | 13.7x | 11.4x |
| PBR | 6.95x | 7.43x | 5.73x | 7.72x | 7.56x | 3.78x | 2.96x | - |
| PEG | - | 1.5x | 0.9x | 3.67x | 1x | 1.5x | 0.9x | 0.6x |
| Capitalization / Revenue | 4.3x | 3.97x | 3.12x | 3.88x | 3.19x | 1.76x | 1.59x | 1.37x |
| EV / Revenue | 4.25x | 3.93x | 3.06x | 3.86x | 3.18x | 1.71x | 1.47x | 1.37x |
| EV / EBITDA | 19.5x | 18.7x | 14.3x | 17.8x | 14.7x | 7.91x | 6.78x | 6.31x |
| EV / EBIT | 30.6x | 28.9x | 20.9x | 26.9x | 21.2x | 11.3x | 9.57x | 8.49x |
| EV / FCF | 32.5x | 45.8x | 31.5x | 31.9x | 22.3x | 15.2x | 11.6x | - |
| FCF Yield | 3.07% | 2.18% | 3.17% | 3.14% | 4.49% | 6.57% | 8.59% | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.67 | 0.846 | 1.1 | 1.21 | 1.54 | 1.701 | 1.962 | 2.35 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,122 | 1,412 | 1,631 | 1,838 | 2,088 | 2,329 | 2,586 | 3,005 |
| EBITDA 1 | 244.9 | 297.5 | 349.1 | 397.7 | 452.3 | 502.3 | 561.4 | 651.3 |
| EBIT 1 | 155.9 | 192.2 | 238.8 | 263.6 | 313.8 | 351.6 | 397.9 | 484 |
| Net income 1 | 114.8 | 143 | 184.6 | 198.3 | 251 | 266.4 | 305.7 | 360.2 |
| Net Debt 1 | -53.86 | -47.7 | -90.83 | -52.09 | -29.77 | -134 | -301 | - |
| Reference price 2 | 28.95 | 33.89 | 30.85 | 44.38 | 42.44 | 26.88 | 26.88 | 26.88 |
| Nbr of stocks (in thousands) | 166,515 | 165,323 | 164,923 | 160,882 | 157,149 | 152,783 | - | - |
| Announcement Date | 2/24/22 | 2/23/23 | 2/29/24 | 2/25/25 | 2/24/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.8x | 1.71x | 7.91x | -.--% | 4.11B | |
| 41.58x | 7.44x | 26.85x | 0.86% | 81.33B | |
| 38.54x | 4.51x | 14.73x | 1.19% | 20.34B | |
| 30.36x | 1.26x | 12.67x | 1.07% | 15.59B | |
| 18.94x | 2.04x | 10.09x | 3.7% | 13.64B | |
| 25.13x | 2.83x | 12.13x | 2.98% | 11.88B | |
| 25.29x | 3.48x | 13.42x | 2.31% | 7.83B | |
| 15.22x | 0.66x | 9.5x | 1.38% | 6.93B | |
| 44.08x | 1.99x | 15.52x | 0.47% | 5.24B | |
| 18.09x | 0.39x | 8.85x | 4.08% | 5.13B | |
| Average | 27.30x | 2.63x | 13.17x | 1.8% | 17.2B | |
| Weighted average by Cap. | 34.23x | 4.82x | 19.14x | 1.44% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- EXLS Stock
- Valuation ExlService Holdings, Inc.
Select your edition
All financial news and data tailored to specific country editions
