Valuation Firstsource Solutions Limited Bombay S.E.

Stocks

Market Closed - Bombay S.E. 06:22:55 2026-08-20 EDT			5-day change	1st Jan Change
271.70 ^INR	-0.53%		-1.00%	-19.05%

08-11	Firstsource Solutions Limited and Cresta Partner to Accelerate Ai-Powered Customer Experience Transformation	CI
08-07	Firstsource Solutions Limited Approves Interim Dividend for the Financial Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	85,320	72,085	135,927	235,099	141,499	188,134	-	-
Change	-	-15.51%	88.56%	72.96%	-39.81%	32.96%	-	-
Enterprise Value (EV) ¹	92,689	77,600	141,865	252,791	157,679	201,605	198,184	193,988
Change	-	-16.28%	82.82%	78.19%	-37.62%	27.86%	-1.7%	-2.12%
P/E	16.4x	14.4x	26.9x	40.4x	21.4x	20.9x	17.1x	14.4x
PBR	2.91x	2.18x	3.72x	5.79x	3.25x	3.92x	3.46x	3.07x
PEG	-	-3.66x	98.45x	2.7x	1.6x	0.6x	0.8x	0.8x
Capitalization / Revenue	1.45x	1.2x	2.15x	2.95x	1.48x	1.67x	1.51x	1.35x
EV / Revenue	1.58x	1.3x	2.24x	3.17x	1.65x	1.79x	1.59x	1.39x
EV / EBITDA	9.66x	10.3x	14.8x	20.8x	10.1x	10.7x	9.42x	8.21x
EV / EBIT	13x	15.8x	20.4x	28.7x	14.1x	14.3x	12.4x	10.6x
EV / FCF	15x	10.5x	25.3x	55x	15.5x	24.2x	18.4x	17x
FCF Yield	6.67%	9.55%	3.95%	1.82%	6.46%	4.13%	5.44%	5.88%
Dividend per Share ²	3.5	3.5	3.5	-	-	6.094	6.93	7.849
Rate of return	2.8%	3.32%	1.77%	-	-	2.24%	2.55%	2.88%
EPS ²	7.62	7.32	7.34	8.42	9.56	13.02	15.93	18.86
Distribution rate	45.9%	47.8%	47.7%	-	-	46.8%	43.5%	41.6%
Net sales ¹	58,657	59,859	63,325	79,803	95,564	112,787	124,827	139,506
EBITDA ¹	9,599	7,537	9,564	12,164	15,562	18,879	21,048	23,640
EBIT ¹	7,105	4,906	6,962	8,806	11,221	14,088	15,929	18,331
Net income ¹	5,374	5,137	5,147	5,945	6,744	9,133	11,200	13,235
Net Debt ¹	7,369	5,515	5,938	17,692	16,180	13,471	10,050	5,853
Reference price ²	125.05	105.50	197.65	340.25	204.39	272.25	272.25	272.25
Nbr of stocks (in thousands)	682,288	683,270	687,714	690,960	692,297	691,035	-	-
Announcement Date	5/5/22	5/4/23	5/3/24	4/28/25	5/6/26	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CINTAS CORPORATION	37.02x	6.75x	23.95x	0.93%	81.27B
JACOBS SOLUTIONS INC.	38.81x	1.29x	13.87x	0.96%	17.25B
BUREAU VERITAS SA	20.17x	2.06x	10.16x	3.65%	14.21B
INTERTEK GROUP PLC	25.42x	2.84x	12.15x	2.94%	12.21B
ALS LIMITED	24.8x	3.46x	13.33x	2.33%	7.95B
ISS A/S	15.55x	0.66x	9.31x	1.38%	7.09B
GENPACT LIMITED	10.26x	1.21x	6.44x	2.04%	6.12B
EXLSERVICE HOLDINGS, INC.	21.78x	2.35x	11.07x	-.--%	5.61B
DKSH HOLDING AG	18.89x	0.4x	9.33x	3.94%	5.41B
Average	23.63x	2.34x	12.18x	2.02%	17.46B
Weighted average by Cap.	30.99x	4.39x	17.84x	1.54%