Valuation Firstsource Solutions Limited Bombay S.E.

Stocks

Market Closed - Bombay S.E. 14:20:49 06/10/2026 +04			5-day change	1st Jan Change
259.95 ^INR	+1.05%		+1.48%	-22.55%

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	179,842	-	-
Change	-	-15.51%	88.56%	72.96%	-39.81%	27.1%	-	-
Enterprise Value (EV) ¹	92,689	77,600	141,865	252,791	157,679	193,317	189,875	185,645
Change	-	-16.28%	82.82%	78.19%	-37.62%	22.6%	-1.78%	-2.23%
P/E	16.4x	14.4x	26.9x	40.4x	21.4x	19.9x	16.2x	13.8x
PBR	2.91x	2.18x	3.72x	5.79x	3.25x	3.73x	3.31x	2.94x
PEG	-	-3.66x	98.45x	2.7x	1.6x	0.5x	0.7x	0.8x
Capitalization / Revenue	1.45x	1.2x	2.15x	2.95x	1.48x	1.59x	1.43x	1.28x
EV / Revenue	1.58x	1.3x	2.24x	3.17x	1.65x	1.7x	1.51x	1.32x
EV / EBITDA	9.66x	10.3x	14.8x	20.8x	10.1x	10.2x	8.93x	7.75x
EV / EBIT	13x	15.8x	20.4x	28.7x	14.1x	13.6x	11.8x	10x
EV / FCF	15x	10.5x	25.3x	55x	15.5x	22.5x	17.2x	15x
FCF Yield	6.67%	9.55%	3.95%	1.82%	6.46%	4.44%	5.82%	6.66%
Dividend per Share ²	3.5	3.5	3.5	-	5.5	6.094	6.93	7.82
Rate of return	2.8%	3.32%	1.77%	-	2.69%	2.34%	2.66%	3%
EPS ²	7.62	7.32	7.34	8.42	9.56	13.06	16.1	18.9
Distribution rate	45.9%	47.8%	47.7%	-	57.5%	46.7%	43%	41.4%
Net sales ¹	58,657	59,859	63,325	79,803	95,564	113,394	125,907	140,802
EBITDA ¹	9,599	7,537	9,564	12,164	15,562	18,949	21,273	23,968
EBIT ¹	7,105	4,906	6,962	8,806	11,221	14,173	16,091	18,508
Net income ¹	5,374	5,137	5,147	5,945	6,744	9,238	11,316	13,419
Net Debt ¹	7,369	5,515	5,938	17,692	16,180	13,475	10,034	5,803
Reference price ²	125.05	105.50	197.65	340.25	204.39	260.25	260.25	260.25
Nbr of stocks (in thousands)	682,288	683,270	687,714	690,960	692,297	691,035	-	-
Announcement Date	05/05/22	04/05/23	03/05/24	28/04/25	06/05/26	-	-	-

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.($)
VISA, INC.	29.51x	15.04x	21.37x	0.73%	679B
CINTAS CORPORATION	35.45x	6.5x	23.06x	1.02%	78.07B
UNITED RENTALS, INC.	23.35x	4.58x	10.08x	0.72%	66.87B
NEBIUS GROUP	-102.12x	23.21x	55.81x	-.--%	63.75B
PAYPAL HOLDINGS, INC.	10.7x	1.42x	7.32x	1.03%	46.55B
BLOCK, INC.	46.32x	1.71x	9.57x	-.--%	46.08B
SUNBELT RENTALS HOLDINGS, INC.	19.76x	3.37x	8.03x	1.6%	31.71B
CORPAY, INC.	20.15x	6.15x	11.73x	-.--%	26.38B
FISERV, INC.	9.79x	2.57x	6.2x	-.--%	24.54B
Average	10.32x	7.17x	17.02x	0.57%	118.06B
Weighted average by Cap.	20.59x	12.21x	20.74x	0.68%