|
Delayed
NSE India S.E.
10:39:28 13/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 274.50 INR | 0.00% |
|
-6.68% | -18.31% |
| 08-07 | Firstsource Solutions Limited Approves Interim Dividend for the Financial Year Ended March 31, 2026 | CI |
| 08-07 | Firstsource Solutions Limited, Q1 2027 Earnings Call, Aug 06, 2026 |
Company Valuation: Firstsource Solutions Limited
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 | 189,689 | - | - |
| Change | - | -15.51% | 88.56% | 72.96% | -39.81% | 34.06% | - | - |
| Enterprise Value (EV) 1 | 92,689 | 77,600 | 141,865 | 252,791 | 157,679 | 203,160 | 199,739 | 195,542 |
| Change | - | -16.28% | 82.82% | 78.19% | -37.62% | 28.84% | -1.68% | -2.1% |
| P/E | 16.4x | 14.4x | 26.9x | 40.4x | 21.4x | 20.9x | 17.2x | 14.6x |
| PBR | 2.91x | 2.18x | 3.72x | 5.79x | 3.25x | 3.97x | 3.49x | 3.1x |
| 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 | 1.68x | 1.52x | 1.36x |
| EV / Revenue | 1.58x | 1.3x | 2.24x | 3.17x | 1.65x | 1.8x | 1.6x | 1.4x |
| EV / EBITDA | 9.66x | 10.3x | 14.8x | 20.8x | 10.1x | 10.8x | 9.5x | 8.27x |
| EV / EBIT | 13x | 15.8x | 20.4x | 28.7x | 14.1x | 14.4x | 12.5x | 10.7x |
| EV / FCF | 15x | 10.5x | 25.3x | 55x | 15.5x | 24.4x | 18.5x | 17.2x |
| FCF Yield | 6.67% | 9.55% | 3.95% | 1.82% | 6.46% | 4.1% | 5.4% | 5.83% |
| Dividend per Share 2 | 3.5 | 3.5 | 3.5 | - | - | 6.125 | 6.922 | 7.849 |
| Rate of return | 2.8% | 3.32% | 1.77% | - | - | 2.23% | 2.52% | 2.86% |
| EPS 2 | 7.62 | 7.32 | 7.34 | 8.42 | 9.56 | 13.15 | 15.93 | 18.86 |
| Distribution rate | 45.9% | 47.8% | 47.7% | - | - | 46.6% | 43.5% | 41.6% |
| Net sales 1 | 58,657 | 59,859 | 63,325 | 79,803 | 95,564 | 112,699 | 124,707 | 139,506 |
| EBITDA 1 | 9,599 | 7,537 | 9,564 | 12,164 | 15,562 | 18,870 | 21,027 | 23,640 |
| EBIT 1 | 7,105 | 4,906 | 6,962 | 8,806 | 11,221 | 14,108 | 15,970 | 18,331 |
| Net income 1 | 5,374 | 5,137 | 5,147 | 5,945 | 6,744 | 9,183 | 11,192 | 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 | 274.50 | 274.50 | 274.50 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.88x | 1.8x | 10.77x | 2.23% | 1.99B | |
| 37.1x | 6.76x | 24x | 0.93% | 81.44B | |
| 38.28x | 1.27x | 13.7x | 0.97% | 17.01B | |
| 30.9x | 3.57x | 11.97x | 1.49% | 16.01B | |
| 20.39x | 2.08x | 10.26x | 3.61% | 14.22B | |
| 25.42x | 2.84x | 12.15x | 2.97% | 12.12B | |
| 26.38x | 3.66x | 14.09x | 2.19% | 8.41B | |
| 15.34x | 0.65x | 9.23x | 1.39% | 6.96B | |
| 9.57x | 1.13x | 6.04x | 2.19% | 5.7B | |
| 19.4x | 0.41x | 9.57x | 3.84% | 5.48B | |
| Average | 24.37x | 2.42x | 12.18x | 2.18% | 16.93B | |
| Weighted average by Cap. | 31.28x | 4.38x | 17.50x | 1.59% |
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
- FSL Stock
- Valuation Firstsource Solutions Limited
Select your edition
All financial news and data tailored to specific country editions
