Valuation Firstsource Solutions Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 15:05:07 17/07/2026 +04			5-day change	1st Jan Change
266.38 ^INR	+0.35%		+2.57%	-20.67%

07-01	Nomura Adjusts Firstsource Solutions' Price Target to INR300 From INR330, Keeps at Buy	MT
06-01	Firstsource Solutions Limited and AppliedAI Report Real-World Results from Strategic Partnership	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	184,078	-	-
Change	-	-15.51%	88.56%	72.96%	-39.81%	30.09%	-	-
Enterprise Value (EV) ¹	92,689	77,600	141,865	252,791	157,679	195,752	189,010	182,956
Change	-	-16.28%	82.82%	78.19%	-37.62%	24.15%	-3.44%	-3.2%
P/E	16.4x	14.4x	26.9x	40.4x	21.4x	19.2x	16.6x	14.1x
PBR	2.91x	2.18x	3.72x	5.79x	3.25x	3.92x	3.48x	2.99x
PEG	-	-3.66x	98.45x	2.7x	1.6x	0.4x	1x	0.8x
Capitalization / Revenue	1.45x	1.2x	2.15x	2.95x	1.48x	1.64x	1.48x	1.32x
EV / Revenue	1.58x	1.3x	2.24x	3.17x	1.65x	1.74x	1.52x	1.32x
EV / EBITDA	9.66x	10.3x	14.8x	20.8x	10.1x	10.4x	8.92x	7.57x
EV / EBIT	13x	15.8x	20.4x	28.7x	14.1x	14.1x	11.9x	9.96x
EV / FCF	15x	10.5x	25.3x	55x	15.5x	21.9x	16.7x	16.8x
FCF Yield	6.67%	9.55%	3.95%	1.82%	6.46%	4.57%	6%	5.94%
Dividend per Share ²	3.5	3.5	3.5	-	-	6.202	6.976	8.62
Rate of return	2.8%	3.32%	1.77%	-	-	2.33%	2.62%	3.24%
EPS ²	7.62	7.32	7.34	8.42	9.56	13.85	16.04	18.87
Distribution rate	45.9%	47.8%	47.7%	-	-	44.8%	43.5%	45.7%
Net sales ¹	58,657	59,859	63,325	79,803	95,564	112,200	124,306	139,081
EBITDA ¹	9,599	7,537	9,564	12,164	15,562	18,907	21,182	24,183
EBIT ¹	7,105	4,906	6,962	8,806	11,221	13,922	15,863	18,364
Net income ¹	5,374	5,137	5,147	5,945	6,744	9,763	11,299	13,388
Net Debt ¹	7,369	5,515	5,938	17,692	16,180	11,674	4,932	-1,122
Reference price ²	125.05	105.50	197.65	340.25	204.39	266.38	266.38	266.38
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.($)
FIRSTSOURCE SOLUTIONS LIMITED	19.24x	1.74x	10.35x	2.33%	1.91B
CINTAS CORPORATION	41.82x	7.48x	27x	0.86%	81.81B
RB GLOBAL, INC.	39.42x	4.61x	15.04x	1.16%	20.8B
JACOBS SOLUTIONS INC.	30.3x	1.24x	12.61x	1.08%	15.56B
BUREAU VERITAS SA	19.19x	2.06x	10.21x	3.64%	13.92B
INTERTEK GROUP PLC	25.15x	2.83x	12.14x	2.98%	12.02B
ALS LIMITED	25.08x	3.46x	13.32x	2.33%	7.78B
ISS A/S	15.26x	0.66x	9.49x	1.38%	6.96B
UNIFIRST CORPORATION	44.34x	2x	15.62x	0.46%	5.27B
GENPACT LIMITED	8.71x	1x	5.28x	2.43%	5.24B
Average	26.85x	2.71x	13.11x	1.86%	17.13B
Weighted average by Cap.	34.45x	4.91x	19.30x	1.43%