|
Market Closed -
NSE India S.E.
15:05:07 12/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 274.50 INR | -1.82% |
|
-16.99% | -18.25% |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 21.26x | 1.83x | 10.95x | 2.19% | 2.03B | |
| 37.42x | 6.82x | 24.21x | 0.92% | 82.15B | |
| 38.87x | 1.29x | 13.89x | 0.96% | 17.28B | |
| 32.03x | 3.69x | 12.36x | 1.44% | 16.6B | |
| 20.55x | 2.11x | 10.41x | 3.56% | 14.42B | |
| 25.4x | 2.84x | 12.14x | 2.97% | 12.11B | |
| 26.43x | 3.67x | 14.11x | 2.19% | 8.41B | |
| 15.16x | 0.65x | 9.18x | 1.39% | 6.91B | |
| 9.57x | 1.13x | 6.04x | 2.19% | 5.71B | |
| 19.53x | 0.42x | 9.63x | 3.82% | 5.53B | |
| Average | 24.62x | 2.45x | 12.29x | 2.16% | 17.11B | |
| Weighted average by Cap. | 31.64x | 4.42x | 17.66x | 1.57% |
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
