|
Market Closed -
NSE India S.E.
16:22:03 30/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 292.90 INR | -4.42% |
|
+0.86% | -12.78% |
| 10-29 | Firstsource Solutions Limited, Q2 2027 Earnings Call, Oct 29, 2026 | |
| 10-29 | Firstsource Solutions Limited Reports Earnings Results for the Second Quarter and Six Months Ended September 30, 2026 | CI |
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 | 202,653 | - | - |
| Change | - | -15.51% | 88.56% | 72.96% | -39.81% | 43.22% | - | - |
| Enterprise Value (EV) 1 | 92,689 | 77,600 | 141,865 | 252,791 | 157,679 | 216,381 | 212,650 | 212,090 |
| Change | - | -16.28% | 82.82% | 78.19% | -37.62% | 37.23% | -1.72% | -0.26% |
| P/E | 16.4x | 14.4x | 26.9x | 40.4x | 21.4x | 22.3x | 17.7x | 15x |
| PBR | 2.91x | 2.18x | 3.72x | 5.79x | 3.25x | 4.34x | 3.79x | 3.27x |
| PEG | - | -3.66x | 98.45x | 2.7x | 1.6x | 0.6x | 0.7x | 0.9x |
| Capitalization / Revenue | 1.45x | 1.2x | 2.15x | 2.95x | 1.48x | 1.76x | 1.59x | 1.42x |
| EV / Revenue | 1.58x | 1.3x | 2.24x | 3.17x | 1.65x | 1.88x | 1.66x | 1.48x |
| EV / EBITDA | 9.66x | 10.3x | 14.8x | 20.8x | 10.1x | 11.4x | 9.78x | 8.6x |
| EV / EBIT | 13x | 15.8x | 20.4x | 28.7x | 14.1x | 14.9x | 12.8x | 11.1x |
| EV / FCF | 15x | 10.5x | 25.3x | 55x | 15.5x | 26.1x | 18.7x | 16.6x |
| FCF Yield | 6.67% | 9.55% | 3.95% | 1.82% | 6.46% | 3.83% | 5.34% | 6.02% |
| Dividend per Share 2 | 3.5 | 3.5 | 3.5 | - | 5.5 | 6.486 | 7.392 | 8.339 |
| Rate of return | 2.8% | 3.32% | 1.77% | - | 2.69% | 2.21% | 2.52% | 2.85% |
| EPS 2 | 7.62 | 7.32 | 7.34 | 8.42 | 9.56 | 13.11 | 16.59 | 19.51 |
| Distribution rate | 45.9% | 47.8% | 47.7% | - | 57.5% | 49.5% | 44.6% | 42.7% |
| Net sales 1 | 58,657 | 59,859 | 63,325 | 79,803 | 95,564 | 114,832 | 127,829 | 142,959 |
| EBITDA 1 | 9,599 | 7,537 | 9,564 | 12,164 | 15,562 | 19,012 | 21,749 | 24,650 |
| EBIT 1 | 7,105 | 4,906 | 6,962 | 8,806 | 11,221 | 14,480 | 16,562 | 19,067 |
| Net income 1 | 5,374 | 5,137 | 5,147 | 5,945 | 6,744 | 9,379 | 11,335 | 13,665 |
| Net Debt 1 | 7,369 | 5,515 | 5,938 | 17,692 | 16,180 | 13,728 | 9,996 | 9,437 |
| Reference price 2 | 125.05 | 105.50 | 197.65 | 340.25 | 204.39 | 292.90 | 292.90 | 292.90 |
| Nbr of stocks (in thousands) | 682,288 | 683,270 | 687,714 | 690,960 | 692,297 | 691,885 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 22.52x | 1.89x | 11.38x | 2.21% | 2.13B | |
| 33.01x | 17.01x | 24.19x | 0.65% | 769B | |
| 39.88x | 7.25x | 25.73x | 0.9% | 87.29B | |
| 24.18x | 4.82x | 10.5x | 0.68% | 72.45B | |
| 11.24x | 1.46x | 7.24x | 0.99% | 47.36B | |
| -72.94x | 16.71x | 40.54x | -.--% | 42.25B | |
| 44.13x | 1.69x | 9.5x | -.--% | 46.08B | |
| 21.34x | 3.6x | 8.54x | 1.48% | 34.27B | |
| 20.1x | 6.14x | 11.77x | -.--% | 26.33B | |
| 10.51x | 2.68x | 6.46x | -.--% | 26.6B | |
| Average | 15.40x | 6.33x | 15.58x | 0.69% | 115.38B | |
| Weighted average by Cap. | 27.47x | 13.24x | 21.58x | 0.63% |
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
