|
Market Closed -
NSE India S.E.
10:05:07 19/10/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 275.80 INR | -2.13% |
|
-0.56% | -17.87% |
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 | 190,587 | - | - |
| Change | - | -15.51% | 88.56% | 72.96% | -39.81% | 34.69% | - | - |
| Enterprise Value (EV) 1 | 92,689 | 77,600 | 141,865 | 252,791 | 157,679 | 204,062 | 200,621 | 196,390 |
| Change | - | -16.28% | 82.82% | 78.19% | -37.62% | 29.42% | -1.69% | -2.11% |
| P/E | 16.4x | 14.4x | 26.9x | 40.4x | 21.4x | 21.1x | 17.1x | 14.6x |
| PBR | 2.91x | 2.18x | 3.72x | 5.79x | 3.25x | 3.95x | 3.51x | 3.11x |
| PEG | - | -3.66x | 98.45x | 2.7x | 1.6x | 0.6x | 0.7x | 0.8x |
| Capitalization / Revenue | 1.45x | 1.2x | 2.15x | 2.95x | 1.48x | 1.68x | 1.51x | 1.35x |
| EV / Revenue | 1.58x | 1.3x | 2.24x | 3.17x | 1.65x | 1.8x | 1.59x | 1.39x |
| EV / EBITDA | 9.66x | 10.3x | 14.8x | 20.8x | 10.1x | 10.8x | 9.43x | 8.19x |
| EV / EBIT | 13x | 15.8x | 20.4x | 28.7x | 14.1x | 14.4x | 12.5x | 10.6x |
| EV / FCF | 15x | 10.5x | 25.3x | 55x | 15.5x | 23.8x | 18.2x | 15.9x |
| FCF Yield | 6.67% | 9.55% | 3.95% | 1.82% | 6.46% | 4.21% | 5.5% | 6.29% |
| Dividend per Share 2 | 3.5 | 3.5 | 3.5 | - | 5.5 | 6.094 | 6.93 | 7.821 |
| Rate of return | 2.8% | 3.32% | 1.77% | - | 2.69% | 2.21% | 2.51% | 2.84% |
| 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 | 275.80 | 275.80 | 275.80 |
| Nbr of stocks (in thousands) | 682,288 | 683,270 | 687,714 | 690,960 | 692,297 | 691,035 | - | - |
| Announcement Date | 5/5/22 | 4/5/23 | 3/5/24 | 28/4/25 | 6/5/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.12x | 1.8x | 10.77x | 2.21% | 2.01B | |
| 32.16x | 16.37x | 23.27x | 0.67% | 740B | |
| 38.51x | 7.01x | 24.86x | 0.93% | 84.3B | |
| 22.23x | 4.4x | 9.69x | 0.76% | 63.8B | |
| 11.1x | 1.48x | 7.58x | 0.99% | 48.34B | |
| 46.47x | 1.74x | 9.72x | -.--% | 46.85B | |
| -80.56x | 18.06x | 43.58x | -.--% | 46.66B | |
| 19.34x | 3.32x | 7.9x | 1.64% | 31.06B | |
| 20.19x | 6.16x | 11.81x | -.--% | 26.43B | |
| 10.09x | 2.61x | 6.31x | -.--% | 25.36B | |
| Average | 14.06x | 6.29x | 15.55x | 0.72% | 111.44B | |
| Weighted average by Cap. | 25.87x | 12.84x | 21.11x | 0.65% |
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
