Valuation Firstsource Solutions Limited

Stocks

Delayed NSE India S.E. 05:06:23 01/09/26 pm AEST			5-day change	1st Jan Change
260.85 ^INR	-1.49%		-4.26%	-22.30%

11/08	Firstsource Solutions Limited and Cresta Partner to Accelerate Ai-Powered Customer Experience Transformation	CI
07/08	Firstsource Solutions Limited Approves Interim Dividend for the Financial Year Ended March 31, 2026	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	182,986	-	-
Change	-	-15.51%	88.56%	72.96%	-39.81%	29.32%	-	-
Enterprise Value (EV) ¹	92,689	77,600	141,865	252,791	157,679	196,457	193,036	188,839
Change	-	-16.28%	82.82%	78.19%	-37.62%	24.59%	-1.74%	-2.17%
P/E	16.4x	14.4x	26.9x	40.4x	21.4x	20.3x	16.6x	14x
PBR	2.91x	2.18x	3.72x	5.79x	3.25x	3.81x	3.37x	2.99x
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	1.62x	1.47x	1.31x
EV / Revenue	1.58x	1.3x	2.24x	3.17x	1.65x	1.74x	1.55x	1.35x
EV / EBITDA	9.66x	10.3x	14.8x	20.8x	10.1x	10.4x	9.17x	7.99x
EV / EBIT	13x	15.8x	20.4x	28.7x	14.1x	13.9x	12.1x	10.3x
EV / FCF	15x	10.5x	25.3x	55x	15.5x	23.6x	17.9x	16.6x
FCF Yield	6.67%	9.55%	3.95%	1.82%	6.46%	4.24%	5.58%	6.04%
Dividend per Share ²	3.5	3.5	3.5	-	-	6.094	6.93	7.849
Rate of return	2.8%	3.32%	1.77%	-	-	2.3%	2.62%	2.96%
EPS ²	7.62	7.32	7.34	8.42	9.56	13.02	15.93	18.86
Distribution rate	45.9%	47.8%	47.7%	-	-	46.8%	43.5%	41.6%
Net sales ¹	58,657	59,859	63,325	79,803	95,564	112,804	124,692	139,506
EBITDA ¹	9,599	7,537	9,564	12,164	15,562	18,879	21,048	23,640
EBIT ¹	7,105	4,906	6,962	8,806	11,221	14,088	15,929	18,331
Net income ¹	5,374	5,137	5,147	5,945	6,744	9,133	11,200	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	264.80	264.80	264.80
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

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	20.33x	1.74x	10.41x	2.3%	1.92B
CINTAS CORPORATION	36.76x	6.7x	23.8x	0.93%	80.75B
JACOBS SOLUTIONS INC.	39.25x	1.3x	14.01x	0.95%	17.44B
BUREAU VERITAS SA	20.05x	2.05x	10.11x	3.67%	14.07B
INTERTEK GROUP PLC	25.42x	2.84x	12.15x	2.94%	12.16B
ALS LIMITED	25.04x	3.49x	13.44x	2.31%	8.08B
ISS A/S	15.43x	0.66x	9.25x	1.39%	7.01B
GENPACT LIMITED	10.71x	1.26x	6.7x	1.96%	6.38B
EXLSERVICE HOLDINGS, INC.	22.41x	2.42x	11.39x	-.--%	5.77B
DKSH HOLDING AG	18.7x	0.4x	9.32x	3.99%	5.3B
Average	23.41x	2.29x	12.06x	2.04%	15.89B
Weighted average by Cap.	30.78x	4.33x	17.67x	1.55%