|
Market Closed -
Nasdaq
20:00:00 30/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 41.43 USD | +0.75% |
|
-2.06% | -2.38% |
Company Valuation: ExlService Holdings, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,821 | 5,602 | 5,088 | 7,140 | 6,669 | 6,247 | - | - |
| Change | - | 16.2% | -9.18% | 40.33% | -6.59% | -6.33% | - | - |
| Enterprise Value (EV) 1 | 4,767 | 5,554 | 4,997 | 7,088 | 6,640 | 6,301 | 6,208 | 6,011 |
| Change | - | 16.51% | -10.04% | 41.84% | -6.32% | -5.1% | -1.47% | -3.17% |
| P/E | 43.2x | 40.1x | 28x | 36.7x | 27.6x | 23.9x | 20.6x | 17.6x |
| PBR | 6.95x | 7.43x | 5.73x | 7.72x | 7.56x | 6.06x | 4.91x | 3.93x |
| PEG | - | 1.5x | 0.9x | 3.67x | 1x | 1.9x | 1.3x | 1x |
| Capitalization / Revenue | 4.3x | 3.97x | 3.12x | 3.88x | 3.19x | 2.56x | 2.27x | 2.04x |
| EV / Revenue | 4.25x | 3.93x | 3.06x | 3.86x | 3.18x | 2.58x | 2.25x | 1.97x |
| EV / EBITDA | 19.5x | 18.7x | 14.3x | 17.8x | 14.7x | 12.1x | 10.6x | 9.13x |
| EV / EBIT | 30.6x | 28.9x | 20.9x | 26.9x | 21.2x | 17.7x | 15.2x | 12.8x |
| EV / FCF | 32.5x | 45.8x | 31.5x | 31.9x | 22.3x | 19.1x | 18.4x | 13.9x |
| FCF Yield | 3.07% | 2.18% | 3.17% | 3.14% | 4.49% | 5.23% | 5.44% | 7.22% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.67 | 0.846 | 1.1 | 1.21 | 1.54 | 1.731 | 2.007 | 2.353 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,122 | 1,412 | 1,631 | 1,838 | 2,088 | 2,438 | 2,753 | 3,056 |
| EBITDA 1 | 244.9 | 297.5 | 349.1 | 397.7 | 452.3 | 520.6 | 584.3 | 658.8 |
| EBIT 1 | 155.9 | 192.2 | 238.8 | 263.6 | 313.8 | 355.8 | 409.7 | 468.5 |
| Net income 1 | 114.8 | 143 | 184.6 | 198.3 | 251 | 266.3 | 304.1 | 351.5 |
| Net Debt 1 | -53.86 | -47.7 | -90.83 | -52.09 | -29.77 | 54.14 | -38.74 | -235.7 |
| Reference price 2 | 28.95 | 33.89 | 30.85 | 44.38 | 42.44 | 41.43 | 41.43 | 41.43 |
| Nbr of stocks (in thousands) | 166,515 | 165,323 | 164,923 | 160,882 | 157,149 | 150,789 | - | - |
| Announcement Date | 24/02/22 | 23/02/23 | 29/02/24 | 25/02/25 | 24/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.93x | 2.58x | 12.1x | -.--% | 6.25B | |
| 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 | 15.54x | 6.40x | 15.66x | 0.47% | 115.79B | |
| Weighted average by Cap. | 27.46x | 13.21x | 21.55x | 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
- EXLS Stock
- Valuation ExlService Holdings, Inc.
Select your edition
All financial news and data tailored to specific country editions
