|
Market Closed -
Nasdaq
20:00:00 28/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 40.72 USD | -0.51% |
|
-0.73% | -4.05% |
| 10-28 | ExlService Q3 Firing on All Cylinders, BofA Says | MT |
| 10-28 | ExlService Holdings, Inc., Q3 2026 Earnings Call, Oct 28, 2026 |
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 | 6,140 | - | - |
| Change | - | 16.2% | -9.18% | 40.33% | -6.59% | -7.94% | - | - |
| Enterprise Value (EV) 1 | 4,767 | 5,554 | 4,997 | 7,088 | 6,640 | 6,188 | 6,074 | 5,894 |
| Change | - | 16.51% | -10.04% | 41.84% | -6.32% | -6.81% | -1.84% | -2.97% |
| P/E | 43.2x | 40.1x | 28x | 36.7x | 27.6x | 23.9x | 20.2x | 17.5x |
| PBR | 6.95x | 7.43x | 5.73x | 7.72x | 7.56x | 7.03x | 5.58x | 4.38x |
| PEG | - | 1.5x | 0.9x | 3.67x | 1x | 2.2x | 1.1x | 1.2x |
| Capitalization / Revenue | 4.3x | 3.97x | 3.12x | 3.88x | 3.19x | 2.53x | 2.28x | 2.05x |
| EV / Revenue | 4.25x | 3.93x | 3.06x | 3.86x | 3.18x | 2.55x | 2.25x | 1.97x |
| EV / EBITDA | 19.5x | 18.7x | 14.3x | 17.8x | 14.7x | 11.9x | 10.5x | 9.28x |
| EV / EBIT | 30.6x | 28.9x | 20.9x | 26.9x | 21.2x | 16.9x | 14.9x | 12.9x |
| EV / FCF | 32.5x | 45.8x | 31.5x | 31.9x | 22.3x | 19.1x | 16.9x | 14.1x |
| FCF Yield | 3.07% | 2.18% | 3.17% | 3.14% | 4.49% | 5.25% | 5.93% | 7.08% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.67 | 0.846 | 1.1 | 1.21 | 1.54 | 1.704 | 2.017 | 2.323 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,122 | 1,412 | 1,631 | 1,838 | 2,088 | 2,424 | 2,698 | 2,996 |
| EBITDA 1 | 244.9 | 297.5 | 349.1 | 397.7 | 452.3 | 518 | 576.1 | 635 |
| EBIT 1 | 155.9 | 192.2 | 238.8 | 263.6 | 313.8 | 366.1 | 408.1 | 458.4 |
| Net income 1 | 114.8 | 143 | 184.6 | 198.3 | 251 | 267.6 | 306 | 350 |
| Net Debt 1 | -53.86 | -47.7 | -90.83 | -52.09 | -29.77 | 47.66 | -66.46 | -246.6 |
| Reference price 2 | 28.95 | 33.89 | 30.85 | 44.38 | 42.44 | 40.72 | 40.72 | 40.72 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.08x | 2.59x | 12.23x | -.--% | 6.21B | |
| 32.07x | 16.33x | 23.21x | 0.67% | 738B | |
| 38.97x | 7.09x | 25.15x | 0.92% | 85.29B | |
| 24.02x | 4.8x | 10.46x | 0.68% | 71.95B | |
| 11.08x | 1.45x | 7.21x | 1% | 46.95B | |
| 44.16x | 1.68x | 9.39x | -.--% | 45.26B | |
| -80.67x | 18.05x | 43.78x | -.--% | 46.73B | |
| 20.89x | 3.52x | 8.39x | 1.51% | 33.54B | |
| 19.9x | 6.09x | 11.67x | -.--% | 26.07B | |
| 9.96x | 2.6x | 6.29x | -.--% | 25.21B | |
| Average | 14.45x | 6.42x | 15.78x | 0.48% | 112.48B | |
| Weighted average by Cap. | 25.85x | 12.75x | 21.02x | 0.64% |
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
