Valuation Firstsource Solutions Limited Bombay S.E.

Stocks

Market Closed - Bombay S.E. 11:02:22 18/09/2026 BST			5-day change	1st Jan Change
273.70 ^INR	+0.24%		+10.50%	-18.46%

08-11	Firstsource Solutions Limited and Cresta Partner to Accelerate Ai-Powered Customer Experience Transformation	CI
08-07	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	188,963	-	-
Change	-	-15.51%	88.56%	72.96%	-39.81%	33.54%	-	-
Enterprise Value (EV) ¹	92,689	77,600	141,865	252,791	157,679	202,434	199,013	194,817
Change	-	-16.28%	82.82%	78.19%	-37.62%	28.38%	-1.69%	-2.11%
P/E	16.4x	14.4x	26.9x	40.4x	21.4x	21x	17.1x	14.3x
PBR	2.91x	2.18x	3.72x	5.79x	3.25x	3.96x	3.54x	3.18x
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	1.79x	1.59x	1.39x
EV / EBITDA	9.66x	10.3x	14.8x	20.8x	10.1x	10.7x	9.42x	8.15x
EV / EBIT	13x	15.8x	20.4x	28.7x	14.1x	14.4x	12.4x	10.5x
EV / FCF	15x	10.5x	25.3x	55x	15.5x	23.6x	18.1x	16.2x
FCF Yield	6.67%	9.55%	3.95%	1.82%	6.46%	4.24%	5.54%	6.19%
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%	-	-	2.23%	2.53%	2.87%
EPS ²	7.62	7.32	7.34	8.42	9.56	13	16.02	19.06
Distribution rate	45.9%	47.8%	47.7%	-	-	46.9%	43.3%	41.2%
Net sales ¹	58,657	59,859	63,325	79,803	95,564	112,802	124,981	140,474
EBITDA ¹	9,599	7,537	9,564	12,164	15,562	18,859	21,122	23,889
EBIT ¹	7,105	4,906	6,962	8,806	11,221	14,063	15,990	18,541
Net income ¹	5,374	5,137	5,147	5,945	6,744	9,217	11,233	13,333
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	273.45	273.45	273.45
Nbr of stocks (in thousands)	682,288	683,270	687,714	690,960	692,297	691,035	-	-
Announcement Date	05/05/22	04/05/23	03/05/24	28/04/25	06/05/26	-	-	-

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.($)
CINTAS CORPORATION	35.99x	6.57x	23.34x	0.95%	79.19B
JACOBS SOLUTIONS INC.	37.76x	1.26x	13.54x	0.99%	16.78B
BUREAU VERITAS SA	20.02x	2.05x	10.08x	3.68%	13.86B
INTERTEK GROUP PLC	25.51x	2.85x	12.19x	2.93%	12.04B
ALS LIMITED	24.05x	3.37x	13.01x	2.39%	7.71B
ISS A/S	15.54x	0.65x	9.23x	1.38%	6.9B
GENPACT LIMITED	9.62x	1.14x	6.07x	2.18%	5.74B
EXLSERVICE HOLDINGS, INC.	20.68x	2.23x	10.52x	-.--%	5.33B
FERROTEC (AN HUI) TECHNOLOGY DEVELOPMENT CO.,LTD	79.4x	-	-	-	5.38B
Average	29.84x	2.52x	12.25x	1.81%	16.99B
Weighted average by Cap.	32.39x	4.43x	17.74x	1.48%