Valuation Firstsource Solutions Limited Bombay S.E.

Stocks

Market Closed - Bombay S.E. 11:02:30 01/10/2026 BST			5-day change	1st Jan Change
250.70 ^INR	-1.96%		-4.53%	-25.31%

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	173,035	-	-
Change	-	-15.51%	88.56%	72.96%	-39.81%	22.29%	-	-
Enterprise Value (EV) ¹	92,689	77,600	141,865	252,791	157,679	186,510	183,069	178,838
Change	-	-16.28%	82.82%	78.19%	-37.62%	18.28%	-1.85%	-2.31%
P/E	16.4x	14.4x	26.9x	40.4x	21.4x	19x	15.6x	13.1x
PBR	2.91x	2.18x	3.72x	5.79x	3.25x	3.61x	3.24x	2.91x
PEG	-	-3.66x	98.45x	2.7x	1.6x	0.5x	0.7x	0.7x
Capitalization / Revenue	1.45x	1.2x	2.15x	2.95x	1.48x	1.53x	1.38x	1.23x
EV / Revenue	1.58x	1.3x	2.24x	3.17x	1.65x	1.65x	1.46x	1.27x
EV / EBITDA	9.66x	10.3x	14.8x	20.8x	10.1x	9.88x	8.66x	7.48x
EV / EBIT	13x	15.8x	20.4x	28.7x	14.1x	13.2x	11.4x	9.63x
EV / FCF	15x	10.5x	25.3x	55x	15.5x	21.7x	16.6x	14.8x
FCF Yield	6.67%	9.55%	3.95%	1.82%	6.46%	4.6%	6.02%	6.75%
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%	-	-	2.43%	2.77%	3.13%
EPS ²	7.62	7.32	7.34	8.42	9.56	13.2	16.04	19.09
Distribution rate	45.9%	47.8%	47.7%	-	-	46.2%	43.2%	41.1%
Net sales ¹	58,657	59,859	63,325	79,803	95,564	112,860	125,092	140,605
EBITDA ¹	9,599	7,537	9,564	12,164	15,562	18,873	21,133	23,909
EBIT ¹	7,105	4,906	6,962	8,806	11,221	14,088	16,010	18,573
Net income ¹	5,374	5,137	5,147	5,945	6,744	9,253	11,245	13,354
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	250.40	250.40	250.40
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.($)
VISA, INC.	28.72x	14.64x	20.81x	0.75%	661B
CINTAS CORPORATION	35.48x	6.5x	23.08x	1.01%	78.15B
NEBIUS GROUP	-102x	23.18x	55.75x	-.--%	63.67B
UNITED RENTALS, INC.	22.48x	4.44x	9.77x	0.75%	64.37B
PAYPAL HOLDINGS, INC.	10.43x	1.39x	7.15x	1.06%	45.39B
BLOCK, INC.	44.98x	1.66x	9.29x	-.--%	44.76B
SUNBELT RENTALS HOLDINGS, INC.	19.3x	3.31x	7.89x	1.64%	30.98B
CORPAY, INC.	19.55x	6x	11.44x	-.--%	25.59B
FISERV, INC.	9.63x	2.55x	6.15x	-.--%	24.13B
Average	9.84x	7.08x	16.81x	0.58%	115.29B
Weighted average by Cap.	19.77x	11.95x	20.39x	0.7%