Valuation Firstsource Solutions Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 12:05:08 04/08/2026 BST			5-day change	1st Jan Change
330.70 ^INR	+1.96%		+25.71%	-1.52%

07-01	Nomura Adjusts Firstsource Solutions' Price Target to INR300 From INR330, Keeps at Buy	MT
06-01	Firstsource Solutions Limited and AppliedAI Report Real-World Results from Strategic Partnership	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	224,137	-	-
Change	-	-15.51%	88.56%	72.96%	-39.81%	58.4%	-	-
Enterprise Value (EV) ¹	92,689	77,600	141,865	252,791	157,679	236,093	231,517	227,913
Change	-	-16.28%	82.82%	78.19%	-37.62%	49.73%	-1.94%	-1.56%
P/E	16.4x	14.4x	26.9x	40.4x	21.4x	23.4x	20.2x	17.2x
PBR	2.91x	2.18x	3.72x	5.79x	3.25x	4.75x	4.22x	3.71x
PEG	-	-3.66x	98.45x	2.7x	1.6x	0.5x	1.3x	1x
Capitalization / Revenue	1.45x	1.2x	2.15x	2.95x	1.48x	2x	1.81x	1.62x
EV / Revenue	1.58x	1.3x	2.24x	3.17x	1.65x	2.1x	1.87x	1.65x
EV / EBITDA	9.66x	10.3x	14.8x	20.8x	10.1x	12.5x	11.1x	9.8x
EV / EBIT	13x	15.8x	20.4x	28.7x	14.1x	17x	14.6x	12.6x
EV / FCF	15x	10.5x	25.3x	55x	15.5x	26.4x	20.6x	20.2x
FCF Yield	6.67%	9.55%	3.95%	1.82%	6.46%	3.79%	4.85%	4.95%
Dividend per Share ²	3.5	3.5	3.5	-	-	6.202	6.976	8.463
Rate of return	2.8%	3.32%	1.77%	-	-	1.91%	2.15%	2.61%
EPS ²	7.62	7.32	7.34	8.42	9.56	13.85	16.05	18.87
Distribution rate	45.9%	47.8%	47.7%	-	-	44.8%	43.5%	44.9%
Net sales ¹	58,657	59,859	63,325	79,803	95,564	112,219	124,098	137,993
EBITDA ¹	9,599	7,537	9,564	12,164	15,562	18,890	20,946	23,264
EBIT ¹	7,105	4,906	6,962	8,806	11,221	13,916	15,824	18,146
Net income ¹	5,374	5,137	5,147	5,945	6,744	9,733	11,260	13,140
Net Debt ¹	7,369	5,515	5,938	17,692	16,180	11,956	7,380	3,776
Reference price ²	125.05	105.50	197.65	340.25	204.39	324.35	324.35	324.35
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.($)
FIRSTSOURCE SOLUTIONS LIMITED	23.41x	2.1x	12.5x	1.91%	2.35B
CINTAS CORPORATION	37.19x	6.78x	24.12x	0.93%	81.64B
RB GLOBAL, INC.	39.97x	4.63x	15.11x	1.14%	20.91B
JACOBS SOLUTIONS INC.	32.53x	1.32x	13.24x	1.01%	16.38B
BUREAU VERITAS SA	20.21x	2.13x	10.47x	3.54%	14.44B
INTERTEK GROUP PLC	25.2x	2.84x	12.18x	2.97%	12.03B
ALS LIMITED	24.59x	3.44x	13.23x	2.35%	7.75B
ISS A/S	15.11x	0.66x	9.36x	1.4%	6.89B
GENPACT LIMITED	9.91x	1.13x	5.99x	2.13%	5.96B
DKSH HOLDING AG	19.22x	0.41x	9.48x	3.88%	5.44B
Average	24.73x	2.54x	12.57x	2.13%	17.38B
Weighted average by Cap.	31.72x	4.50x	17.74x	1.55%