Valuation Firstsource Solutions Limited

Stocks

Market Closed - NSE India S.E. 12:05:08 21/08/2026 BST			5-day change	1st Jan Change
276.05 ^INR	+1.40%		+3.35%	-17.79%

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	190,760	-	-
Change	-	-15.51%	88.56%	72.96%	-39.81%	34.81%	-	-
Enterprise Value (EV) ¹	92,689	77,600	141,865	252,791	157,679	204,231	200,810	196,613
Change	-	-16.28%	82.82%	78.19%	-37.62%	29.52%	-1.68%	-2.09%
P/E	16.4x	14.4x	26.9x	40.4x	21.4x	21.2x	17.3x	14.6x
PBR	2.91x	2.18x	3.72x	5.79x	3.25x	3.98x	3.51x	3.11x
PEG	-	-3.66x	98.45x	2.7x	1.6x	0.6x	0.8x	0.8x
Capitalization / Revenue	1.45x	1.2x	2.15x	2.95x	1.48x	1.69x	1.53x	1.37x
EV / Revenue	1.58x	1.3x	2.24x	3.17x	1.65x	1.81x	1.61x	1.41x
EV / EBITDA	9.66x	10.3x	14.8x	20.8x	10.1x	10.8x	9.54x	8.32x
EV / EBIT	13x	15.8x	20.4x	28.7x	14.1x	14.5x	12.6x	10.7x
EV / FCF	15x	10.5x	25.3x	55x	15.5x	24.5x	18.6x	17.2x
FCF Yield	6.67%	9.55%	3.95%	1.82%	6.46%	4.08%	5.37%	5.8%
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%	-	-	2.21%	2.51%	2.84%
EPS ²	7.62	7.32	7.34	8.42	9.56	13.02	15.93	18.86
Distribution rate	45.9%	47.8%	47.7%	-	-	46.8%	43.5%	41.6%
Net sales ¹	58,657	59,859	63,325	79,803	95,564	112,787	124,827	139,506
EBITDA ¹	9,599	7,537	9,564	12,164	15,562	18,879	21,048	23,640
EBIT ¹	7,105	4,906	6,962	8,806	11,221	14,088	15,929	18,331
Net income ¹	5,374	5,137	5,147	5,945	6,744	9,133	11,200	13,235
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	276.05	276.05	276.05
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	21.2x	1.81x	10.82x	2.21%	1.99B
CINTAS CORPORATION	37.15x	6.77x	24.03x	0.92%	81.55B
JACOBS SOLUTIONS INC.	39.52x	1.31x	14.1x	0.94%	17.57B
BUREAU VERITAS SA	20.25x	2.07x	10.19x	3.63%	14.28B
INTERTEK GROUP PLC	25.42x	2.84x	12.15x	2.94%	12.23B
ALS LIMITED	24.94x	3.48x	13.4x	2.32%	8.05B
ISS A/S	15.63x	0.66x	9.35x	1.37%	7.14B
GENPACT LIMITED	10.47x	1.23x	6.57x	2%	6.24B
EXLSERVICE HOLDINGS, INC.	22.08x	2.38x	11.22x	-.--%	5.69B
DKSH HOLDING AG	18.86x	0.4x	9.31x	3.95%	5.4B
Average	23.55x	2.30x	12.11x	2.03%	16.01B
Weighted average by Cap.	31.04x	4.37x	17.82x	1.54%