|
Market Closed -
NSE India S.E.
14:05:08 15/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 281.75 INR | -2.34% |
|
+8.70% | -16.10% |
Company Valuation: Firstsource Solutions Limited
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 | 194,699 | - | - |
| Change | - | -15.51% | 88.56% | 72.96% | -39.81% | 37.6% | - | - |
| Enterprise Value (EV) 1 | 92,689 | 77,600 | 141,865 | 252,791 | 157,679 | 208,174 | 204,733 | 200,502 |
| Change | - | -16.28% | 82.82% | 78.19% | -37.62% | 32.02% | -1.65% | -2.07% |
| P/E | 16.4x | 14.4x | 26.9x | 40.4x | 21.4x | 21.6x | 17.5x | 14.9x |
| PBR | 2.91x | 2.18x | 3.72x | 5.79x | 3.25x | 4.03x | 3.58x | 3.18x |
| PEG | - | -3.66x | 98.45x | 2.7x | 1.6x | 0.6x | 0.8x | 0.9x |
| Capitalization / Revenue | 1.45x | 1.2x | 2.15x | 2.95x | 1.48x | 1.72x | 1.55x | 1.38x |
| EV / Revenue | 1.58x | 1.3x | 2.24x | 3.17x | 1.65x | 1.84x | 1.63x | 1.42x |
| EV / EBITDA | 9.66x | 10.3x | 14.8x | 20.8x | 10.1x | 11x | 9.62x | 8.37x |
| EV / EBIT | 13x | 15.8x | 20.4x | 28.7x | 14.1x | 14.7x | 12.7x | 10.8x |
| EV / FCF | 15x | 10.5x | 25.3x | 55x | 15.5x | 24.3x | 18.5x | 16.2x |
| FCF Yield | 6.67% | 9.55% | 3.95% | 1.82% | 6.46% | 4.12% | 5.39% | 6.17% |
| Dividend per Share 2 | 3.5 | 3.5 | 3.5 | - | 5.5 | 6.094 | 6.93 | 7.821 |
| Rate of return | 2.8% | 3.32% | 1.77% | - | 2.69% | 2.16% | 2.46% | 2.78% |
| EPS 2 | 7.62 | 7.32 | 7.34 | 8.42 | 9.56 | 13.06 | 16.1 | 18.9 |
| Distribution rate | 45.9% | 47.8% | 47.7% | - | 57.5% | 46.7% | 43% | 41.4% |
| Net sales 1 | 58,657 | 59,859 | 63,325 | 79,803 | 95,564 | 113,394 | 125,907 | 140,802 |
| EBITDA 1 | 9,599 | 7,537 | 9,564 | 12,164 | 15,562 | 18,949 | 21,273 | 23,968 |
| EBIT 1 | 7,105 | 4,906 | 6,962 | 8,806 | 11,221 | 14,173 | 16,091 | 18,508 |
| Net income 1 | 5,374 | 5,137 | 5,147 | 5,945 | 6,744 | 9,238 | 11,316 | 13,419 |
| 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 | 281.75 | 281.75 | 281.75 |
| Nbr of stocks (in thousands) | 682,288 | 683,270 | 687,714 | 690,960 | 692,297 | 691,035 | - | - |
| Announcement Date | 5/5/22 A | 5/4/23 A | 5/3/24 A | 4/28/25 A | 5/6/26 A | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.1x | 1.88x | 11.23x | 2.11% | 2.09B | |
| 31.14x | 15.91x | 22.63x | 0.69% | 719B | |
| 37.85x | 6.89x | 24.44x | 0.95% | 82.84B | |
| 22.44x | 4.44x | 9.77x | 0.75% | 64.41B | |
| -88.02x | 19.35x | 46.7x | -.--% | 50.99B | |
| 11.03x | 1.47x | 7.54x | 1% | 47.99B | |
| 45.98x | 1.7x | 9.52x | -.--% | 45.85B | |
| 19.3x | 3.31x | 7.88x | 1.64% | 30.98B | |
| 19.71x | 6.04x | 11.61x | -.--% | 25.81B | |
| 9.72x | 2.57x | 6.2x | -.--% | 24.5B | |
| Average | 13.12x | 6.36x | 15.75x | 0.71% | 109.4B | |
| Weighted average by Cap. | 24.22x | 12.57x | 20.85x | 0.66% |
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
- FSL Stock
- Valuation Firstsource Solutions Limited
Select your edition
All financial news and data tailored to specific country editions
