|
Market Closed -
Nasdaq
01:30:00 30/10/2026 am IST
|
5-day change | 1st Jan Change | ||
| 88.23 USD | +0.97% |
|
+2.82% | +41.19% |
| 23/10 | 1st Source Q3 Earnings, Revenue Rise | MT |
| 23/10 | Earnings Flash (SRCE) 1st Source Posts Q3 EPS $2.03, vs. FactSet Est of $1.83 | MT |
Company Valuation: 1st Source Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,230 | 1,309 | 1,342 | 1,431 | 1,527 | 2,125 | - | - |
| Change | - | 6.43% | 2.55% | 6.62% | 6.68% | 39.17% | - | - |
| Enterprise Value (EV) | 1,230 | 1,309 | 1,342 | 1,431 | 1,527 | 2,125 | 2,125 | 2,125 |
| Change | - | 6.43% | 2.55% | 6.62% | 6.68% | 39.17% | 0% | 0% |
| P/E | 10.6x | 11x | 10.9x | 10.9x | 9.75x | 11.7x | 11.6x | 11x |
| PBR | 1.34x | 1.52x | 1.36x | 1.29x | 1.19x | 1.57x | 1.43x | 1.3x |
| PEG | - | 3.69x | 2.78x | 1.66x | 0.5x | 0.7x | 8.73x | 2.09x |
| Capitalization / Revenue | 3.65x | 3.68x | 3.63x | 3.69x | 3.52x | 4.48x | 4.34x | 4.17x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 4.48x | 4.34x | 4.17x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 8.39x | 8.22x | 7.84x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 1.21 | 1.26 | 1.3 | 1.4 | 1.52 | 1.73 | 1.86 | 1.95 |
| Rate of return | 2.44% | 2.37% | 2.37% | 2.4% | 2.43% | 1.96% | 2.11% | 2.21% |
| EPS 2 | 4.7 | 4.84 | 5.03 | 5.36 | 6.41 | 7.523 | 7.623 | 8.025 |
| Distribution rate | 25.7% | 26% | 25.8% | 26.1% | 23.7% | 23% | 24.4% | 24.3% |
| Net sales 1 | 337.2 | 355.4 | 370 | 387.7 | 434.4 | 474.3 | 489.6 | 509.8 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 151 | 170.7 | 168.3 | 184.1 | 217.6 | 253.4 | 258.5 | 271.1 |
| Net income 1 | 118.5 | 120.5 | 124.9 | 132.6 | 158.3 | 181.9 | 183.3 | 192.3 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 49.60 | 53.09 | 54.95 | 58.38 | 62.49 | 88.23 | 88.23 | 88.23 |
| Nbr of stocks (in thousands) | 24,798 | 24,657 | 24,429 | 24,516 | 24,435 | 24,085 | - | - |
| Announcement Date | 20/01/22 | 19/01/23 | 18/01/24 | 23/01/25 | 23/01/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.61x | - | - | 1.98% | 210.45Cr | |
| 13.62x | - | - | 1.88% | 90TCr | |
| 6.25x | - | - | 4.97% | 43TCr | |
| 6.82x | - | - | 4.66% | 38TCr | |
| 11.58x | - | - | 2.35% | 35TCr | |
| 6.3x | - | - | 4.93% | 34TCr | |
| 6.76x | - | - | 4.73% | 32TCr | |
| 10.75x | - | - | 4.91% | 30TCr | |
| 17.65x | - | - | 2.39% | 28TCr | |
| 11.4x | - | - | 2.27% | 25TCr | |
| Average | 10.27x | 3.51% | 35.54TCr | |||
| Weighted average by Cap. | 10.40x | 3.46% |
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
- SRCE Stock
- Valuation 1st Source Corporation
Select your edition
All financial news and data tailored to specific country editions
