Valuation ExlService Holdings, Inc.

Stocks

Real-time Estimate Cboe BZX Other stock markets 09:14:48 11/06/2026 pm IST			5-day change	1st Jan Change
28.58 ^USD	-1.52%		-2.72%	-32.66%

09/06	Lifemed and EXL Collaborate to Transform Healthcare Revenue Cycle Management into Revenue Cycle Automation	CI
04/06	Exl Integrates Nvidia Transaction Foundation Model Workflow into Ai and Analytics Offerings	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,821	5,602	5,088	7,140	6,669	4,434	-	-
Change	-	16.2%	-9.18%	40.33%	-6.59%	-33.52%	-	-
Enterprise Value (EV) ¹	4,767	5,554	4,997	7,088	6,640	4,300	4,133	4,434
Change	-	16.51%	-10.04%	41.84%	-6.32%	-35.24%	-3.88%	7.28%
P/E Ratio	43.2x	40.1x	28x	36.7x	27.6x	17.1x	14.9x	12.7x
PBR	6.95x	7.43x	5.73x	7.72x	7.56x	4.08x	3.19x	-
PEG	-	1.5x	0.9x	3.67x	1x	1.7x	1x	0.7x
Capitalization / Revenue	4.3x	3.97x	3.12x	3.88x	3.19x	1.91x	1.73x	1.51x
EV / Revenue	4.25x	3.93x	3.06x	3.86x	3.18x	1.85x	1.61x	1.51x
EV / EBITDA	19.5x	18.7x	14.3x	17.8x	14.7x	8.58x	7.42x	6.93x
EV / EBIT	30.6x	28.9x	20.9x	26.9x	21.2x	12.3x	10.5x	9.39x
EV / FCF	32.5x	45.8x	31.5x	31.9x	22.3x	16.5x	12.6x	-
FCF Yield	3.07%	2.18%	3.17%	3.14%	4.49%	6.07%	7.91%	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.67	0.846	1.1	1.21	1.54	1.697	1.951	2.29
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,122	1,412	1,631	1,838	2,088	2,323	2,569	2,927
EBITDA ¹	244.9	297.5	349.1	397.7	452.3	501.1	557.2	639.6
EBIT ¹	155.9	192.2	238.8	263.6	313.8	350.9	395	472.4
Net income ¹	114.8	143	184.6	198.3	251	266	303.9	351.5
Net Debt ¹	-53.86	-47.7	-90.83	-52.09	-29.77	-134	-301	-
Reference price ²	28.95	33.89	30.85	44.38	42.44	29.02	29.02	29.02
Nbr of stocks (in thousands)	1,66,515	1,65,323	1,64,923	1,60,882	1,57,149	1,52,783	-	-
Announcement Date	24/02/22	23/02/23	29/02/24	25/02/25	24/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EXLSERVICE HOLDINGS, INC.	17.1x	1.85x	8.58x	-.--%	443.38Cr
CINTAS CORPORATION	36.91x	6.63x	23.93x	0.93%	7.22TCr
RB GLOBAL, INC.	36.63x	4.38x	14.31x	1.23%	1.97TCr
JACOBS SOLUTIONS INC.	28.11x	1.16x	11.79x	1.17%	1.44TCr
BUREAU VERITAS SA	17.54x	1.9x	9.42x	3.96%	1.29TCr
INTERTEK GROUP PLC	23.61x	2.68x	11.49x	3.17%	1.12TCr
ALS LIMITED	26.04x	3.57x	13.76x	2.25%	810.39Cr
ISS A/S	13.59x	0.62x	8.81x	1.59%	634.26Cr
GENPACT LIMITED	9.07x	1.04x	5.49x	2.33%	545.64Cr
DKSH HOLDING AG	17.44x	0.38x	8.67x	4.17%	510.65Cr
Average	22.61x	2.42x	11.62x	2.08%	1.6TCr
Weighted average by Cap.	29.99x	4.28x	16.95x	1.61%