|
Market Closed -
NSE India S.E.
04:35:08 23/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 290.40 INR | +0.35% |
|
+3.05% | -13.52% |
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 | 1,35,927 | 2,35,099 | 1,41,499 | 2,00,676 | - | - |
| Change | - | -15.51% | 88.56% | 72.96% | -39.81% | 41.82% | - | - |
| Enterprise Value (EV) 1 | 92,689 | 77,600 | 1,41,865 | 2,52,791 | 1,57,679 | 2,14,151 | 2,10,710 | 2,06,479 |
| Change | - | -16.28% | 82.82% | 78.19% | -37.62% | 35.81% | -1.61% | -2.01% |
| P/E | 16.4x | 14.4x | 26.9x | 40.4x | 21.4x | 22.3x | 18x | 15.4x |
| PBR | 2.91x | 2.18x | 3.72x | 5.79x | 3.25x | 4.16x | 3.69x | 3.28x |
| 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 | 1.77x | 1.59x | 1.42x |
| EV / Revenue | 1.58x | 1.3x | 2.24x | 3.17x | 1.65x | 1.89x | 1.67x | 1.47x |
| EV / EBITDA | 9.66x | 10.3x | 14.8x | 20.8x | 10.1x | 11.3x | 9.86x | 8.57x |
| EV / EBIT | 13x | 15.8x | 20.4x | 28.7x | 14.1x | 15x | 13x | 11.1x |
| EV / FCF | 15x | 10.5x | 25.3x | 55x | 15.5x | 25.8x | 19.1x | 16.8x |
| FCF Yield | 6.67% | 9.55% | 3.95% | 1.82% | 6.46% | 3.87% | 5.25% | 5.97% |
| 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% | 2.1% | 2.39% | 2.69% |
| EPS 2 | 7.62 | 7.32 | 7.34 | 8.42 | 9.56 | 13.01 | 16.13 | 18.89 |
| Distribution rate | 45.9% | 47.8% | 47.7% | - | 57.5% | 46.8% | 43% | 41.4% |
| Net sales 1 | 58,657 | 59,859 | 63,325 | 79,803 | 95,564 | 1,13,422 | 1,25,958 | 1,40,884 |
| EBITDA 1 | 9,599 | 7,537 | 9,564 | 12,164 | 15,562 | 19,012 | 21,368 | 24,105 |
| EBIT 1 | 7,105 | 4,906 | 6,962 | 8,806 | 11,221 | 14,248 | 16,191 | 18,616 |
| Net income 1 | 5,374 | 5,137 | 5,147 | 5,945 | 6,744 | 9,273 | 11,335 | 13,392 |
| 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 | 290.40 | 290.40 | 290.40 |
| Nbr of stocks (in thousands) | 6,82,288 | 6,83,270 | 6,87,714 | 6,90,960 | 6,92,297 | 6,91,035 | - | - |
| Announcement Date | 05/05/22 | 04/05/23 | 03/05/24 | 28/04/25 | 06/05/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.32x | 1.89x | 11.26x | 2.1% | 211.4Cr | |
| 32.55x | 16.57x | 23.56x | 0.66% | 75TCr | |
| 40.66x | 7.39x | 26.22x | 0.89% | 8.9TCr | |
| 22.62x | 4.57x | 9.9x | 0.72% | 6.8TCr | |
| 11.25x | 1.49x | 7.64x | 0.98% | 4.88TCr | |
| 45.09x | 1.71x | 9.59x | -.--% | 4.62TCr | |
| -75.12x | 17.09x | 41.45x | -.--% | 4.35TCr | |
| 20.04x | 3.41x | 8.12x | 1.58% | 3.22TCr | |
| 20.48x | 6.23x | 11.95x | -.--% | 2.68TCr | |
| 10.48x | 2.68x | 6.45x | -.--% | 2.65TCr | |
| Average | 15.04x | 6.30x | 15.61x | 0.69% | 11.32TCr | |
| Weighted average by Cap. | 26.87x | 12.92x | 21.24x | 0.64% |
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
