Valuation Firstsource Solutions Limited

Stocks

Market Closed - NSE India S.E. 04:35:08 01/10/2026 pm IST			5-day change	1st Jan Change
250.40 ^INR	-2.11%		-3.49%	-25.43%

11/08	Firstsource Solutions Limited and Cresta Partner to Accelerate Ai-Powered Customer Experience Transformation	CI
07/08	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	1,35,927	2,35,099	1,41,499	1,73,035	-	-
Change	-	-15.51%	88.56%	72.96%	-39.81%	22.29%	-	-
Enterprise Value (EV) ¹	92,689	77,600	1,41,865	2,52,791	1,57,679	1,86,510	1,83,069	1,78,838
Change	-	-16.28%	82.82%	78.19%	-37.62%	18.28%	-1.85%	-2.31%
P/E	16.4x	14.4x	26.9x	40.4x	21.4x	19x	15.5x	13x
PBR	2.91x	2.18x	3.72x	5.79x	3.25x	3.61x	3.24x	2.91x
PEG	-	-3.66x	98.45x	2.7x	1.6x	0.5x	0.7x	0.7x
Capitalization / Revenue	1.45x	1.2x	2.15x	2.95x	1.48x	1.53x	1.38x	1.23x
EV / Revenue	1.58x	1.3x	2.24x	3.17x	1.65x	1.65x	1.46x	1.27x
EV / EBITDA	9.66x	10.3x	14.8x	20.8x	10.1x	9.86x	8.61x	7.46x
EV / EBIT	13x	15.8x	20.4x	28.7x	14.1x	13.2x	11.4x	9.63x
EV / FCF	15x	10.5x	25.3x	55x	15.5x	21.7x	16.6x	14.8x
FCF Yield	6.67%	9.55%	3.95%	1.82%	6.46%	4.6%	6.02%	6.75%
Dividend per Share ²	3.5	3.5	3.5	-	5.5	6.094	6.93	7.849
Rate of return	2.8%	3.32%	1.77%	-	2.69%	2.43%	2.77%	3.13%
EPS ²	7.62	7.32	7.34	8.42	9.56	13.2	16.16	19.32
Distribution rate	45.9%	47.8%	47.7%	-	57.5%	46.2%	42.9%	40.6%
Net sales ¹	58,657	59,859	63,325	79,803	95,564	1,13,335	1,25,688	1,40,934
EBITDA ¹	9,599	7,537	9,564	12,164	15,562	18,924	21,252	23,978
EBIT ¹	7,105	4,906	6,962	8,806	11,221	14,136	16,106	18,565
Net income ¹	5,374	5,137	5,147	5,945	6,744	9,323	11,324	13,508
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	250.40	250.40	250.40
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

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	18.97x	1.65x	9.86x	2.43%	180Cr
VISA, INC.	28.79x	14.68x	20.86x	0.75%	66TCr
CINTAS CORPORATION	35.02x	6.42x	22.78x	1.03%	7.71TCr
UNITED RENTALS, INC.	23.5x	4.6x	10.13x	0.72%	6.73TCr
NEBIUS GROUP	-106.62x	24.05x	57.83x	-.--%	6.66TCr
PAYPAL HOLDINGS, INC.	10.38x	1.38x	7.12x	1.06%	4.52TCr
BLOCK, INC.	45.17x	1.67x	9.32x	-.--%	4.49TCr
SUNBELT RENTALS HOLDINGS, INC.	19.68x	3.36x	8.01x	1.61%	3.16TCr
CORPAY, INC.	19.79x	6.06x	11.56x	-.--%	2.59TCr
FISERV, INC.	9.41x	2.53x	6.09x	-.--%	2.36TCr
Average	10.41x	6.64x	16.36x	0.76%	10.46TCr
Weighted average by Cap.	19.25x	12.03x	20.60x	0.69%