|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 31.08 USD | -0.83% |
|
-2.08% | -26.77% |
| Apr. 30 | Barrington Upgrades ExlService Holdings to Outperform From Market Perform, Sets $40 Price Target | MT |
| Apr. 29 | ExlService Holdings, Inc., Q1 2026 Earnings Call, Apr 29, 2026 |
Company Valuation: ExlService Holdings, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,821 | 5,602 | 5,088 | 7,140 | 6,669 | 4,748 | - | - |
| Change | - | 16.2% | -9.18% | 40.33% | -6.59% | -28.8% | - | - |
| Enterprise Value (EV) 1 | 4,767 | 5,554 | 4,997 | 7,088 | 6,640 | 4,614 | 4,448 | 4,748 |
| Change | - | 16.51% | -10.04% | 41.84% | -6.32% | -30.5% | -3.6% | 6.76% |
| P/E ratio | 43.2x | 40.1x | 28x | 36.7x | 27.6x | 18.3x | 15.9x | 13.6x |
| PBR | 6.95x | 7.43x | 5.73x | 7.72x | 7.56x | 4.36x | 3.42x | - |
| PEG | - | 1.5x | 0.9x | 3.67x | 1x | 1.8x | 1.1x | 0.8x |
| Capitalization / Revenue | 4.3x | 3.97x | 3.12x | 3.88x | 3.19x | 2.04x | 1.85x | 1.62x |
| EV / Revenue | 4.25x | 3.93x | 3.06x | 3.86x | 3.18x | 1.98x | 1.73x | 1.62x |
| EV / EBITDA | 19.5x | 18.7x | 14.3x | 17.8x | 14.7x | 9.21x | 7.98x | 7.42x |
| EV / EBIT | 30.6x | 28.9x | 20.9x | 26.9x | 21.2x | 13.2x | 11.3x | 10.1x |
| EV / FCF | 32.5x | 45.8x | 31.5x | 31.9x | 22.3x | 17.7x | 13.6x | - |
| FCF Yield | 3.07% | 2.18% | 3.17% | 3.14% | 4.49% | 5.66% | 7.35% | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.67 | 0.846 | 1.1 | 1.21 | 1.54 | 1.698 | 1.951 | 2.29 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,122 | 1,412 | 1,631 | 1,838 | 2,088 | 2,325 | 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 | 395.1 | 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 | -134.3 | -300.6 | - |
| Reference price 2 | 28.95 | 33.89 | 30.85 | 44.38 | 42.44 | 31.08 | 31.08 | 31.08 |
| Nbr of stocks (in thousands) | 166,515 | 165,323 | 164,923 | 160,882 | 157,149 | 152,783 | - | - |
| Announcement Date | 2/24/22 | 2/23/23 | 2/29/24 | 2/25/25 | 2/24/26 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.31x | 1.98x | 9.21x | -.--% | 4.75B | |
| 34.16x | 6.14x | 22.2x | 1.01% | 66.8B | |
| 35.81x | 4.3x | 13.98x | 1.25% | 19.24B | |
| 27.34x | 1.13x | 11.51x | 1.2% | 13.98B | |
| 17.96x | 1.95x | 9.65x | 3.88% | 13.51B | |
| 21.15x | 2.44x | 10.51x | 3.52% | 10.27B | |
| 33.05x | 3.81x | 15.6x | 1.9% | 8.21B | |
| 14.12x | 0.62x | 8.98x | 1.56% | 6.55B | |
| 9.2x | 1.08x | 5.69x | 2.33% | 5.52B | |
| Average | 23.46x | 2.61x | 11.93x | 1.85% | 16.54B | |
| Weighted average by Cap. | 28.99x | 4.11x | 16.21x | 1.58% |
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
- Equities
- EXLS Stock
- Valuation ExlService Holdings, Inc.
Select your edition
All financial news and data tailored to specific country editions
