Nifty
Sensex
:
:
13258.55
45079.55
124.65 (0.95%)
446.90 (1.00%)

Miscellaneous

Rating :
70/99  (View)

BSE: 542367 | NSE: XELPMOC

242.95
0.75 (0.31%)
04-Dec-2020 | 3:47PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  242.00
  •  248.45
  •  240.40
  •  242.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  21073
  •  51.20
  •  355.80
  •  38.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 333.18
  • 94.06
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 332.63
  • N/A
  • 6.08

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.27%
  • 2.57%
  • 22.60%
  • FII
  • DII
  • Others
  • 11.03%
  • 0.07%
  • 6.46%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 232.35
  • 14.80

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 13.43
  • -2.45

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 4.99
  • -15.79

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
3
2
130%
4
1
189%
3
1
123%
2
1
139%
Expenses
2
3
-30%
2
3
-24%
3
3
-5%
3
2
11%
EBITDA
1
-1
-
1
-2
-
1
-1
-
0
-1
-
EBIDTM
43%
-87%
40%
-129%
14%
14%
-19%
-154%
Other Income
0
0
-50%
1
0
55%
0
0
59%
0
0
520%
Interest
0
0
-50%
0
0
0%
0
0
0
0
0
0
Depreciation
0
0
-20%
0
0
-8%
0
0
100%
0
0
100%
PBT
2
-1
-
2
-1
-
1
-1
-
0
-1
-
Tax
0
0
-
0
0
900%
0
0
-
0
0
-
PAT
2
-1
-
2
-1
-
0
-1
-
0
-1
-
PATM
45%
-72%
48%
-114%
7%
7%
-7%
-152%
EPS
1.14
-0.80
-
1.22
-1.01
-
0.35
-0.94
-
-0.11
-0.99
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
12
8
6
5
2
Net Sales Growth
144%
33%
14%
185%
 
Cost Of Goods Sold
4,644
0
0
0
0
Gross Profit
-4,632
8
6
5
2
GP Margin
-37,443%
100%
100%
100%
100%
Total Expenditure
9
11
11
9
5
Power & Fuel Cost
-
0
0
0
0
% Of Sales
-
2%
2%
1%
2%
Employee Cost
-
6
6
4
3
% Of Sales
-
79%
101%
68%
169%
Manufacturing Exp.
-
0
0
0
0
% Of Sales
-
3%
3%
3%
6%
General & Admin Exp.
-
3
4
5
1
% Of Sales
-
41%
72%
85%
69%
Selling & Distn. Exp.
-
0
0
0
0
% Of Sales
-
0%
1%
0%
1%
Miscellaneous Exp.
-
1
0
0
0
% Of Sales
-
12%
3%
8%
3%
EBITDA
3
-3
-5
-4
-3
EBITDA Margin
25%
-38%
-82%
-65%
-149%
Other Income
1
2
0
0
0
Interest
0
0
0
0
0
Depreciation
1
1
0
0
0
PBT
4
-2
-5
-4
-3
Tax
0
0
0
0
0
Tax Rate
4%
-3%
1%
-2%
0%
PAT
4
-2
-5
-4
-3
PAT before Minority Interest
4
-2
-5
-4
-3
Minority Interest
0
0
0
0
0
PAT Margin
29%
-27%
-82%
-67%
-152%
PAT Growth
170%
57%
-38%
-26%
 
EPS
2.61
-1.57
-3.63
-2.63
-2.08

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
45
41
19
13
Share Capital
14
14
7
5
Total Reserves
31
27
13
8
Non-Current Liabilities
7
7
5
5
Secured Loans
0
0
0
0
Unsecured Loans
0
0
0
0
Long Term Provisions
0
0
0
0
Current Liabilities
2
2
1
1
Trade Payables
0
1
0
0
Other Current Liabilities
1
2
1
1
Short Term Borrowings
0
0
0
0
Short Term Provisions
0
0
0
0
Total Liabilities
54
50
25
19
Net Block
1
0
0
0
Gross Block
2
1
0
0
Accumulated Depreciation
1
0
0
0
Non Current Assets
37
29
21
18
Capital Work in Progress
0
0
0
0
Non Current Investment
35
27
19
17
Long Term Loans & Adv.
1
2
1
0
Other Non Current Assets
0
0
0
0
Current Assets
16
20
5
1
Current Investments
13
16
0
0
Inventories
0
0
0
0
Sundry Debtors
1
1
2
0
Cash & Bank
1
2
2
0
Other Current Assets
1
0
0
0
Short Term Loans & Adv.
0
1
0
0
Net Current Assets
14
18
3
0
Total Assets
54
50
25
19

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
-5
-4
-5
11
PBT
-2
-5
-3
-3
Adjustment
0
0
0
14
Changes in Working Capital
-2
1
-1
0
Cash after chg. in Working capital
-4
-4
-4
11
Interest Paid
0
0
0
0
Tax Paid
0
0
-1
0
Other Direct Exp. Paid
0
0
0
0
Extra & Other Items
0
0
0
0
Cash From Investing Activity
3
-17
-2
-14
Net Fixed Assets
-1
0
0
Net Investments
-5
-24
-2
Others
9
8
0
Cash from Financing Activity
-1
21
9
3
Net Cash Inflow / Outflow
-2
0
2
0
Opening Cash & Equivalents
2
2
0
0
Closing Cash & Equivalent
1
2
2
0

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
33
30
29
0
ROA
-4%
-13%
-16%
-15%
ROE
-5%
-17%
-22%
-22%
ROCE
-5%
-17%
-22%
-22%
Fixed Asset Turnover
6.30
10.80
15.06
9.01
Receivable days
44
91
87
91
Inventory Days
0
0
0
0
Payable days
20
30
24
8
Cash Conversion Cycle
24
61
63
83
Total Debt/Equity
0.00
0.00
0.00
0.00
Interest Cover
-25
-4,060
-1,008
-523

News Update


  • Xelpmoc Design gets nod to incorporate wholly owned Subsidiary in UK
    9th Nov 2020, 09:45 AM

    The proposed wholly owned subsidiary will be engaged in information technology segment

    Read More
  • Xelpmoc Design & Tech gets nod to acquire 100% stake in Signal Analytics
    9th Nov 2020, 09:36 AM

    The board of directors of the company at their meeting held on November 7, 2020 has considered and approved the same

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.