Expleo Solutions Ltd

Expleo Solutions Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Expleo Solutions Ltd

₹ 1,452 -2.89%
20 Dec - close price
investors.expleo.com BSE: 533121 NSE: EXPLEOSOL
About

Expleo Solutions Ltd is an India-based software service provider primarily delivering software validation and verification services to the BFSI industry worldwide.[1]

Key Points

Service Offerings
The company offers various Software Validation and Verification Services, Software Development and Engineering consultancy services related to BFSI, Aerospace, Automotive, Defence and Rail Industry. [1]

Website BSE NSE
  • Market Cap ₹ 2,253 Cr.
  • Current Price ₹ 1,452
  • High / Low ₹ 1,567 / 1,146
  • Stock P/E 20.6
  • Book Value ₹ 432
  • Dividend Yield 0.00 %
  • ROCE 20.5 %
  • ROE 15.9 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Company has delivered good profit growth of 20.1% CAGR over last 5 years

Cons

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: IT - Software Industry: Computers - Software - Medium / Small

Part of BSE Information Technology BSE SmallCap BSE Allcap

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
97 106 196 212 220 240 231 225 234 250 255 252 259
81 89 166 176 178 168 188 192 200 212 221 213 217
Operating Profit 16 17 30 37 42 72 43 33 34 38 34 39 42
OPM % 17% 16% 15% 17% 19% 30% 19% 15% 14% 15% 13% 15% 16%
1 0 6 1 1 13 4 2 2 11 2 2 13
Interest 0 0 1 0 0 1 0 1 1 1 1 1 1
Depreciation 2 2 5 7 7 7 7 8 8 8 9 9 10
Profit before tax 15 15 30 31 36 77 39 26 27 41 26 31 44
Tax % 27% 26% 28% 25% 33% 28% 26% 22% 24% 16% 40% 23% 20%
11 11 22 23 24 55 29 20 21 34 16 24 35
EPS in Rs 10.80 11.10 21.20 22.39 23.38 54.00 28.34 13.01 13.22 21.93 10.12 15.40 22.87
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
161 194 214 264 260 271 283 270 301 743 903 965 1,017
131 155 177 210 219 231 230 217 231 618 703 816 863
Operating Profit 30 40 37 54 41 40 53 53 70 124 200 149 154
OPM % 19% 20% 17% 20% 16% 15% 19% 20% 23% 17% 22% 15% 15%
2 10 2 6 1 13 6 8 5 6 16 7 28
Interest 1 2 2 0 0 0 0 1 1 1 2 3 3
Depreciation 5 6 5 4 5 6 6 6 6 19 28 34 36
Profit before tax 26 42 32 56 37 48 54 54 68 110 186 120 142
Tax % 27% 29% 32% 34% 36% 33% 32% 26% 26% 39% 28% 24%
19 30 22 37 24 32 36 40 50 68 134 90 109
EPS in Rs 19.20 29.26 20.53 34.68 22.29 29.86 33.79 38.92 49.20 66.01 130.59 58.27 70.32
Dividend Payout % 31% 31% 117% 69% 108% 80% 0% 0% 0% 0% 6% 0%
Compounded Sales Growth
10 Years: 17%
5 Years: 28%
3 Years: 47%
TTM: 9%
Compounded Profit Growth
10 Years: 12%
5 Years: 20%
3 Years: 22%
TTM: -13%
Stock Price CAGR
10 Years: 8%
5 Years: 40%
3 Years: -6%
1 Year: 12%
Return on Equity
10 Years: 24%
5 Years: 23%
3 Years: 22%
Last Year: 16%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 10 10 11 11 11 11 11 10 10 16 16 16 16
Reserves 78 98 91 98 116 118 128 142 192 379 515 596 655
14 12 10 0 0 0 0 0 7 15 26 26 33
26 27 54 73 43 63 53 62 56 185 174 128 172
Total Liabilities 128 147 165 182 171 191 192 214 264 594 730 765 876
31 27 24 25 27 22 19 26 25 108 142 131 134
CWIP 0 1 1 0 0 0 0 0 0 6 6 5 0
Investments 0 0 0 0 0 0 0 0 0 0 0 15 0
97 119 139 157 144 169 173 188 239 480 582 614 742
Total Assets 128 147 165 182 171 191 192 214 264 594 730 765 876

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
18 24 33 58 42 25 41 17 66 24 23 69
-23 -1 -6 11 -14 -18 24 -7 -44 3 -37 -30
6 -13 -11 -39 -31 -31 -26 -29 -3 -10 -7 -15
Net Cash Flow 2 10 16 30 -2 -23 38 -19 19 17 -21 24

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 93 105 97 75 60 92 59 103 74 85 97 94
Inventory Days
Days Payable
Cash Conversion Cycle 93 105 97 75 60 92 59 103 74 85 97 94
Working Capital Days 62 68 23 -7 8 21 15 50 50 48 94 114
ROCE % 31% 40% 29% 51% 31% 38% 40% 38% 39% 36% 39% 20%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
56.17% 56.17% 56.17% 56.17% 56.17% 56.17% 71.05% 71.05% 71.05% 71.05% 71.05% 71.05%
0.09% 0.13% 0.00% 0.08% 0.01% 0.01% 0.15% 0.00% 0.03% 0.04% 0.06% 0.21%
2.16% 2.08% 2.39% 3.35% 4.52% 4.74% 2.92% 2.73% 3.26% 2.37% 1.83% 1.78%
0.00% 0.00% 0.00% 0.00% 0.00% 0.01% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
41.58% 41.62% 41.44% 40.39% 39.30% 39.07% 25.87% 26.22% 25.67% 26.56% 27.06% 26.96%
No. of Shareholders 21,42521,98121,64922,02521,23620,67121,83125,65127,17929,46229,08328,506

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls