Xelpmoc Design and Tech Ltd

Xelpmoc Design Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Xelpmoc Design and Tech Ltd

₹ 110 -3.19%
24 Apr 4:01 p.m.
xelpmoc.in BSE: 542367 NSE: XELPMOC
About

Incorporated in 2015, Xelpmoc Design
and Tech Ltd offers Professional and
Technical consultancy services[1]

Key Points

Business Overview:[1]
XELP provides professional and technical consulting services in the domains of product development, data science, and analytics. It is adept at developing next-generation Artificial Intelligence and Machine Learning technology, specializing in Natural Language Processing and Data Analytics. Company collaborates as
a Technology Partner and Consultant, working with multiple clients across the spectrum, such as governments, businesses, individuals, and start-ups, and helping them optimise their data. As on September 30th 2023, company has Investee Companies ~14 and Clients ~61

Website BSE NSE
  • Market Cap ₹ 162 Cr.
  • Current Price ₹ 110
  • High / Low ₹ 175 / 78.5
  • Stock P/E
  • Book Value ₹ 42.7
  • Dividend Yield 0.00 %
  • ROCE -15.7 %
  • ROE -17.4 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Stock is trading at 2.58 times its book value
  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of 1.22% over past five years.
  • Company has a low return on equity of -18.2% over last 3 years.
  • Working capital days have increased from 163 days to 230 days

* 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

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
1.83 1.86 3.07 3.92 3.78 2.65 2.18 2.14 1.12 1.04 0.63 1.53 0.83
5.19 7.72 6.78 7.18 7.59 5.65 4.37 5.94 -0.38 5.49 2.92 2.41 2.56
Operating Profit -3.36 -5.86 -3.71 -3.26 -3.81 -3.00 -2.19 -3.80 1.50 -4.45 -2.29 -0.88 -1.73
OPM % -183.61% -315.05% -120.85% -83.16% -100.79% -113.21% -100.46% -177.57% 133.93% -427.88% -363.49% -57.52% -208.43%
0.25 0.37 0.13 0.43 0.49 0.49 0.31 0.46 0.24 0.34 -0.77 -1.23 0.17
Interest 0.00 0.00 0.02 0.08 0.08 0.08 0.05 0.06 0.05 0.05 0.04 0.03 0.02
Depreciation 0.02 0.03 0.27 0.41 0.48 0.49 0.49 0.50 0.51 0.47 0.45 0.40 0.28
Profit before tax -3.13 -5.52 -3.87 -3.32 -3.88 -3.08 -2.42 -3.90 1.18 -4.63 -3.55 -2.54 -1.86
Tax % -4.15% -10.33% -6.20% -5.12% -0.26% 0.97% 29.75% -1.54% -4.24% -5.40% -0.28% 1.57% -1.08%
-3.00 -4.95 -3.63 -3.14 -3.87 -3.11 -3.14 -3.84 1.23 -4.38 -3.55 -2.58 -1.85
EPS in Rs -2.07 -3.42 -2.51 -2.17 -2.66 -2.14 -2.16 -2.64 0.84 -2.99 -2.41 -1.75 -1.26
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2016 7m Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
0 2 5 6 8 14 8 13 6 4
2 5 9 11 11 11 23 27 15 13
Operating Profit -2 -3 -4 -5 -3 4 -15 -14 -9 -9
OPM % -8,200% -148% -65% -81% -34% 25% -181% -103% -138% -232%
0 0 0 0 1 1 1 2 1 -1
Interest 0 0 0 0 0 0 0 0 0 0
Depreciation 0 0 0 0 1 0 0 2 2 2
Profit before tax -2 -3 -4 -5 -2 4 -13 -14 -10 -13
Tax % 0% 0% 2% -1% 3% 1% -5% -3% 4%
-2 -3 -4 -5 -2 4 -13 -14 -10 -12
EPS in Rs -8.91 -5.85 -5.52 -3.60 -1.55 2.96 -8.88 -9.46 -6.92 -8.41
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: 1%
3 Years: -23%
TTM: -50%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: -11%
Stock Price CAGR
10 Years: %
5 Years: 17%
3 Years: -26%
1 Year: -26%
Return on Equity
10 Years: %
5 Years: -12%
3 Years: -18%
Last Year: -17%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 2 5 7 14 14 14 14 15 15 15
Reserves 1 8 12 27 31 45 78 49 47 48
0 0 0 0 1 0 0 4 2 1
1 6 6 9 8 11 14 9 10 7
Total Liabilities 4 19 25 50 54 70 106 77 75 71
0 0 0 0 1 0 0 4 2 2
CWIP 0 0 0 0 0 0 0 0 0 0
Investments 4 17 19 44 48 59 89 60 65 62
0 1 6 6 4 10 17 13 7 7
Total Assets 4 19 25 50 54 70 106 77 75 71

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
2 11 -5 -4 -5 -1 -2 -12 -8
-4 -14 -2 -17 3 1 -14 3 9
2 3 9 21 -1 -0 27 -1 -2
Net Cash Flow 0 0 2 0 -2 0 11 -10 -1

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 365 91 142 57 45 76 79 91 64
Inventory Days
Days Payable
Cash Conversion Cycle 365 91 142 57 45 76 79 91 64
Working Capital Days -2,008 41 69 -35 45 115 68 191 230
ROCE % -35% -22% -17% -5% 6% -19% -19% -16%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
54.16% 54.12% 54.02% 54.02% 54.02% 54.02% 53.82% 53.46% 53.17% 53.05% 52.24% 52.19%
8.69% 5.15% 4.96% 5.10% 4.96% 0.95% 0.08% 0.00% 0.14% 0.12% 0.00% 0.00%
0.44% 0.44% 0.44% 0.44% 0.44% 0.44% 0.44% 0.43% 0.43% 0.43% 0.43% 0.39%
36.71% 40.29% 40.58% 40.45% 40.58% 44.59% 45.66% 46.10% 46.24% 46.40% 47.32% 47.41%
No. of Shareholders 15,45415,62115,53714,98315,18015,86015,83615,25914,22814,00413,51713,015

* 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

DRHP

Concalls