Xelpmoc Design Peer Comparison

NSE: XELPMOC | BSE: 542367

₹81.64

₹0.55 (0.68%)

As on 28-Aug-2026IST

Market cap

₹121 Cr

Revenue (TTM)

₹4 Cr

P/E Ratio

P/B Ratio

1.7

Div. Yield

0 %

Edit

	Xelpmoc Design	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
Market cap (₹ Cr)	121	37,166	22,926	13,236	10,720
Revenue (₹ Cr)	4	5,642	3,886	6,654	5,811
Net Profit (₹ Cr)	-7.92	243.00	654.66	226.02	776.40
Net Margin (%)	-168.00	4.26	16.07	3.38	12.84
RoE (%)	-10.08	11.03	25.28	26.28	17.67
Price to Earnings	--	152.95	35.02	58.57	13.81
Price-To-Book	1.66	9.71	7.19	9.86	2.25

Income Statement (₹ Cr)

	Xelpmoc Design	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
Operating Revenue	3.91	5,642.00	3,886.44	6,653.61	5,810.70
Total Income	4.71	5,698.00	4,073.40	6,679.47	6,045.20
Total Expenditure	11.02	4,813.00	3,010.31	6,057.21	4,884.30
EBITDA	-7.11	829.00	876.13	596.40	926.40
Depreciation	1.03	321.00	91.80	125.38	96.70
EBIT	-8.13	508.00	784.33	471.02	829.70
Interest	0.04	229.00	14.39	172.06	12.00
Other Income	0.80	56.00	186.96	25.86	234.50
Exceptional Items	-0.28	16.00	-95.69	-69.74	-24.90
Profit before Tax	-7.65	351.00	861.22	255.08	1,027.30
Provision for Tax	0.26	108.00	206.56	29.06	250.90
Profit after Tax	-7.92	243.00	654.66	226.02	776.40

	Xelpmoc Design	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
Shareholder's Funds	74.82	2,268.00	3,041.34	1,286.91	4,719.10
Minority Interest	0.00	0.00	0.00	0.00	0.00
Non-Current Liabilities	8.68	1,358.00	164.21	1,237.99	214.40
Current Liabilities	2.11	2,720.00	756.99	1,768.80	1,150.00
Total Liabilities	72.40	5,447.00	3,585.72	3,072.14	5,172.90

	Xelpmoc Design	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
Non-Current Assets	73.95	3,550.00	210.83	635.59	1,703.30
Current Assets	10.60	2,663.00	2,968.15	3,236.20	4,050.30
Total Assets	72.40	5,447.00	3,585.72	3,072.14	5,172.90
Total Debt*	0.00	1,818.00	0.00	653.67	0.00
Net Current Assets	8.49	-57.00	2,211.16	1,467.40	2,900.30
Contingent Liabilities	0.54	274.00	0.67	30.16	33.50

	Xelpmoc Design	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
Cash From Operating Activities	-4.87	348.00	811.98	-87.61	565.00
Cash Flow from Investing Activities	6.43	-89.00	-308.28	-46.56	-487.70
Cash from Financing Activities	-1.53	4.00	-498.59	192.15	-264.50
Net Cash Inflow / Outflow	0.03	263.00	5.10	57.98	-187.20

	Xelpmoc Design	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
ROCE (%)	-12.61	3.00	39.09	31.13	22.93
ROE (%)	-10.08	11.03	25.28	26.28	17.67
ROA (%)	-10.02	4.09	17.35	6.14	13.79
EBIT Margin (%)	-207.90	9.00	20.18	7.08	14.28
Net Margin (%)	-168.00	4.26	16.07	3.38	12.84
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Xelpmoc Design	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
Revenue Growth (%)	-1.09	36.18	5.19	12.20	8.06
EBIT Growth (%)	-7.34	207.88	-2.60	17.69	13.53
Net Profit Growth (%)	-14.28	1,529.41	-12.15	5.22	15.21
EPS Growth (%)	-11.46	1,442.70	-2.61	1.66	17.78
Book Value Growth (%)	4.13	-1.54	14.05	40.53	13.90

	Xelpmoc Design	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
Price / Earnings	-15.76	154.50	31.58	45.02	13.47
Price / Book Value	1.66	9.71	7.19	9.86	2.25
Dividend Yield (%)	0.00	0.00	2.04	0.13	3.18
EV/EBITDA	-16.50	46.64	24.26	22.68	8.78
Market Cap (₹ Cr)	120.16	3,967.23	32,489.33	6,089.23	15,915.20

	Xelpmoc Design	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
Debt to Equity	0.00	0.51	0.00	0.62	0.00
Short term debt to equity ratio	--	0.36	--	0.01	--
Current Ratio	5.02	0.98	3.92	1.83	3.52
Quick Ratio	5.02	0.65	3.92	1.65	3.52
Interest Coverage	-181.21	2.53	60.86	2.48	86.61

	Xelpmoc Design	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
Debtors to sales (%)	27.71	18.89	27.77	17.34	15.91
Asset Turnover	0.05	0.95	1.03	1.81	1.03
Receivable days	98.17	110.71	95.10	29.16	52.60
Inventory Days	0.00	71.15	0.00	13.95	0.00
Payable days	--	261.85	1,536.47	126.80	--
Cash Conversion Cycle	--	-79.99	-1,441.37	-83.69	--

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.