ExlService Holdings (EXLS) Financials

$34.62

$-0.33 (-0.94%)

As on 10-Sep-2026 16:00EDT

Market cap

$5,554 Mln

Revenue (TTM)

$2,237 Mln

P/E Ratio

23.2

P/B Ratio

6.5

Div. Yield

0 %

Income Statement ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Operating Revenue	2,237.31	2,087.68	1,838.37	1,630.67	1,412.04	1,122.29
Cost of Revenue	1,375.70	1,286.60	1,147.36	1,022.90	896.60	690.93
Gross Profit	861.62	801.08	691.01	607.77	515.45	431.36
Operating Expenses	528.30	487.33	427.39	369.01	323.29	275.48
Operating Profit (EBIT)	333.32	313.75	263.62	238.76	192.16	155.88
Other Income	--	--	--	--	6.62	-1.71
Profit before Tax	325.54	315.05	261.23	238.09	190.53	146.61
Provision for Tax	75.43	63.73	62.94	53.54	47.57	31.85
Profit after Tax (Net Income)	250.00	251.02	198.30	184.56	142.97	114.76
Minority Interest	--	--	--	--	--	--
Consolidated Profit	--	--	--	--	142.97	114.76

Liabilities ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Shareholder's Funds	866.24	912.71	929.86	889.44	758.18	693.16
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	178.00	465.41	398.43	226.13	309.99	94.06
Current Liabilities	703.65	324.13	290.12	326.40	277.95	495.69
Total Liabilities	2,451.53	1,702.24	1,618.40	1,441.97	1,346.12	1,282.90

Assets ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Non-Current Assets	872.61	872.28	827.50	765.60	734.50	706.24
Current Assets	875.28	829.96	790.91	676.37	611.62	576.66
Total Assets	2,451.53	1,702.24	1,618.40	1,441.97	1,346.12	1,282.90
Total Debt*	488.02	403.62	366.61	271.76	313.65	347.38
Net Current Assets	171.64	505.83	505.07	353.27	334.85	82.46

Cashflow ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Cash From Operating Activities	--	350.72	268.53	211.20	166.14	184.39
Cash Flow from Investing Activities	--	-49.26	-119.10	-12.00	-96.55	-114.27
Cash from Financing Activities	--	-312.76	-119.10	-181.45	-81.72	-146.88
Net Cash Inflow / Outflow	--	--	--	--	-12.13	-76.76

Financials Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Adjusted EPS ($)	1.58	1.54	1.21	1.11	0.85	0.67
Cash EPS ($)	--	2.06	1.68	1.54	1.31	0.96
Adjusted Book Value ($)	--	5.62	5.66	5.33	4.48	4.07
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	2.16	1.63	1.27	0.98	1.08
Free Cash Flow per Share ($)	--	1.83	1.35	0.95	0.72	0.86

Profitability Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
ROCE (%)	--	19.21	16.14	16.53	13.54	10.98
ROE (%)	28.11	27.25	21.80	22.40	19.70	16.25
ROA (%)	11.29	15.12	12.96	13.24	10.88	9.07
EBIT Margin (%)	15.92	15.93	15.26	15.40	14.05	13.73
Net Margin (%)	11.17	12.02	10.79	11.32	10.08	10.24
Cash Profit Margin (%)	--	--	--	--	--	--

Growth Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Revenue Growth (%)	13.63	0.14	0.13	0.15	0.26	0.17
EBIT Growth (%)	10.26	18.55	11.74	26.60	28.70	21.82
Net Profit Growth (%)	5.79	26.59	7.44	29.09	24.58	28.26
EPS Growth (%)	9.72	0.28	0.09	0.31	0.26	0.29
Book Value Growth (%)	-12.28	--	--	--	--	--

Valuation Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Price / Earnings	23.18	27.47	36.78	27.90	200.49	215.09
Price / Book Value	6.53	7.56	7.84	5.79	37.81	35.61
Dividend Yield (%)	--	--	--	--	--	--
EV/EBITDA	13.69	17.79	20.44	15.94	103.81	107.63
Close Price ($)	25.86	42.44	44.38	30.85	33.89	28.95
High Price ($)	47.11	52.43	47.37	35.94	38.24	29.19
Low Price ($)	24.85	37.30	28.16	25.17	22.43	15.28
Market Cap ($ Cr)	5,553.57	--	--	--	--	--

Solvency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Debt to Equity	--	0.44	0.39	0.31	0.41	0.50
Short term debt to equity ratio	0.46	0.02	0.02	0.09	0.06	0.40
Current Ratio	1.24	2.56	2.73	2.07	2.20	1.16
Quick Ratio	1.24	--	--	--	2.18	1.09
Interest Coverage	11.61	18.89	14.57	19.05	24.04	20.38

Operating Efficiency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Debtors to sales (%)	19.41	18.76	19.57	20.20	19.54	19.11
Asset Turnover	1.01	1.26	1.20	1.17	1.07	0.89
Receivable days	--	65.73	68.47	67.79	63.41	61.79
Inventory Days	--	--	--	1.75	8.34	15.26
Payable days	--	1.51	1.74	2.29	2.99	3.66
Cash Conversion Cycle	--	--	--	67.24	68.76	73.39

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

Income Statement ($ Mln)