Xtranet Technologies Peer Comparison

NSE: XTRANET

₹197.11

₹32.85 (20.00%)

As on 28-Aug-2026IST

Market cap

₹1,034 Cr

Revenue (TTM)

₹365 Cr

P/E Ratio

25.7

P/B Ratio

3.3

Div. Yield

0 %

Edit

	Xtranet Technologies	Sterlite Tech	Tata Elxsi	Fractal Analytics	Black Box
Market cap (₹ Cr)	1,034	37,166	22,926	14,479	13,236
Revenue (₹ Cr)	365	5,642	3,886	3,300	6,654
Net Profit (₹ Cr)	40.73	243.00	654.66	286.80	226.02
Net Margin (%)	11.13	4.26	16.07	8.52	3.38
RoE (%)	35.19	11.03	25.28	13.50	26.28
Price to Earnings	25.68	152.95	35.02	49.55	58.57
Price-To-Book	3.35	9.71	7.19	4.94	9.86

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Xtranet Technologies	Sterlite Tech	Tata Elxsi	Fractal Analytics	Black Box
Operating Revenue	365.29	4,745.00	3,757.42	3,299.70	6,321.85
Total Income	366.01	4,804.00	3,950.69	3,365.50	6,383.62
Total Expenditure	301.65	4,176.00	2,918.23	2,794.30	5,807.60
EBITDA	63.64	569.00	839.19	505.40	514.25
Depreciation	5.89	313.00	93.80	135.80	116.35
EBIT	57.76	256.00	745.39	369.60	397.90
Interest	6.48	224.00	17.86	47.40	157.64
Other Income	0.72	59.00	193.27	65.80	61.77
Exceptional Items	--	16.00	-95.69	-11.00	-62.85
Profit before Tax	52.13	107.00	825.11	306.70	239.14
Provision for Tax	11.40	51.00	196.68	19.90	21.62
Profit after Tax	40.73	56.00	628.43	286.80	217.52

Liabilities (₹ Cr)

	Xtranet Technologies	Sterlite Tech	Tata Elxsi	Fractal Analytics	Black Box
Shareholder's Funds	136.01	2,268.00	3,041.34	3,184.90	1,286.91
Minority Interest	-0.30	--	--	1.40	--
Non-Current Liabilities	40.19	1,261.00	85.48	86.70	1,203.03
Current Liabilities	167.97	2,720.00	756.99	1,012.20	1,768.80
Total Liabilities	346.63	6,288.00	3,962.54	4,338.30	4,293.70

Assets (₹ Cr)

	Xtranet Technologies	Sterlite Tech	Tata Elxsi	Fractal Analytics	Black Box
Non-Current Assets	125.57	3,586.00	915.66	1,252.30	1,022.54
Current Assets	218.31	2,663.00	2,968.15	3,032.90	3,236.20
Total Assets	346.63	6,288.00	3,962.54	4,338.30	4,293.70
Total Debt*	85.45	1,827.00	0.00	286.00	826.95
Net Current Assets	50.34	-57.00	2,211.16	2,020.70	1,467.40
Contingent Liabilities	42.74	226.00	0.67	10.00	24.77

Cashflow (₹ Cr)

	Xtranet Technologies	Sterlite Tech	Tata Elxsi	Fractal Analytics	Black Box
Cash From Operating Activities	27.57	520.00	663.98	409.00	83.95
Cash Flow from Investing Activities	-67.52	-507.00	-72.52	-1,422.30	-56.85
Cash from Financing Activities	40.32	-133.00	-534.79	937.80	196.59
Net Cash Inflow / Outflow	0.37	-120.00	56.67	-75.50	223.69

Ratios

Profitability Ratios

	Xtranet Technologies	Sterlite Tech	Tata Elxsi	Fractal Analytics	Black Box
ROCE (%)	32.91	8.38	28.57	12.90	22.50
ROE (%)	35.19	2.73	21.46	13.50	22.20
ROA (%)	12.15	0.96	16.91	8.09	5.95
EBIT Margin (%)	17.62	13.23	27.48	17.31	9.11
Net Margin (%)	11.13	1.17	15.91	8.52	3.41
Cash Profit Margin (%)	12.76	7.78	19.22	12.81	5.28

Growth Ratios

	Xtranet Technologies	Sterlite Tech	Tata Elxsi	Fractal Analytics	Black Box
Revenue Growth (%)	32.31	18.74	0.76	19.32	5.95
EBIT Growth (%)	33.06	38.94	-10.49	42.55	7.70
Net Profit Growth (%)	35.60	177.78	-19.94	30.01	6.22
EPS Growth (%)	35.32	145.53	-19.95	-0.77	1.34
Book Value Growth (%)	42.44	7.68	6.23	100.45	90.79

Valuation Ratios

	Xtranet Technologies	Sterlite Tech	Tata Elxsi	Fractal Analytics	Black Box
Price / Earnings	0.00	154.39	39.43	44.80	36.46
Price / Book Value	0.00	4.06	8.21	4.62	6.17
Dividend Yield (%)	--	0.00	1.89	0.00	0.22
EV/EBITDA	1.91	16.16	22.38	21.38	14.27
Market Cap (₹ Cr)	0.00	8,645.86	24,776.83	13,089.25	7,930.76

Solvency Ratios

	Xtranet Technologies	Sterlite Tech	Tata Elxsi	Fractal Analytics	Black Box
Debt to Equity	0.63	0.86	0.00	0.10	0.64
Short term debt to equity ratio	0.20	0.18	--	--	0.01
Current Ratio	1.30	0.98	3.92	3.00	1.83
Quick Ratio	0.83	0.65	3.92	3.00	1.65
Interest Coverage	9.05	1.48	47.19	7.47	2.52

Operating Efficiency Ratios

	Xtranet Technologies	Sterlite Tech	Tata Elxsi	Fractal Analytics	Black Box
Debtors to sales (%)	31.33	22.47	28.73	21.52	18.25
Asset Turnover	1.09	0.82	1.01	0.93	1.73
Receivable days	138.28	72.77	99.61	71.62	49.67
Inventory Days	79.33	63.15	0.00	0.00	15.38
Payable days	208.31	152.27	2,557.12	--	110.29
Cash Conversion Cycle	9.30	-16.35	-2,457.51	--	-45.24