ESDS Software Solution Peer Comparison

NSE: ESDS | BSE: 544898

₹1,231.70

₹-64.80 (-5.00%)

As on 23-Oct-2026IST

Market cap

₹14,417 Cr

Revenue (TTM)

₹472 Cr

P/E Ratio

119.9

P/B Ratio

10.2

Div. Yield

0 %

Edit

	ESDS Software Solution	Sterlite Tech	Tata Elxsi	Black Box	Fractal Analytics
Market cap (₹ Cr)	14,417	42,615	23,004	14,323	12,642
Revenue (₹ Cr)	472	7,137	4,024	6,654	3,300
Net Profit (₹ Cr)	120.82	756.00	670.14	226.02	286.80
Net Margin (%)	25.14	10.48	15.97	3.38	8.52
RoE (%)	25.84	22.06	24.90	26.28	13.50
Price to Earnings	119.86	56.37	34.33	63.38	43.27
Price-To-Book	10.16	9.38	7.90	10.67	4.31

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	ESDS Software Solution	Sterlite Tech	Tata Elxsi	Black Box	Fractal Analytics
Operating Revenue	472.21	4,745.00	3,757.42	6,321.85	3,299.70
Total Income	480.65	4,804.00	3,950.69	6,383.62	3,365.50
Total Expenditure	237.98	4,176.00	2,918.23	5,807.60	2,794.30
EBITDA	234.23	569.00	839.19	514.25	505.40
Depreciation	63.46	313.00	93.80	116.35	135.80
EBIT	170.77	256.00	745.39	397.90	369.60
Interest	11.79	224.00	17.86	157.64	47.40
Other Income	8.44	59.00	193.27	61.77	65.80
Exceptional Items	--	16.00	-95.69	-62.85	-11.00
Profit before Tax	167.42	107.00	825.11	239.14	306.70
Provision for Tax	46.60	51.00	196.68	21.62	19.90
Profit after Tax	120.82	56.00	628.43	217.52	286.80

Liabilities (₹ Cr)

	ESDS Software Solution	Sterlite Tech	Tata Elxsi	Black Box	Fractal Analytics
Shareholder's Funds	543.66	2,268.00	3,041.34	1,286.91	3,184.90
Minority Interest	0.54	--	--	--	1.40
Non-Current Liabilities	89.98	1,261.00	85.48	1,203.03	86.70
Current Liabilities	1,303.72	2,720.00	756.99	1,768.80	1,012.20
Total Liabilities	1,937.90	6,288.00	3,962.54	4,293.70	4,338.30

Assets (₹ Cr)

	ESDS Software Solution	Sterlite Tech	Tata Elxsi	Black Box	Fractal Analytics
Non-Current Assets	423.76	3,586.00	915.66	1,022.54	1,252.30
Current Assets	1,514.14	2,663.00	2,968.15	3,236.20	3,032.90
Total Assets	1,937.90	6,288.00	3,962.54	4,293.70	4,338.30
Total Debt*	42.92	1,827.00	0.00	826.95	286.00
Net Current Assets	210.42	-57.00	2,211.16	1,467.40	2,020.70
Contingent Liabilities	55.17	226.00	0.67	24.77	10.00

Cashflow (₹ Cr)

	ESDS Software Solution	Sterlite Tech	Tata Elxsi	Black Box	Fractal Analytics
Cash From Operating Activities	1,367.71	520.00	663.98	83.95	409.00
Cash Flow from Investing Activities	-131.17	-507.00	-72.52	-56.85	-1,422.30
Cash from Financing Activities	-44.72	-133.00	-534.79	196.59	937.80
Net Cash Inflow / Outflow	1,191.83	-120.00	56.67	223.69	-75.50

Ratios

Profitability Ratios

	ESDS Software Solution	Sterlite Tech	Tata Elxsi	Black Box	Fractal Analytics
ROCE (%)	34.20	8.38	28.57	22.50	12.90
ROE (%)	25.84	2.73	21.46	22.20	13.50
ROA (%)	9.32	0.96	16.91	5.95	8.09
EBIT Margin (%)	51.39	13.23	27.48	9.11	17.31
Net Margin (%)	25.14	1.17	15.91	3.41	8.52
Cash Profit Margin (%)	39.03	7.78	19.22	5.28	12.81

Growth Ratios

	ESDS Software Solution	Sterlite Tech	Tata Elxsi	Black Box	Fractal Analytics
Revenue Growth (%)	30.68	18.74	0.76	5.95	19.32
EBIT Growth (%)	42.59	38.94	-10.49	7.70	42.55
Net Profit Growth (%)	117.26	177.78	-19.94	6.22	30.01
EPS Growth (%)	116.29	145.53	-19.95	1.34	-0.77
Book Value Growth (%)	30.37	7.68	6.23	90.79	100.45

Valuation Ratios

	ESDS Software Solution	Sterlite Tech	Tata Elxsi	Black Box	Fractal Analytics
Price / Earnings	0.00	154.39	39.43	36.46	44.80
Price / Book Value	0.00	4.06	8.21	6.17	4.62
Dividend Yield (%)	--	0.00	1.89	0.22	0.00
EV/EBITDA	-4.95	16.16	22.38	14.27	21.38
Market Cap (₹ Cr)	0.00	8,645.86	24,776.83	7,930.76	13,089.25

Solvency Ratios

	ESDS Software Solution	Sterlite Tech	Tata Elxsi	Black Box	Fractal Analytics
Debt to Equity	0.08	0.86	0.00	0.64	0.10
Short term debt to equity ratio	0.00	0.18	--	0.01	--
Current Ratio	1.16	0.98	3.92	1.83	3.00
Quick Ratio	1.16	0.65	3.92	1.65	3.00
Interest Coverage	15.20	1.48	47.19	2.52	7.47

Operating Efficiency Ratios

	ESDS Software Solution	Sterlite Tech	Tata Elxsi	Black Box	Fractal Analytics
Debtors to sales (%)	35.05	22.47	28.73	18.25	21.52
Asset Turnover	0.36	0.82	1.01	1.73	0.93
Receivable days	119.42	72.77	99.61	49.67	71.62
Inventory Days	0.00	63.15	0.00	15.38	0.00
Payable days	--	152.27	2,557.12	110.29	--
Cash Conversion Cycle	--	-16.35	-2,457.51	-45.24	--