Expleo Solutions Peer Comparison

NSE: EXPLEOSOL | BSE: 533121

₹893.35

₹19.65 (2.25%)

As on 28-Aug-2026 09:34IST

Market cap

₹1,358 Cr

Revenue (TTM)

₹1,140 Cr

P/E Ratio

9.9

P/B Ratio

1.7

Div. Yield

12.6 %

Edit

	Expleo Solutions	Sterlite Tech	Tata Elxsi	Black Box	BLS International
Market cap (₹ Cr)	1,358	35,727	22,633	13,136	9,808
Revenue (₹ Cr)	1,140	5,642	3,886	6,654	3,178
Net Profit (₹ Cr)	137.74	243.00	654.66	226.02	744.45
Net Margin (%)	11.65	4.26	16.07	3.38	22.76
RoE (%)	19.96	11.03	25.28	26.28	30.73
Price to Earnings	9.86	147.03	34.57	58.12	13.90
Price-To-Book	1.68	9.34	7.10	9.78	3.68

Income Statement (₹ Cr)

	Expleo Solutions	Sterlite Tech	Tata Elxsi	Black Box	BLS International
Operating Revenue	1,107.96	4,745.00	3,757.42	6,321.85	2,193.30
Total Income	1,145.85	4,804.00	3,950.69	6,383.62	2,273.81
Total Expenditure	938.00	4,176.00	2,918.23	5,807.60	1,545.00
EBITDA	169.97	569.00	839.19	514.25	648.30
Depreciation	28.33	313.00	93.80	116.35	76.54
EBIT	141.64	256.00	745.39	397.90	571.76
Interest	2.24	224.00	17.86	157.64	46.74
Other Income	37.89	59.00	193.27	61.77	80.50
Exceptional Items	-14.73	16.00	-95.69	-62.85	--
Profit before Tax	162.57	107.00	825.11	239.14	605.52
Provision for Tax	38.58	51.00	196.68	21.62	65.88
Profit after Tax	123.98	56.00	628.43	217.52	539.65

	Expleo Solutions	Sterlite Tech	Tata Elxsi	Black Box	BLS International
Shareholder's Funds	776.31	2,268.00	3,041.34	1,286.91	1,730.83
Minority Interest	--	--	--	--	287.95
Non-Current Liabilities	16.13	1,261.00	85.48	1,203.03	287.51
Current Liabilities	128.08	2,720.00	756.99	1,768.80	488.81
Total Liabilities	928.83	6,288.00	3,962.54	4,293.70	2,804.12

	Expleo Solutions	Sterlite Tech	Tata Elxsi	Black Box	BLS International
Non-Current Assets	209.34	3,586.00	915.66	1,022.54	1,652.93
Current Assets	711.18	2,663.00	2,968.15	3,236.20	1,142.17
Total Assets	928.83	6,288.00	3,962.54	4,293.70	2,804.12
Total Debt*	0.00	1,827.00	0.00	826.95	204.52
Net Current Assets	583.10	-57.00	2,211.16	1,467.40	653.36
Contingent Liabilities	137.09	226.00	0.67	24.77	2.74

	Expleo Solutions	Sterlite Tech	Tata Elxsi	Black Box	BLS International
Cash From Operating Activities	119.47	520.00	663.98	83.95	828.83
Cash Flow from Investing Activities	31.87	-507.00	-72.52	-56.85	-1,118.57
Cash from Financing Activities	-9.46	-133.00	-534.79	196.59	158.49
Net Cash Inflow / Outflow	141.88	-120.00	56.67	223.69	-131.26

	Expleo Solutions	Sterlite Tech	Tata Elxsi	Black Box	BLS International
ROCE (%)	23.34	8.38	28.57	22.50	41.51
ROE (%)	17.56	2.73	21.46	22.20	36.96
ROA (%)	14.26	0.96	16.91	5.95	24.48
EBIT Margin (%)	18.76	13.23	27.48	9.11	33.23
Net Margin (%)	10.82	1.17	15.91	3.41	23.73
Cash Profit Margin (%)	13.75	7.78	19.22	5.28	28.09

	Expleo Solutions	Sterlite Tech	Tata Elxsi	Black Box	BLS International
Revenue Growth (%)	8.12	18.74	0.76	5.95	30.80
EBIT Growth (%)	14.29	38.94	-10.49	7.70	86.60
Net Profit Growth (%)	20.09	177.78	-19.94	6.22	65.73
EPS Growth (%)	20.09	145.53	-19.95	1.34	62.39
Book Value Growth (%)	22.09	7.68	6.23	90.79	42.35

	Expleo Solutions	Sterlite Tech	Tata Elxsi	Black Box	BLS International
Price / Earnings	8.12	154.39	39.43	36.46	32.16
Price / Book Value	1.30	4.06	8.21	6.17	9.53
Dividend Yield (%)	16.96	0.00	1.89	0.22	0.25
EV/EBITDA	3.03	16.16	22.38	14.27	21.69
Market Cap (₹ Cr)	1,006.47	8,645.86	24,776.83	7,930.76	16,346.02

	Expleo Solutions	Sterlite Tech	Tata Elxsi	Black Box	BLS International
Debt to Equity	0.00	0.86	0.00	0.64	0.12
Short term debt to equity ratio	--	0.18	--	0.01	0.01
Current Ratio	5.55	0.98	3.92	1.83	2.34
Quick Ratio	5.55	0.65	3.92	1.65	2.34
Interest Coverage	73.74	1.48	47.19	2.52	13.95

	Expleo Solutions	Sterlite Tech	Tata Elxsi	Black Box	BLS International
Debtors to sales (%)	20.72	22.47	28.73	18.25	5.55
Asset Turnover	1.27	0.82	1.01	1.73	0.99
Receivable days	74.43	72.77	99.61	49.67	13.50
Inventory Days	0.00	63.15	0.00	15.38	0.17
Payable days	1,487.76	152.27	2,557.12	110.29	796.12
Cash Conversion Cycle	-1,413.33	-16.35	-2,457.51	-45.24	-782.45

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