Expleo Solutions Peer Comparison

NSE: EXPLEOSOL | BSE: 533121

₹861.90

₹10.10 (1.19%)

As on 09-Oct-2026IST

Market cap

₹1,337 Cr

Revenue (TTM)

₹1,140 Cr

P/E Ratio

9.7

P/B Ratio

1.6

Div. Yield

12.8 %

Edit

	Expleo Solutions	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
Market cap (₹ Cr)	1,337	52,231	19,520	15,852	10,213
Revenue (₹ Cr)	1,140	5,642	3,886	6,654	5,811
Net Profit (₹ Cr)	137.74	243.00	654.66	226.02	776.40
Net Margin (%)	11.65	4.26	16.07	3.38	12.84
RoE (%)	19.96	11.03	25.28	26.28	17.67
Price to Earnings	9.70	214.94	29.82	70.14	13.15
Price-To-Book	1.65	13.65	6.12	11.80	2.14

Income Statement (₹ Cr)

	Expleo Solutions	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
Operating Revenue	1,139.87	5,642.00	3,886.44	6,653.61	5,810.70
Total Income	1,182.47	5,698.00	4,073.40	6,679.47	6,045.20
Total Expenditure	962.01	4,813.00	3,010.31	6,057.21	4,884.30
EBITDA	177.86	829.00	876.13	596.40	926.40
Depreciation	24.53	321.00	91.80	125.38	96.70
EBIT	153.33	508.00	784.33	471.02	829.70
Interest	2.76	229.00	14.39	172.06	12.00
Other Income	42.60	56.00	186.96	25.86	234.50
Exceptional Items	-14.73	16.00	-95.69	-69.74	-24.90
Profit before Tax	178.45	351.00	861.22	255.08	1,027.30
Provision for Tax	40.71	108.00	206.56	29.06	250.90
Profit after Tax	137.74	243.00	654.66	226.02	776.40

	Expleo Solutions	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
Shareholder's Funds	776.31	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	24.43	1,358.00	164.21	1,237.99	214.40
Current Liabilities	128.08	2,720.00	756.99	1,768.80	1,150.00
Total Liabilities	928.83	6,288.00	3,962.54	4,293.70	6,072.00

	Expleo Solutions	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
Non-Current Assets	178.44	3,550.00	210.83	635.59	1,703.30
Current Assets	711.18	2,663.00	2,968.15	3,236.20	4,050.30
Total Assets	928.83	6,288.00	3,962.54	4,293.70	6,072.00
Total Debt*	0.00	1,827.00	0.00	826.95	0.00
Net Current Assets	583.10	-57.00	2,211.16	1,467.40	2,900.30
Contingent Liabilities	137.09	226.00	0.67	24.77	36.30

	Expleo Solutions	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
Cash From Operating Activities	119.47	520.00	663.98	83.95	770.80
Cash Flow from Investing Activities	31.87	-507.00	-72.52	-56.85	-240.60
Cash from Financing Activities	-9.46	-133.00	-534.79	196.59	-401.00
Net Cash Inflow / Outflow	141.88	-120.00	56.67	223.69	129.20

	Expleo Solutions	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
ROCE (%)	23.34	8.38	28.57	22.50	23.53
ROE (%)	19.96	11.03	25.28	26.28	17.67
ROA (%)	15.65	4.09	17.35	6.14	13.79
EBIT Margin (%)	13.45	9.00	20.18	7.08	14.28
Net Margin (%)	11.65	4.26	16.07	3.38	12.84
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Expleo Solutions	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
Revenue Growth (%)	10.42	36.18	5.19	12.20	8.06
EBIT Growth (%)	35.78	207.88	-2.60	17.69	13.53
Net Profit Growth (%)	38.06	1,529.41	-12.15	5.22	15.21
EPS Growth (%)	48.02	1,442.70	-2.61	1.66	17.78
Book Value Growth (%)	22.09	7.68	6.23	90.79	14.21

	Expleo Solutions	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
Price / Earnings	9.05	217.07	26.89	53.91	12.83
Price / Book Value	1.65	13.65	6.12	11.80	2.14
Dividend Yield (%)	12.77	0.00	2.39	0.11	3.34
EV/EBITDA	5.40	64.81	20.38	27.06	8.23
Market Cap (₹ Cr)	1,006.47	8,645.86	24,776.83	7,930.76	11,655.76

	Expleo Solutions	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	--	0.18	--	0.01	--
Current Ratio	5.55	0.98	3.92	1.83	3.52
Quick Ratio	5.55	0.65	3.92	1.65	3.52
Interest Coverage	65.75	2.53	60.86	2.48	86.61

	Expleo Solutions	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
Debtors to sales (%)	20.14	18.89	27.77	17.34	15.91
Asset Turnover	1.30	0.95	1.03	1.81	1.03
Receivable days	74.43	72.77	99.61	49.67	55.01
Inventory Days	0.00	63.15	0.00	15.38	0.00
Payable days	1,487.76	152.27	2,557.12	110.29	--
Cash Conversion Cycle	-1,413.33	-16.35	-2,457.51	-45.24	--

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