Xchanging Solutions Ltd - Stock Valuation and Financial Performance

BSE: 532616 | NSE: XCHANGING | IT - Software | Small Cap

Xchanging Solutions Share Price

114 -0.90 -0.78%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on Xchanging Solutions

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Xchanging Solutions stock performance -

mw4me loader
P/E Ratio (SA):
3.48
Market Cap:
1,261.1 Cr.
52-wk low:
52.4
52-wk high:
176.9

Is Xchanging Solutions Ltd an attractive stock to invest in?

1. Is Xchanging Solutions Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Xchanging Solutions Ltd is a average quality company.

2. Is Xchanging Solutions Ltd undervalued or overvalued?

The key valuation ratios of Xchanging Solutions Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Xchanging Solutions Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Xchanging Solutions Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Xchanging Solutions:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Xchanging Solutions Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Dec'13Dec'14Dec'15Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 10.3%7.6%7%-2.5%3%8.3%10.5%7.7%8.7%5.3%-
Value Creation
Index
-0.3-0.5-0.5-1.2-0.8-0.4-0.3-0.5-0.4-0.6-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 11215012179.255.95242.74143.938.135
Sales YoY Gr.-33.4%-19.2%-34.5%-29.4%-7%-17.9%-4.1%7%-13.1%-
Adj EPS 1.51.21.1-0.30.51.521.621.332.5
YoY Gr.--20%-2.6%-129.2%NA195.9%39.3%-20.3%23%-33.8%-
BVPS (₹) 1515.716.913.116.918.420.4222425.342.6
Adj Net
Profit
16.11312.6-3.75.516.222.517.922.114.5362
Cash Flow from Ops. 31.39.519.48.814.28.75.313.111.49.5-
Debt/CF from Ops. 0.10.20.10.1000000-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -11.3%-7.4%-3.7%-13.1%
Adj EPS -1.1%21.7%-13.4%-33.8%
BVPS6%8.5%7.5%5.4%
Share Price 20.6% 20.8% 20.4% 113.3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Dec'13Dec'14Dec'15Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
10.37.67-2.538.310.47.68.65.395.8
Op. Profit
Mgn %
127.412.5-11.16.324.5272235.426.525.2
Net Profit
Mgn %
14.48.710.5-4.79.831.152.743.750.438.21034.2
Debt to
Equity
0000000000-
Working Cap
Days
4473514074096046047538047749091,248
Cash Conv.
Cycle
65385229-48-73-39-27-32-311,044

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 95.80%

Sales growth has been subdued in last 3 years -3.72%

Net Profit has been subdued in last 3 years -13.44%

Sales growth is not so good in last 4 quarters at -13.15%

Latest Financials - Xchanging Solutions Ltd.

Standalone Consolidated
TTM EPS (₹) 32.5 1.1
TTM Sales (₹ Cr.) 35 176
BVPS (₹.) 42.6 45.6
Reserves (₹ Cr.) 363 397
P/BV 2.66 2.48
PE 3.48 102.20
From the Market
52 Week Low / High (₹) 52.40 / 176.90
All Time Low / High (₹) 6.71 / 365.00
Market Cap (₹ Cr.) 1,261
Equity (₹ Cr.) 111.4
Face Value (₹) 10
Industry PE 33.7

Management X-Ray of Xchanging Solutions:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Xchanging Solutions

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSDec'13Dec'14Dec'15Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales11215012199565243414438
Operating Expenses 99140106113523931322828
Manufacturing Costs6887211110
Material Costs0000000000
Employee Cost 60746565332621222020
Other Costs 3259344117129978
Operating Profit 131015-144131291610
Operating Profit Margin (%) 12.0%6.4%12.5%-14.1%6.3%24.4%27.0%21.5%35.4%26.5%
Other Income 191412111012161589
Interest 0000000000
Depreciation 4543101111
Exceptional Items 2-500000000
Profit Before Tax 291423-6132426222319
Tax 7790784414
Profit After Tax 22714-761623182215
PAT Margin (%) 19.2%4.8%11.3%-6.7%10.0%31.7%53.1%44.4%50.6%38.5%
Adjusted EPS (₹)1.90.71.2-0.60.51.52.01.62.01.3
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSDec'13Dec'14Dec'15Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 168175188182188204227245267282
Share Capital 111111111111111111111111111111
Reserves 566377707693116134156170
Minority Interest0000000000
Debt1210000000
Long Term Debt1210000000
Short Term Debt0000000000
Trade Payables191914161486555
Others Liabilities 69705959637175797982
Total Liabilities 257266262258265283309330351368

Fixed Assets

Gross Block38403828181313121311
Accumulated Depreciation3133332618121110119
Net Fixed Assets7752002222
CWIP 0000000000
Investments 5952521531735252525252
Inventories0000000000
Trade Receivables435135191298554
Cash Equivalents 51598436144165185202220
Others Assets98978781737881869092
Total Assets 257266262258265283309330351368

Cash Flow

(All Figures are in Crores.)
PARTICULARSDec'13Dec'14Dec'15Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 31919111495131110
PBT 291423-6132426222319
Adjustment -122-42-5-10-14-5-8-8
Changes in Working Capital 17-54178-0-1-022
Tax Paid -3-2-4-2-1-5-6-4-5-2
Cash Flow From Investing Activity -846109817879
Capex -4-5-10100-100
Net Investments 000-1001000
Others -387119817879
Cash Flow From Financing Activity 00-1-1-10-1-1-10
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 00-1-1-100000
Interest Paid 0000000000
Dividend Paid 0000000000
Others 0000000-1-10
Net Cash Flow 24132420221722191818
PARTICULARSDec'13Dec'14Dec'15Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)13.744.227.51-3.613.048.410.527.718.665.35
ROCE (%)18.498.1512.69-3.257.0212.412.259.58.966.88
Asset Turnover Ratio0.470.570.460.380.210.190.140.130.130.11
PAT to CFO Conversion(x)1.411.291.36N/A2.330.560.220.720.50.67
Working Capital Days
Receivable Days1381141301001017373584241
Inventory Days0000000000
Payable Days0000000000

Xchanging Solutions Ltd Stock News

Xchanging Solutions Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Xchanging Solutions on 28-Mar-2024 16:01 is ₹114.0.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 28-Mar-2024 16:01 the market cap of Xchanging Solutions stood at ₹1,261.1.
The latest P/E ratio of Xchanging Solutions as of 28-Mar-2024 16:01 is 3.48.
The latest P/B ratio of Xchanging Solutions as of 28-Mar-2024 16:01 is 2.66.
The 52-week high of Xchanging Solutions is ₹176.9 and the 52-week low is ₹52.40.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Xchanging Solutions is ₹35.03 ( Cr.) .

About Xchanging Solutions Ltd

Cambridge Solutions was created by seasoned international executives to be that partner – a solution for Fortune 500 and fast-growing firms that understand how outsourcing can deliver the savings and efficiencies to improve profitability and at the same time, free them to focus on their core business mission. In May 2005 Cambridge Solutions was formed through merger of Cambridge LLC and Scandent Solutions.

Cambridge Solutions is a totally integrated, global service delivery system that offers a complete array of IT and business process outsourcing services. These services are combined with a strong onshore presence in the client’s home country and the expertise in knowledge-based processing to take outsourcing to a new level of efficiency and quality improvement.

Cambridge’s unique business model helps companies build a bridge to their new realities, transcending the geographies of business operations to scale new heights in economical operations and high-level service. With Cambridge, companies are connected with the realities of a global supply chain enabled by electronic technology and unhampered by geography, national boundaries, or even the constraints of physical travel.

Cambridge offers a worldwide IT and business process network that includes:

  • One of the world’s largest business process outsourcing networks in the United States, Australia, India, and the United Kingdom.
  • A leading IT practice in the banking and financial services, insurance, manufacturing and government sectors, offering business consulting, application maintenance. support through software development, and application implementation service.
  • One of the largest independently owned property and casualty insurance processing and claims outsourcing providers.
  • The most comprehensive array of outsourced services for financial services companies worldwide.
  • The largest outsourcing provider of professional liability claims services.
  • The second largest outsourcing provider of structured settlement services.
  • Experts in product liability consulting and recall outsourcing.
  • Outsourcing practices in finance and accounting, banking, mortgage, insurance, and more.  

Every business arrives at a point where it must bridge the gap between strategic imperatives and available resources. To lower operating costs while increasing productivity. To improve profitability in a challenging economy. The combination of these demands – operating lean while delivering extraordinary results – makes the choice of an outsourcing partner a more critical strategic decision than ever before.

Products and services:

The company is engaged in business process outsourcing and information technology services.

ITO- Cambridge has put together a broad set of offerings that will enable them to meet the varied needs of clients, and yet make a sensible difference. The company’s core offerings range from strategic consulting to application maintenance/support through software development and application implementation services. Other services include integration, customizations, end user services, training, documentation, quality assurance, testing and legacy application migration.

BPO- Cambridge's business process outsourcing (BPO) division specializes in process consulting, transaction processing, and claims and risk management outsourcing.

Their expertise spans insurance, healthcare, banking, mortgage and financial services companies; process consulting; transaction processing, finance & accounting back office support; claims and risk management services; inbound and outbound contact centers to support all of these activities; and many other processes that require knowledge-based decision making.

NETCETA (Net enabled Commodity Electronic Trading Architecture) is a product Cambridge created in 1999. NetCETA is TESA based, end-to-end solution for derivative exchanges - trading, exchange administration and clearing house operations. It is Internet-ready, capable of being accessed through a LAN, direct dial-up and through the Internet cloud. It has Order management, Matching, Risk Management, Market Administration, Settlement and Clearing modules.

NetCETA is an end-to-end solution for derivatives exchanges - trading, exchange administration and clearing house operations. It is Internet-ready, capable of being accessed through a LAN, direct dial-up and through the Internet cloud.

A unique feature of NetCETA is that it integrates Broker front office capabilities along with Exchange Automation thereby enabling a member of an exchange to have n-number of sub traders in remote locations who can place orders on the system and have them Straight Through Processed. The Broker/Member can set the framework for each of his sub-traders separately with parameterizable limits, margin requirements, access controls, audit trails, account self-help etc. This eliminates expensive investment by the brokers in their own front office systems.

In 1999, the first version of NETCETA was implemented for Bombay Oils & Oilseeds Exchange.

Technology Partners of the company are:

  • IBM - Cambridge is an IBM Advanced Alliance Partner for solution development.
  • Microsoft - Cambridge is an authorized solution provider for Microsoft technologies. We are also a key preferred vendor for on-site services in the U.S. As a Microsoft Gold Certified Partner, it develop ‘Early Adapter Products’ for WinDNA and .NET technologies. 
  • SAP  Cambridge is a certified SAP Partner for IM&C, providing value-added SAP services through a combination of SAP experts, methodologies, and tools, plus a comprehensive portfolio of service offerings.
  • Oracle  Cambridge is one of the only 3 Oracle Service Providers (OSP) in their Mid-America Region. We give clients ready access to Oracle's newest products and resources. 
  • Sun Microsystems -Cambridge has a strategic partnership with Sun Microsystems, Inc. We offer industry-leading certification programs on Sun Java.
  • Skelta- Cambridge has an OEM relationship with Skelta.
  • Plateau- Cambridge is an Alliance Partner for Plateau. Swift Cambridge is a Business and Service Partner for Swift.
  • SIDE INTERNATIONAL - Cambridge is a Business Partner for Side International. 

Awards & Achievements:

  • Global Services Media and neo IT has named Cambridge one of the top best performing BPO companies for the past three years. In 2008, they also named Cambridge one of the top 10 best performing Finance & Accounting Outsourcing (FAO) providers.
  • Cambridge is currently ranked as the 10th leading outsourcing company in the world on the International Association of Outsourcing Professionals (IAOP)’s “2007 Global Outsourcing 100” list, up from 28th in 2006. This list appeared in a special advertising section in Fortune Magazine.
  • The Software Engineering Institute (SEI) has certified Cambridge’s Singapore facilities as Capability Maturity Model Integration 5 (CMMI 5), their highest possible rating for benchmarking best practices for management and engineering. Their centers in Chennai and Bangalore are also certified as CMMI 5. Additionally, SEI has certified the Chennai center as People Capability Maturity Model 3 (PCMM 3).
  • The Economic Development Board in Singapore accorded Cambridge International Headquarters Status; they were the first global business process management solutions provider to receive this designation.
  • Multimedia Development Corporation (MDC) used their stringent criteria for innovative multimedia technologies to evaluate Cambridge’s Malaysian operations. As a result, MDC granted Cambridge their Multimedia Super Corridor Status.
  • Fast Track 50, Deloitte & Touche, Europe, recognized Cambridge as a fast-growing technology company that contributes to the European region through innovation and vision. Cambridge received the “People Developer” Standard, a prestigious human resource development award, for its Singapore operations. 

Milestones:

  • 1997- Cambridge Integrated Services Group “CISGI” formed by Aon as end-to-end claims Services business.
  • 2002- Cambridge Australia formed by Aon as first phase of global expansion initiative for its claims services business.
  •  2002 August- Scandent Solutions Corp. Ltd. formed by Scandent Group to acquire IT services contracts from DSQ and Total Systems Europe.
  • Forms IT division of Scandent Group
  • 2004 November - Scandent Group formed Cambridge Services Holdings, a holdings company used to acquire Cambridge USA and Cambridge Australia from Aon. Forms BPO division of Scandent Group
  • 2004 July - Scandent Solutions acquired IT division of SSI Ltd. Scandent Group consolidates all international IT operations under Scandent Group
  • 2005 March- Scandent Solutions becomes a publicly traded company
  • 2005 May- Cambridge acquires ProcessMind forming India BPO divisionCambridge Solutions formed through merger of Cambridge LLC and Scandent Solutions
  • 2006 March- Final Regulatory approval obtained - retroactive to 2005 April

Recent developments

Xchanging Plc, a UK-based provider of business process outsourcing services to the insurance and financial market sectors, through its wholly-owned subsidiary, Xchanging (Mauritius) Limited, has acquired a 75% stake in Cambridge Solutions Limited.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.