MoneyWorks4Me

Exilant Technologies Pvt Ltd - (Amalgamated)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: IT - Software | Small Cap | Exilant Technologies Share Price

BSE Share Price
Not Listed

Exilant Technologies Pvt Ltd - (Amalgamated)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: IT - Software | Small Cap | Exilant Technologies Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹0 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
-
TTM Sales
-
Book Value per Share
-
P/E Ratio
Industry PE
20.8
Price to Book (P/B)
Price to Sales (P/S)
EV/EBITDA
Dividend Yield
NAN%
Profitability Efficiency
Return on Equity (ROE)
28.01%
Return on Capital Employed (ROCE)
46.13%
Return on Assets (ROA)
22.67%
Operating Profit Margin
15.2%
Net Profit Margin
8.52%
Gross Profit Margin
14.6%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-0.56%
Operating Profit Growth (1 Year)
-
-20.12%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
-24.74%
Asset Quality
Promoter Holding
%
Pledged shares (%) of Promoter's holding (%)
%
Reserves
-
Equity
₹0 Cr.
Face Value
₹10
All Time Low / High
- / -

Exilant Technologies Pvt - (Amalgamated) stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

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.

Value Creation

Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17TTM
ROCE % 41.1%40.7%41.7%36.1%50%40.1%37%44.8%67.6%41.2%-

Growth Parameters

Sales 54.662.882.7112155234298308376374374
Sales YoY Gr.-15%31.8%35.9%37.4%51.6%27.3%3.4%22%-0.6%-
Adj EPS 18.920.53029.441.446.261104.2149.6117.10
YoY Gr.-8.6%46.3%-1.9%40.7%11.5%32.1%70.8%43.7%-21.8%-
BVPS (₹) 34.558.183110.9153.4202.5261.6368.2368479.40
Adj Net
Profit
5.5698.81314.519.232.847.136.80
Cash Flow from Ops. 1.70013.26.35.8201341.337.2-
Debt/CF from Ops. 4.700000.70000-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 23.8%19.3%7.8%-0.6%
Adj EPS 22.5%23.1%24.3%-21.8%
BVPS34%25.6%22.4%30.3%
Share Price - - - -

Key Financial Parameters

Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17TTM
Return on
Equity %
87.744.34330.431.92626.333.140.727.60
Op. Profit
Mgn %
15.912.816.312.614.812.312.416.420.415.9NAN
Net Profit
Mgn %
10.19.510.97.98.46.26.410.612.59.90
Debt to
Equity
0.80.20000.10000-
Working Cap
Days
829287931039393104981010
Cash Conv.
Cycle
52-157-163-3115351505756440

Valuation of Exilant Technologies - Consolidated

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Management X-Ray

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Financials

PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17
Sales234.260315.08380.36379.08
Operating Expenses > + 207.180266.07308.04321.31
Manufacturing Costs2.0708.1317.9413.76
Material Costs00000.16
Employee Cost 172.220223.48253.66271.09
Other Costs > 32.89034.4636.4336.31
Operating Profit > 27.08049.0172.3257.77
Operating Profit Margin (%) 11.6%-15.6%19.0%15.2%
Other Income > + 1.7634.981.105.82-1.94
Exceptional Items > 000-0.050
Interest > 0.5500.370.380.43
Depreciation > 7.498.9011.598.482.68
Profit Before Tax > 20.7926.0838.1469.2352.72
Tax > 7.298.4110.1926.3420.44
Profit After Tax 13.5017.6727.9542.8932.28
PAT Margin (%) 5.8%-8.9%11.3%8.5%
Adjusted EPS (₹)43.056.288.9136.4102.6
Dividend Payout Ratio (%)0%0%0%99%0%
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17

Equity and Liabilities

Shareholders Fund + 61.8378.82106.4999.02131.43
Share Capital 3.143.143.143.143.15
Reserves 58.6975.67103.3495.88128.28
Debt +11.277.98000
Long Term Debt7.352.85000
Short Term Debt3.925.13000
Minority Interest00000
Trade Payables4.155.394.265.013.52
Others Liabilities 21.9528.8920.9829.2916.53
Total Liabilities 99.21121.07131.73133.33151.48

Fixed Assets

Net Fixed Assets +29.3819.4210.024.353.04
Gross Block53.0754.4455.8955.9853.72
Accumulated Depreciation23.6935.0245.8851.6350.68
CWIP 0.010000
Investments 00000
Inventories00000
Trade Receivables43.2853.4558.7371.8131.30
Cash Equivalents flag 5.7818.9231.2714.3752.88
Others Assets 20.7629.2931.7142.7964.26
Total Assets 99.21121.07131.73133.33151.48
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17
Cash Flow From Operating Activity + 11.5618.8420.8436.3837.19
PBT 20.7926.0838.1469.2352.72
Adjustment 8.878.79-0.638.644.77
Changes in Working Capital -9.61-7.64-16.68-14.44-1.03
Tax Paid -8.50-8.390-27.05-19.27
Cash Flow From Investing Activity + -22.14-4.56-1.46-2.87-4.16
Capex -22.14-3.17-1.46-2.87-1.53
Net Investments 00000
Others 0-1.3900-2.63
Cash Flow From Financing Activity + 11.28-1.14-7.95-51.100.69
Net Proceeds from Shares 0.0100.0300
Net Proceeds from Borrowing 7.350000
Interest Paid 00000
Dividend Paid 000-42.450
Others 3.92-1.14-7.98-8.640.69
Net Cash Flow 0.7013.1411.44-17.5833.72
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17
Ratios
ROE (%)21.8425.1230.1741.7428.01
ROCE (%)29.1932.6239.8567.7446.13
Asset Turnover Ratio2.3602.492.872.66
PAT to CFO Conversion(x)0.861.070.750.851.15
Working Capital Days
Receivable Days67.4006562.6049.60
Inventory Days00000
Payable Days00009,978.50

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Exilant Technologies Pvt Ltd - (Amalgamated) FAQs

The current trading price of Exilant Technologies on 01-Jan-1970 05:30 is ₹0.00.

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 31-Dec-1969 the market cap of Exilant Technologies stood at ₹0.00 Cr

The latest P/E ratio of Exilant Technologies as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Exilant Technologies as of 31-Dec-1969 is 0.00.

The 52-week high of Exilant Technologies is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Exilant Technologies is ₹374 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Exilant Technologies Pvt Ltd - (Amalgamated)

No data to display
You have 46 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now