SEBI Reg. Investment Advisor

Download App

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
₹0
TTM Sales
₹374 Cr.
Book Value per Share
-
P/E Ratio
0.00
Industry PE
21.5
Price to Book (P/B)
0.00
Price to Sales (P/S)
0.00
EV/EBITDA
0.00
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
26.30%
Return on Capital Employed (ROCE)
41.23%
Return on Assets (ROA)
21.87%
Operating Profit Margin
15.9%
Net Profit Margin
9.38%
Gross Profit Margin
15.3%
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)
Slowing versus 3-year growth rate
-25.79%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
-31.3%
Asset Quality
Promoter Holding
%
Pledged shares (%) of Promoter's holding (%)
%
Reserves
₹148 Cr.
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

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17
Sales54.5762.7782.74112.44154.52234.26298.10308.24375.93373.81
Operating Expenses > + 46.9354.7470.9198.88131.66205.37262.16257.79299.13316.81
Manufacturing Costs1.170001.172.072.407.8416.5913.40
Material Costs0000000000.16
Employee Cost 34.28000111.44158.64213.92216.90246.88265.98
Other Costs > 11.4754.7470.9198.8819.0544.6645.8533.0535.6637.28
Operating Profit > 7.648.0311.8313.5722.8628.8835.9450.4676.8056.99
Operating Profit Margin (%) 14.0%12.8%14.3%12.1%14.8%12.3%12.1%16.4%20.4%15.2%
Other Income > + 0.241.480.140.182.591.760.641.265.800.51
Exceptional Items > 0000000000
Interest > 0.710.200.1500.460.260.430.150.380.42
Depreciation > 1.671.662.473.245.137.488.907.324.392.56
Profit Before Tax > 5.507.659.3610.5119.8722.9027.2544.2577.8454.52
Tax > 0.720.751.522.135.217.298.6810.7326.8219.47
Profit After Tax 4.786.907.848.3714.6515.6218.5633.5251.0235.05
PAT Margin (%) 8.8%11.0%9.5%7.5%9.5%6.7%6.2%10.9%13.6%9.4%
Adjusted EPS (₹)16.423.626.127.946.849.759.1106.6162.2111.4
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%83.20%0%

Valuation of Exilant Technologies - Standalone

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!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17

Equity and Liabilities

Shareholders Fund + 10.0616.9724.8933.2648.0463.6882.24115.78115.71150.84
Share Capital 2.922.92333.133.143.143.143.143.15
Reserves 7.1414.0521.8930.2644.9160.5379.09112.64112.57147.69
Debt +7.833.750003.920000
Long Term Debt7.833.7500000000
Short Term Debt000003.920000
Minority Interest0000000000
Trade Payables1.050.962.084.532.553.704.974.265.013.42
Others Liabilities 0.180.803.0216.6121.1617.7427.1720.1528.8016.67
Total Liabilities 19.1322.4829.9854.4071.7589.03114.38140.20149.52170.92

Fixed Assets

Net Fixed Assets +2.561.704.2110.0814.7417.0111.245.734.153.03
Gross Block6.387.1912.1121.1630.9440.6941.7942.8642.9541.05
Accumulated Depreciation3.835.487.9011.0816.2023.6830.5537.1338.8038.01
CWIP 000000.010000
Investments 0000001.3916.8418.6021.24
Inventories0000000000
Trade Receivables9.8412.4215.4522.5831.9041.6450.8258.4670.2530.54
Cash Equivalents flag 2.513.164.078.775.095.1016.6327.8914.1251.93
Others Assets 4.225.206.2412.9820.0325.2834.3031.2842.4064.17
Total Assets 19.1322.4829.9854.4071.7589.03114.38140.20149.52170.92

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'08Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17
Cash Flow From Operating Activity + 1.6813.216.285.8420.0112.9741.2737.19
PBT 5.5010.3319.8722.9027.2544.2577.8454.52
Adjustment 1.743.624.588.588.79-4.404.742.97
Changes in Working Capital -4.80.38-13.08-17.15-7.64-26.88-14.26-1.03
Tax Paid -0.76-1.110-8.50-8.390-27.05-19.27
Cash Flow From Investing Activity + -1.60-8.87-9.80-9.75-4.56-2.66-3.95-4.16
Capex -1.60-8.87-9.80-9.75-3.17-1.96-2.87-1.53
Net Investments 00000000
Others 000-0-1.39-0.70-1.08-2.63
Cash Flow From Financing Activity + 0.8201.343.93-3.920.95-51.094.79
Net Proceeds from Shares 0.12000.0100.0300
Net Proceeds from Borrowing 7.830000000
Interest Paid 00000000
Dividend Paid 000000-42.450
Others -7.1301.343.92-3.920.92-8.644.79
Net Cash Flow 0.914.34-2.180.0111.5411.26-13.7737.82

Financial Ratio

PARTICULARSMar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17
Ratios
ROE (%)76.0851.0837.4628.836.0527.9625.4433.8544.0826.3
ROCE (%)41.1240.6741.7136.1449.9940.0636.9544.8467.5741.23
Asset Turnover Ratio3.223.023.152.672.452.912.932.422.62.33
PAT to CFO Conversion(x)0.351.910.80.71.370.832.221.1100
Working Capital Days
Receivable Days62.7064.7061.5061.7064.3057.3056.6064.7062.5049.20
Inventory Days0000000000
Payable Days0000000009,845.60

Management X-Ray

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

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 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

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×