Exilant Technologies Pvt Ltd - (Amalgamated) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 0 | NSE: | IT - Software | Small Cap

BSE Share Price
Not Listed

Exilant Technologies Pvt Ltd - (Amalgamated) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 0 | NSE: | IT - Software | Small Cap

DeciZen - make an informed investing decision on Exilant Technologies

Based on:

M-Cap below 100cr DeciZen not available

Exilant Technologies Pvt Ltd - (Amalgamated) stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
0 Cr.
52-wk low:
0
52-wk high:
0

Is an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Exilant Technologies:

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

Value Creation Index Colour Code Guide

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

Growth Parameters Colour Code Guide

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

CAGR Colour Code Guide

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

Performance Ratio Colour Code Guide

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

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Exilant Technologies Pvt Ltd - (Amalgamated)

Standalone Consolidated
TTM EPS (₹) 0 -
TTM Sales (₹ Cr.) 374 -
BVPS (₹.) 0 -
Reserves (₹ Cr.) 148 -
P/BV 0.00 -
PE 0.00 -
From the Market
52 Week Low / High (₹) - / -
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 0
Equity (₹ Cr.) 0
Face Value (₹) 10
Industry PE 29.2

Management X-Ray of Exilant Technologies:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Valuation of Exilant Technologies - Standalone Basis

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

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Exilant Technologies

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

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
Interest 0.710.200.1500.460.260.430.150.380.42
Depreciation 1.671.662.473.245.137.488.907.324.392.56
Exceptional Items 0000000000
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%7.4%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%0%

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
Minority Interest0000000000
Debt7.833.750003.920000
Long Term Debt7.833.7500000000
Short Term Debt000003.920000
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

Gross Block6.387.1912.1121.1630.9440.6941.7942.8642.9541.05
Accumulated Depreciation3.835.487.9011.0816.2023.6830.5537.1338.8038.01
Net Fixed Assets 2.561.704.2110.0814.7417.0111.245.734.153.03
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

Finance 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 Days63656162645757656249
Inventory Days0000000000
Payable Days0000000009,846

Exilant Technologies Pvt Ltd - (Amalgamated) Stock News

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.
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 ₹373.8 ( Cr.) .

About Exilant Technologies Pvt Ltd - (Amalgamated)

No data to display
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×