Expleo Solutions Ltd - Stock Valuation and Financial Performance

BSE: 533121 | NSE: EXPLEOSOL | IT - Software | Small Cap

Expleo Solutions Share Price

1,210 0.30 0.02%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on Expleo Solutions

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Expleo Solutions stock performance -

mw4me loader
P/E Ratio (SA):
19.78
Market Cap:
1,882 Cr.
52-wk low:
1,111.3
52-wk high:
1,771

Is Expleo Solutions Ltd an attractive stock to invest in?

1. Is Expleo Solutions Ltd a good quality company?

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

2. Is Expleo Solutions Ltd undervalued or overvalued?

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

3. Is Expleo Solutions Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Expleo 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 Expleo 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.
Expleo Solutions Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 22.5%22%31.8%29.7%23.3%32.1%29.4%31.8%24.8%29.2%-
Value Creation
Index
0.60.61.31.10.71.31.11.30.81.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 194214264260271283270301743903941
Sales YoY Gr.-10.1%23.4%-1.6%4.3%4.3%-4.4%11.4%146.8%21.7%-
Adj EPS 20.619.927.126.522.231.231.141.940.176.461.3
YoY Gr.--3.1%35.9%-2.3%-16.1%40.5%-0.3%35%-4.4%90.7%-
BVPS (₹) 92.280.581.897.394.699.7112.3155.9224.4304.8343.3
Adj Net
Profit
21.12128.828.323.833.431.94362.211995
Cash Flow from Ops. 19.827.846.614.154.654.214.136.61936.6-
Debt/CF from Ops. 0.60.400000000-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 18.6%27.2%49.5%21.7%
Adj EPS 15.7%28.1%35%90.7%
BVPS14.2%26.4%39.5%35.9%
Share Price 15% 19% 32.3% -0.4%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
24.323.433.429.623.132.128.731.224.528.918.9
Op. Profit
Mgn %
18.517.218.618.213.11818.421.416.221.515.2
Net Profit
Mgn %
10.99.810.910.98.811.811.814.38.413.110.1
Debt to
Equity
0.10.100000000-
Working Cap
Days
1091089511010377891089112793
Cash Conv.
Cycle
8288586457172142335067

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 49.52%

Net Profit is growing at healthy rate in last 3 years 34.99%

Return on Equity has declined versus last 3 years average to 18.90%

Sales growth is not so good in last 4 quarters at 8.73%

Latest Financials - Expleo Solutions Ltd.

Standalone Consolidated
TTM EPS (₹) 61.3 66.9
TTM Sales (₹ Cr.) 941 941
BVPS (₹.) 343.3 384.4
Reserves (₹ Cr.) 517 581
P/BV 3.53 3.15
PE 19.78 18.13
From the Market
52 Week Low / High (₹) 1111.30 / 1771.00
All Time Low / High (₹) 30.10 / 1874.00
Market Cap (₹ Cr.) 1,882
Equity (₹ Cr.) 15.5
Face Value (₹) 10
Industry PE 33.7

Management X-Ray of Expleo 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 Expleo Solutions

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales194214264260271283270301743903
Operating Expenses 158181215221236235221236622709
Manufacturing Costs57738072988593208190
Material Costs0000000077
Employee Cost 7981106105115125113127362448
Other Costs 2326294411110223174663
Operating Profit 3633493936485064120194
Operating Profit Margin (%) 18.5%15.5%18.6%15.0%13.1%17.0%18.4%21.4%16.2%21.5%
Other Income 92511366559
Interest 2200001112
Depreciation 654565661927
Exceptional Items 0000100000
Profit Before Tax 3728503543484963105174
Tax 12101812151714174250
Profit After Tax 251832222831354564123
PAT Margin (%) 13.1%8.6%12.1%8.6%10.3%11.1%12.9%15.0%8.6%13.6%
Adjusted EPS (₹)24.817.530.021.026.229.434.144.141.079.4
Dividend Payout Ratio (%)36%137%80%115%92%0%0%0%0%6%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 958587104101107115160348473
Share Capital 10111111111110101616
Reserves 847476939196105150333458
Minority Interest0000000000
Debt10700000000
Long Term Debt10700000000
Short Term Debt0000000000
Trade Payables12211121830237443
Others Liabilities 2550673039313744114118
Total Liabilities 131143156144152156182227537635

Fixed Assets

Gross Block4748533031324347144196
Accumulated Depreciation202428381417233655
Net Fixed Assets2724252722192625108140
CWIP 1100000066
Investments 4444444444
Inventories0000000020
Trade Receivables5255357457306472177221
Cash Equivalents 36485530568470101143133
Others Assets101038101319182496131
Total Assets 131143156144152156182227537635

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 20284714555414371937
PBT 3728503543484963105174
Adjustment 48412-1624-11630
Changes in Working Capital -816-202623-24-1156-124
Tax Paid -13-9-13-13-14-23-12-19-26-43
Cash Flow From Investing Activity -3-310-12-1824-8-283-36
Capex -2-3-3-7-1-2-10-80-25-41
Net Investments 0013-6-1925051273
Others 0011221122
Cash Flow From Financing Activity -13-11-39-31-31-26-29-3-10-7
Net Proceeds from Shares 1210000000
Net Proceeds from Borrowing -2-2-100000000
Interest Paid -2-1000000-1-1
Dividend Paid -8-8-25-26-26-210000
Others -1-2-5-5-5-4-29-3-10-5
Net Cash Flow 41418-29653-23612-6
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)29.2720.637.0723.4527.3130.2331.532.9225.0430.02
ROCE (%)38.9829.5555.0836.3542.1546.1844.8846.1941.8342.74
Asset Turnover Ratio1.561.561.761.731.831.831.61.471.941.54
PAT to CFO Conversion(x)0.81.561.470.641.961.740.40.820.30.3
Working Capital Days
Receivable Days85916276885664836180
Inventory Days0000000010
Payable Days000000002,7072,984

Expleo Solutions Ltd Stock News

Expleo Solutions Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Expleo Solutions on 28-Mar-2024 16:01 is ₹1,210.
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 Expleo Solutions stood at ₹1,882.
The latest P/E ratio of Expleo Solutions as of 28-Mar-2024 16:01 is 19.78.
The latest P/B ratio of Expleo Solutions as of 28-Mar-2024 16:01 is 3.53.
The 52-week high of Expleo Solutions is ₹1,771 and the 52-week low is ₹1,111.3.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Expleo Solutions is ₹940.5 ( Cr.) .

About Expleo Solutions Ltd

Expleo Solutions Limited (formerly known as SQS India BFSI Limited), incorporated on June 8, 1998 as a private limited company was converted into a public limited company with effect from August 19, 2008. The Company made its Initial Public Offering (IPO) of its Equity Shares on September 24, 2009 (issue open date) and shares under IPO were allotted on October 14, 2009. The Company’s shares were listed on the National Stock Exchange and Bombay Stock Exchange with effect from October 26, 2009.

The Company is a subsidiary of Expleo Technology Germany GmbH (formerly known as Expleo Technology Germany AG, Germany).

The company name has been changed from “Thinksoft Global Services Limited” to “SQS India BFSI Limited” and the trading symbol of the Company has been changed from THINKSOFT to SQSBFSI w.e.f. September 30, 2014. Further, the Company made an application for the change of name to the Registrar of Companies, Chennai and the Registrar of Companies had approved the application and had granted a new Certificate of Incorporation pursuant to change of name to “Expleo Solutions Limited” dated April 10, 2019. 

Expleo was born in 2017, when the outsourced R&D division of Assystem became the independent company Assystem Technologies. In 2018, Assystem Technologies acquired SQS (Software Quality Systems AG) to form a single organisation, later joined by management consultants Moorhouse and then Stirling Dynamics, a marine and aerospace specialist.

Expleo is now the unique provider of end-to-end, integrated engineering, quality services & management consulting for digital transformation. In today’s climate of unrelenting change, it brings the right mix of expertise, and the right balance of boldness and reliability, to meet its clients’ business needs.

Business area of the company

The Company is an India based software service provider primarily delivering software validation and verification services to the banking, financial services and insurance industry worldwide. The Company has invested in four wholly owned subsidiaries in Singapore, USA, UK and UAE for market development and service delivery in the respective regions.

Services

Consulting

  • Business agility
  • Digital business
  • Transformation delivery

Engineering

  • Design
  • Production
  • In-service support

History & Milestones

  • 1966: ATEM engineering firm (to become Assystem in 1995) founded in Paris, France to develop plants in the steel and nuclear industries.
  • 1982: SQS founded in Colonge, Germany
  • 1997: Assystem opens its first German subsidiary, in Hamburg.
  • 2013: SQS acquires a majority stake in Thinksoft Global Services Ltd, greatly increasing its activity from Indian offshore centres.
  • 2015: SQS acquires management consultancy firm Trissential LLC in the US.
  • 2017: The outsourced R&D division of Assystem SA, Global Product Solutions (GPS), breaks away to become an independent company, Assystem Technologies, opening new growth opportunities.
  • 2018: Assystem Technologies acquires Stirling Dynamics, a UK-based marine and aerospace engineering specialist.
  • 2018: Assystem Technologies acquires Moorhouse, a UK-based management consultancy.
  • 2018: Assystem Technologies acquires SQS Software Quality Systems AG (SQS).
  • 2019: Assystem Technologies group of companies becomes Expleo.
  • 2019: Expleo supports clients by opening offices in Australia, Czech Republic, Philippines and Russia.
  • 2020: Expleo celebrates the one-year anniversary of its relaunch under a new identity.
  • 2020: Rajesh Krishnamurthy appointed CEO of Expleo to lead next step of services and delivery model transformation.
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.