Xelpmoc Design And Tech Ltd (XELPMOC) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 542367 | NSE: XELPMOC | IT - Software | Small Cap

Xelpmoc Design Share Price

118.45 -4.75 -3.86%
as on 05-Dec'25 13:44

Xelpmoc Design And Tech Ltd (XELPMOC) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 542367 | NSE: XELPMOC | IT - Software | Small Cap

DeciZen - make an informed investing decision on Xelpmoc Design

Based on:

Overall Rating
Login to view analysis. M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

Xelpmoc Design And Tech stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
181.8 Cr.
52-wk low:
78.5
52-wk high:
165

Is Xelpmoc Design And Tech Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Xelpmoc Design: Login to view analysis.

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.
Xelpmoc Design And Tech Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % -57.4%-35.3%-21.9%-16.8%-4.7%8%-17.8%-17.8%-15.2%-13.6%-
Value Creation
Index
-5.1-3.5-2.6-2.2-1.3-0.4-2.3-2.3-2.1-2.0-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 01.95.46.18.114.18.113.46.53.93
Sales YoY Gr.-9,300%185.1%13.6%33.2%73.2%-42.7%66.7%-51.8%-39.7%-
Adj EPS -5.8-3.8-3.6-3.6-2.22.5-8.9-10.1-7.2-5.3-4.8
YoY Gr.-NANANANANA-453.8%NANANA-
BVPS (₹) 15.527.118.829.732.842.458.234.538.339.351.8
Adj Net
Profit
-1.7-2.9-3.6-5-33.4-12.9-14.7-10.6-7.8-7
Cash Flow from Ops. 2.210.7-4.8-4.1-4.6-0.9-2.3-12-8.2-3.6-
Debt/CF from Ops. 0000000000-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 79.7%-13.6%-21.5%-39.7%
Adj EPS NANANANA
BVPS10.9%3.7%-12.3%2.4%
Share Price - -13.4% -7.4% -12.2%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-57.4-35.3-22.5-16.7-6.96.6-17-18.8-16.7-12.4-10.6
Op. Profit
Mgn %
-7883.1-147.6-65.5-81-37.925.5-182.7-118.2-147.2-162.8-203.7
Net Profit
Mgn %
-8030.7-151-67.5-81.8-36.624.5-159.6-109.6-162.9-198.7-218
Debt to
Equity
00000000000
Working Cap
Days
0121153209164145280225522512556
Cash Conv.
Cycle
04063612342996111593463

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Xelpmoc Design And Tech Ltd.

Standalone Consolidated
TTM EPS (₹) -4.8 -5.2
TTM Sales (₹ Cr.) 3.3 3.1
BVPS (₹.) 51.8 52.1
Reserves (₹ Cr.) 62 62
P/BV 2.38 2.37
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 78.50 / 165.00
All Time Low / High (₹) 37.55 / 513.55
Market Cap (₹ Cr.) 182
Equity (₹ Cr.) 14.8
Face Value (₹) 10
Industry PE 29.2

Management X-Ray of Xelpmoc Design:

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 (%)

Valuation of Xelpmoc Design - 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 Xelpmoc Design

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales025681481364
Operating Expenses 25911111123291610
Manufacturing Costs0000000000
Material Costs0000000000
Employee Cost 134666141776
Other Costs 01555591294
Operating Profit -2-3-4-5-34-15-16-10-6
Operating Profit Margin (%) -7,883.1%-148.0%-65.5%-81.3%-37.9%25.0%-183.0%-118.0%-150.0%-162.0%
Other Income 0000211421
Interest 0000000000
Depreciation 0000110221
Exceptional Items 000000000-2
Profit Before Tax -2-3-4-5-24-13-14-10-9
Tax 000-000-1-000
Profit After Tax -2-3-4-5-24-13-14-10-9
PAT Margin (%) -8,030.7%-151.0%-67.2%-81.1%-26.3%28.8%-159.0%-102.0%-156.0%-220.0%
Adjusted EPS (₹)-5.8-3.8-3.6-3.6-1.63.0-8.9-9.5-6.9-5.9
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 3131941455884505658
Share Capital 25714141414151515
Reserves 181227314470364143
Minority Interest0000000000
Debt0000000000
Long Term Debt0000000000
Short Term Debt0000000000
Trade Payables0001000000
Others Liabilities 156991221261814
Total Liabilities 41925505470106777572

Fixed Assets

Gross Block0011211663
Accumulated Depreciation0000111242
Net Fixed Assets 0000100421
CWIP 0000000000
Investments 4171944485989606566
Inventories0000000000
Trade Receivables0021132311
Cash Equivalents 00221312111
Others Assets 0113343863
Total Assets 41925505470106777572

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 211-5-4-5-1-2-12-8-4
PBT -2-3-4-5-24-13-14-10-9
Adjustment 41400-0110813
Changes in Working Capital 0-0-11-2-61-612
Tax Paid 0-0-1-0-0-01-000
Cash Flow From Investing Activity -4-14-2-1731-14395
Capex -0-0-0-0-0-0-0-0-0-0
Net Investments -4-14-2-1741-14396
Others -0-0-00001000
Cash Flow From Financing Activity 23921-1-027-1-2-2
Net Proceeds from Shares 239240027000
Net Proceeds from Borrowing 0000000000
Interest Paid 0-0-00-000-0-0-0
Dividend Paid 0000000000
Others 00-1-2-1-00-1-2-1
Net Cash Flow 0020-2011-10-10

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)-57.42-35.38-22.36-16.56-4.987.85-18.06-20.47-19.08-15.14
ROCE (%)-57.39-35.25-21.87-16.75-4.657.97-17.84-17.8-15.17-13.55
Asset Turnover Ratio00.160.240.160.160.230.090.150.090.05
PAT to CFO Conversion(x)N/AN/AN/AN/AN/A-0.25N/AN/AN/AN/A
Working Capital Days
Receivable Days365478791445110669126101
Inventory Days0000000000
Payable Days0000000000

Xelpmoc Design And Tech Ltd Stock News

Xelpmoc Design And Tech Ltd FAQs

The current trading price of Xelpmoc Design on 05-Dec-2025 13:44 is ₹118.5.
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 04-Dec-2025 the market cap of Xelpmoc Design stood at ₹181.8.
The latest P/E ratio of Xelpmoc Design as of 04-Dec-2025 is 0.00.
The latest P/B ratio of Xelpmoc Design as of 04-Dec-2025 is 2.38.
The 52-week high of Xelpmoc Design is ₹165.0 and the 52-week low is ₹78.50.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Xelpmoc Design is ₹3.27 ( Cr.) .

About Xelpmoc Design And Tech Ltd

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.

×