SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Xelpmoc Design And Tech Ltd (XELPMOC)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 542367 NSE: XELPMOC IT - Software | Small Cap | Xelpmoc Design Share Price

₹93.90 1.60 (1.73%)

As on 10-Jun'26 16:59

Xelpmoc Design And Tech Ltd (XELPMOC)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 542367 NSE: XELPMOC IT - Software | Small Cap | Xelpmoc Design Share Price

₹93.90 1.60 (1.73%)

As on 10-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹137 Cr.
Current Price
₹93.9
52-Week Low / High
₹83 / 165
TTM EPS
₹-5
TTM Sales
₹3.7 Cr.
Book Value per Share
₹50.3
P/E Ratio
0.00
Industry PE
21.5
Price to Book (P/B)
1.83
Lower than its 5-year historical median
Price to Sales (P/S)
36.57
Higher than its 5-year historical median
EV/EBITDA
-21.59
Lower than its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
-15.14%
Underperforms industry median
Return on Capital Employed (ROCE)
-13.55%
Underperforms industry median
Return on Assets (ROA)
-11.77%
Operating Profit Margin
-162.8%
Net Profit Margin
-220.94%
Gross Profit Margin
-143.4%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-39.72%
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
49.52%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹60 Cr.
Equity
₹14.8 Cr.
Face Value
₹10
All Time Low / High
₹37.55 / 513.55

Xelpmoc Design And Tech stock performance

Key Ratios
mw4me loader

Check Before You Invest

Valuation

Somewhat Overvalued

Price Trend

Semi Strong
Q.1 Is Xelpmoc Design And Tech Ltd a good quality company?
Xelpmoc Design And Tech Ltd is a weak quality company, based on a inconsistent multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Xelpmoc Design And Tech Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Xelpmoc Design And Tech Ltd vs industry peers?
Xelpmoc Design And Tech Ltd revenue CAGR is -13.62%, compared to the industry median CAGR of 2.48%, indicating slower growth and losing its market share.
Q.1 Promoter shareholding and pledge status of Xelpmoc Design And Tech Ltd?
Promoters hold 49.52% of the Xelpmoc Design And Tech Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Xelpmoc Design And Tech Ltd over the last decade?
Over the last 5 year(s), the stock has delivered a CAGR of -21.28% based on the current price.

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.
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

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

Sales 01.95.46.18.114.18.113.46.53.94
Sales YoY Gr.-9,300%185.1%13.6%33.2%73.2%-42.7%66.7%-51.8%-39.7%-
Adj EPS -5.8-3.8-3.6-3.6-2.22.5-8.9-10.1-7.2-5.3-5
YoY Gr.-NANANANANA-453.8%NANANA-
BVPS (₹) 15.527.118.829.732.842.458.234.538.339.350.3
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

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 - -20.2% 2.5% -2.2%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-57.4-35.3-22.5-16.7-6.96.6-17-18.8-16.7-12.4-11.2
Op. Profit
Mgn %
-7883.1-147.6-65.5-81-37.925.5-182.7-118.2-147.2-162.8-187.5
Net Profit
Mgn %
-8030.7-151-67.5-81.8-36.624.5-159.6-109.6-162.9-198.7-198.8
Debt to
Equity
00000000000
Working Cap
Days
0121153209164145280225522512609
Cash Conv.
Cycle
04063612342996111593518

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
Exceptional Items > 000000000-2
Interest > 0000000000
Depreciation > 0000110221
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%

Valuation of Xelpmoc Design - 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'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 3131941455884505658
Share Capital 25714141414151515
Reserves 181227314470364143
Debt +0000000000
Long Term Debt0000000000
Short Term Debt0000000000
Minority Interest0000000000
Trade Payables0001000000
Others Liabilities 156991221261814
Total Liabilities 41925505470106777572

Fixed Assets

Net Fixed Assets +0000100421
Gross Block0011211663
Accumulated Depreciation0000111242
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

Financial 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 Days36547.4086.809143.8051.10106.1069.10126.20101.20
Inventory Days0000000000
Payable Days0000000000

Management X-Ray

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 (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Xelpmoc Design And Tech Ltd FAQs

The current trading price of Xelpmoc Design on 10-Jun-2026 16:59 is ₹93.90.

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 09-Jun-2026 the market cap of Xelpmoc Design stood at ₹136.6 Cr

The latest P/E ratio of Xelpmoc Design as of 09-Jun-2026 is 0.00.

The latest P/B ratio of Xelpmoc Design as of 09-Jun-2026 is 1.83.

The 52-week high of Xelpmoc Design is ₹165.0 and the 52-week low is ₹83.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Xelpmoc Design is ₹3.73 ( Cr.) .

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Xelpmoc Design And Tech Ltd is a below average quality company.

The key valuation ratios of Xelpmoc Design And Tech Ltd's currently when compared to its past seem to suggest it is in the Somewhat overvalued zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Xelpmoc Design And Tech Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

About Xelpmoc Design And Tech Ltd

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:

×