IT - Software · Founded 1989 · www.tataelxsi.com · BSE 500408 · NSE TATA ELXSI · ISIN INE670A01012
No Notes Added Yet
Business
Tata Elxsi Ltd. is a global design and technology services company. It specializes in product engineering services across various industries, including Automotive, Broadcast, Communications, and Healthcare. The company helps clients conceptualize, design, develop, and test products and solutions. Its core business model involves providing outsourced research and development (ER&D) services, leveraging its expertise in embedded systems, software development, industrial design, and system integration. Revenue is primarily generated through fixed-price projects and time-and-material contracts with clients globally.
Revenue Mix
Tata Elxsi broadly operates in three main service areas:
Embedded Product Design (EPD): This is the largest segment, focusing on product development and engineering for embedded systems across industries like Automotive (ADAS, IVI, EV), Broadcast (OTT platforms, set-top boxes), and Communications (5G, network infrastructure).
Industrial Design & Visualization (IDV): Provides design consulting, user experience (UX/UI) design, product styling, and visualization services for various products and brands.
System Integration & Support (SIS): Offers system integration, infrastructure management, and support services.
While specific revenue percentages fluctuate, EPD consistently contributes the majority of the company's revenue.
Industry
Tata Elxsi operates in the global Engineering Research & Development (ER&D) services market, a specialized segment of the broader IT services industry. This market is characterized by a demand for niche expertise in product design, embedded systems, and digital engineering. Tata Elxsi positions itself as a high-value, design-led engineering partner rather than a low-cost volume player. It competes with other Indian ER&D pure-plays like L&T Technology Services (LTTS), KPIT Technologies, and global engineering services firms. Its strength lies in its deep domain expertise in specific verticals (e.g., automotive infotainment, ADAS, medical devices) and its ability to offer end-to-end product development lifecycle services, from concept to deployment.
MOAT
Specialized Domain Expertise: Deep knowledge and experience in complex embedded systems, software, and industrial design across niche verticals like automotive, broadcast, and medical devices, creating high barriers to entry for competitors.
Client Relationships & Switching Costs: Long-standing relationships with global clients, where integrating Tata Elxsi's solutions deeply into clients' product development cycles creates significant switching costs due to the complexity and mission-critical nature of the services.
"Tata" Brand Equity: Association with the Tata Group lends credibility, trust, and a perception of strong corporate governance and reliability, aiding in client acquisition and retention, especially in risk-averse industries.
Integrated Design & Engineering: Its unique combination of industrial design capabilities with core engineering services allows it to offer a more holistic and differentiated value proposition.
Growth Drivers
Digital Transformation & ER&D Outsourcing: Global enterprises increasingly outsource their R&D and product development to gain efficiency, access specialized skills, and accelerate time-to-market.
Automotive Industry Evolution: Strong growth in Electric Vehicles (EVs), Advanced Driver-Assistance Systems (ADAS), connected car technologies, and autonomous driving solutions drives demand for its specialized automotive engineering services.
5G & Communications: Rollout of 5G networks and associated infrastructure development creates opportunities in network virtualization, edge computing, and product development for communication devices.
Healthcare & Medical Devices: Increasing demand for connected health solutions, remote patient monitoring, and smart medical devices fuels growth in its healthcare segment.
AI/ML Integration: Integration of Artificial Intelligence and Machine Learning into products and systems across all verticals creates new engineering challenges and opportunities.
Risks
Global Economic Slowdown: A downturn in the global economy could lead clients to cut R&D budgets, impacting project pipelines and revenue.
Intense Competition: The ER&D market is highly competitive with both global and Indian players, leading to pricing pressure and challenges in winning new contracts.
Talent Attrition & Retention: High demand for skilled engineers in niche technology areas can lead to increased attrition, higher wage costs, and difficulty in scaling operations.
Technology Obsolescence: Rapid technological changes require continuous investment in R&D and skill upgrades, posing a risk if the company fails to adapt quickly.
Client Concentration: Dependence on a few large clients in specific verticals could lead to revenue volatility if a major client scales back or terminates projects.
Currency Fluctuations: A significant portion of revenue is from international clients, making the company susceptible to adverse currency movements.
Management & Ownership
Tata Elxsi is part of the Tata Group, one of India's oldest and most respected conglomerates. The company is promoter-led by the Tata Sons Private Limited, ensuring strong corporate governance practices typical of Tata Group entities. The management team is professional, with long-standing experience in the technology and engineering services sectors. The ownership structure typically includes the promoter group (Tata Sons), institutional investors (domestic and foreign), and the public, reflecting a well-diversified shareholder base.
Outlook
Tata Elxsi is well-positioned to capitalize on the secular growth trends in digital engineering and ER&D outsourcing, particularly within its strongholds of automotive (EV, ADAS), broadcast, and healthcare. Its specialized expertise, design-led approach, and association with the Tata brand provide a competitive edge in attracting and retaining clients for complex, high-value projects. However, the company faces inherent risks from a potential slowdown in global R&D spending, intense competition for talent and projects, and the need for continuous investment in emerging technologies to remain relevant. While its niche focus offers higher margins, it also exposes the company to concentration risks within specific industry segments. The ability to continually innovate, manage talent effectively, and expand its client base beyond core verticals will be crucial for sustained long-term growth.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 914 | 906 | 926 | 955 | 939 | 908 | 892 | 918 | 953 | 994 |
| Other Income | 35 | 34 | 32 | 64 | 40 | 43 | 38 | 49 | 46 | 51 |
| Total Income | 949 | 940 | 959 | 1019 | 979 | 951 | 931 | 967 | 1000 | 1044 |
| Total Expenditure | 644 | 645 | 674 | 689 | 693 | 701 | 705 | 725 | 731 | 749 |
| Operating Profit | 305 | 295 | 284 | 331 | 286 | 251 | 225 | 242 | 268 | 295 |
| Interest | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 |
| Depreciation | 25 | 28 | 27 | 27 | 26 | 25 | 24 | 23 | 23 | 23 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -96 | 0 |
| Profit Before Tax | 274 | 262 | 252 | 299 | 256 | 221 | 196 | 215 | 146 | 268 |
| Provision for Tax | 68 | 65 | 68 | 69 | 57 | 49 | 52 | 60 | 37 | 47 |
| Profit After Tax | 206 | 197 | 184 | 229 | 199 | 172 | 144 | 155 | 109 | 220 |
| Adjustments | 0 | -0 | 0 | 0 | -0 | -0 | 0 | -0 | 0 | 0 |
| Profit After Adjustments | 206 | 197 | 184 | 229 | 199 | 172 | 144 | 155 | 109 | 220 |
| Adjusted Earnings Per Share | 33.1 | 31.6 | 29.6 | 36.8 | 32 | 27.7 | 23.2 | 24.9 | 17.5 | 35.4 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1075 | 1237 | 1386 | 1597 | 1610 | 1826 | 2471 | 3145 | 3552 | 3729 | 3757 | 3757 |
| Other Income | 12 | 18 | 45 | 43 | 65 | 40 | 45 | 77 | 122 | 180 | 193 | 184 |
| Total Income | 1087 | 1256 | 1431 | 1640 | 1675 | 1866 | 2515 | 3222 | 3674 | 3909 | 3951 | 3942 |
| Total Expenditure | 827 | 964 | 1041 | 1181 | 1272 | 1303 | 1704 | 2186 | 2505 | 2756 | 2918 | 2910 |
| Operating Profit | 260 | 292 | 390 | 460 | 403 | 563 | 811 | 1036 | 1169 | 1153 | 1032 | 1030 |
| Interest | 1 | 1 | 1 | 1 | 7 | 7 | 10 | 17 | 21 | 20 | 18 | 17 |
| Depreciation | 23 | 27 | 25 | 25 | 43 | 44 | 55 | 81 | 99 | 105 | 94 | 93 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -96 | -96 |
| Profit Before Tax | 236 | 264 | 364 | 433 | 352 | 512 | 745 | 938 | 1049 | 1028 | 825 | 825 |
| Provision for Tax | 82 | 89 | 124 | 143 | 96 | 144 | 196 | 182 | 256 | 243 | 197 | 196 |
| Profit After Tax | 155 | 175 | 240 | 290 | 256 | 368 | 550 | 755 | 792 | 785 | 628 | 628 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 155 | 175 | 240 | 290 | 256 | 368 | 550 | 755 | 792 | 785 | 628 | 628 |
| Adjusted Earnings Per Share | 24.9 | 28.1 | 38.5 | 46.6 | 41.1 | 59.1 | 88.3 | 121.3 | 127.2 | 126 | 100.9 | 101 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 1% | 6% | 16% | 13% |
| Operating Profit CAGR | -10% | -0% | 13% | 15% |
| PAT CAGR | -20% | -6% | 11% | 15% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -32% | -17% | 4% | 17% |
| ROE Average | 21% | 29% | 33% | 34% |
| ROCE Average | 29% | 38% | 43% | 48% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 386 | 558 | 738 | 943 | 1090 | 1352 | 1601 | 2086 | 2506 | 2860 | 3041 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 147 | 23 | 15 | 6 | 73 | 90 | 149 | 186 | 212 | 158 | 85 |
| Total Current Liabilities | 266 | 132 | 188 | 188 | 217 | 264 | 410 | 479 | 446 | 530 | 757 |
| Total Liabilities | 798 | 712 | 941 | 1137 | 1380 | 1707 | 2160 | 2751 | 3163 | 3548 | 3884 |
| Fixed Assets | 107 | 108 | 94 | 101 | 147 | 170 | 272 | 334 | 396 | 318 | 259 |
| Other Non-Current Assets | 168 | 38 | 41 | 28 | 32 | 146 | 193 | 104 | 230 | 433 | 656 |
| Total Current Assets | 524 | 567 | 805 | 1008 | 1201 | 1391 | 1696 | 2313 | 2537 | 2797 | 2968 |
| Total Assets | 798 | 712 | 941 | 1137 | 1380 | 1707 | 2160 | 2751 | 3163 | 3548 | 3884 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 130 | 71 | 191 | 83 | 54 | 228 | 100 | 151 | 134 | 133 | 135 |
| Cash Flow from Operating Activities | 121 | 144 | 197 | 215 | 256 | 437 | 483 | 487 | 701 | 812 | 664 |
| Cash Flow from Investing Activities | -29 | 38 | -247 | -159 | 39 | -438 | -108 | -202 | -270 | -308 | -73 |
| Cash Flow from Financing Activities | -41 | -52 | -60 | -83 | -124 | -126 | -326 | -303 | -428 | -499 | -535 |
| Net Cash Inflow / Outflow | 51 | 129 | -110 | -26 | 171 | -127 | 49 | -18 | 3 | 5 | 57 |
| Closing Cash & Cash Equivalent | 179 | 191 | 83 | 54 | 228 | 100 | 151 | 134 | 133 | 135 | 195 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 24.86 | 28.07 | 38.54 | 46.56 | 41.12 | 59.11 | 88.26 | 121.26 | 127.21 | 126.03 | 100.88 |
| CEPS(Rs) | 28.49 | 32.39 | 42.62 | 50.59 | 48.09 | 66.24 | 97.15 | 134.33 | 143.18 | 142.86 | 115.93 |
| DPS(Rs) | 14 | 16 | 11 | 13.5 | 16.5 | 48 | 42.5 | 60.6 | 70 | 75 | 75 |
| Book NAV/Share(Rs) | 61.93 | 89.55 | 118.56 | 151.38 | 175.03 | 217.12 | 257.06 | 334.92 | 399.93 | 456.07 | 484.38 |
| Core EBITDA Margin(%) | 23.04 | 22.11 | 24.9 | 26.05 | 20.99 | 28.67 | 31.03 | 30.5 | 29.48 | 26.1 | 22.33 |
| EBIT Margin(%) | 22.04 | 21.42 | 26.31 | 27.2 | 22.32 | 28.42 | 30.6 | 30.36 | 30.12 | 28.12 | 22.43 |
| Pre Tax Margin(%) | 21.98 | 21.36 | 26.25 | 27.14 | 21.89 | 28.03 | 30.17 | 29.81 | 29.52 | 27.58 | 21.96 |
| PAT Margin (%) | 14.4 | 14.13 | 17.32 | 18.16 | 15.91 | 20.16 | 22.25 | 24.01 | 22.3 | 21.05 | 16.73 |
| Cash Profit Margin (%) | 16.5 | 16.3 | 19.14 | 19.73 | 18.6 | 22.59 | 24.49 | 26.6 | 25.1 | 23.86 | 19.22 |
| ROA(%) | 22.31 | 23.15 | 29.04 | 27.91 | 20.34 | 23.85 | 28.43 | 30.76 | 26.79 | 23.39 | 16.91 |
| ROE(%) | 46.28 | 37.06 | 37.04 | 34.5 | 25.2 | 30.15 | 37.23 | 40.97 | 34.62 | 29.45 | 21.46 |
| ROCE(%) | 70.84 | 56.19 | 56.28 | 51.68 | 35.35 | 42.5 | 51.2 | 51.8 | 46.6 | 39.09 | 28.57 |
| Receivable days | 62.68 | 67.85 | 72.6 | 75.79 | 84.9 | 88.12 | 85.84 | 95.71 | 100.08 | 95.1 | 99.61 |
| Inventory Days | 0 | 0 | 0 | 0.38 | 0.38 | 0.18 | 0.05 | 0.06 | 0.08 | 0 | 0 |
| Payable days | 990.05 | 958.01 | 868.56 | 1371.84 | 1476.93 | 1371.22 | 2028.54 | 1612.82 | 1958.38 | 1536.47 | 2557.12 |
| PER(x) | 37.82 | 26.07 | 25.56 | 20.69 | 15.32 | 45.57 | 100.16 | 49.16 | 61.15 | 41.39 | 39.43 |
| Price/Book(x) | 15.18 | 8.17 | 8.31 | 6.36 | 3.6 | 12.4 | 34.39 | 17.8 | 19.45 | 11.44 | 8.21 |
| Dividend Yield(%) | 0.74 | 1.09 | 1.12 | 1.4 | 2.62 | 1.78 | 0.48 | 1.02 | 0.9 | 1.44 | 1.89 |
| EV/Net Sales(x) | 5.28 | 3.48 | 4.14 | 3.43 | 2.02 | 8.71 | 21.89 | 11.43 | 13.25 | 8.28 | 6.15 |
| EV/Core EBITDA(x) | 21.86 | 14.74 | 14.72 | 11.93 | 8.09 | 28.25 | 66.67 | 34.68 | 40.25 | 26.77 | 22.38 |
| Net Sales Growth(%) | 26.58 | 15.08 | 12.04 | 15.19 | 0.81 | 13.44 | 35.3 | 27.28 | 12.96 | 4.98 | 0.76 |
| EBIT Growth(%) | 51.29 | 11.83 | 37.62 | 19.12 | -17.31 | 44.44 | 45.68 | 26.3 | 12.05 | -1.98 | -19.61 |
| PAT Growth(%) | 50.45 | 12.9 | 37.33 | 20.8 | -11.68 | 43.74 | 49.32 | 37.39 | 4.91 | -0.92 | -19.94 |
| EPS Growth(%) | 50.45 | 12.9 | 37.33 | 20.8 | -11.68 | 43.74 | 49.32 | 37.39 | 4.91 | -0.93 | -19.95 |
| Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Current Ratio(x) | 1.97 | 4.3 | 4.29 | 5.36 | 5.53 | 5.26 | 4.13 | 4.83 | 5.69 | 5.28 | 3.92 |
| Quick Ratio(x) | 1.97 | 4.3 | 4.29 | 5.35 | 5.52 | 5.26 | 4.13 | 4.83 | 5.69 | 5.28 | 3.92 |
| Interest Cover(x) | 374.55 | 349.21 | 456.45 | 418.73 | 52.72 | 73.58 | 72.19 | 55.23 | 50.66 | 51.91 | 47.19 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 43.92 | 43.92 | 43.92 | 43.91 | 43.91 | 43.91 | 43.91 | 43.9 | 43.9 | 43.9 |
| FII | 15.02 | 14.56 | 13.67 | 13.64 | 13.26 | 12.72 | 12.74 | 12.53 | 8.56 | 11.08 |
| DII | 5.72 | 6.06 | 6.25 | 7.39 | 7.51 | 8.54 | 9.8 | 10.38 | 12.29 | 11.39 |
| Public | 35.35 | 35.47 | 36.17 | 35.05 | 35.31 | 34.83 | 33.55 | 33.19 | 35.25 | 33.63 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.73 | 2.73 | 2.73 | 2.73 | 2.73 | 2.73 | 2.73 | 2.73 | 2.73 | 2.73 |
| FII | 0.94 | 0.91 | 0.85 | 0.85 | 0.83 | 0.79 | 0.79 | 0.78 | 0.53 | 0.69 |
| DII | 0.36 | 0.38 | 0.39 | 0.46 | 0.47 | 0.53 | 0.61 | 0.65 | 0.77 | 0.71 |
| Public | 2.2 | 2.21 | 2.25 | 2.18 | 2.2 | 2.17 | 2.09 | 2.07 | 2.2 | 2.09 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 6.23 | 6.23 | 6.23 | 6.23 | 6.23 | 6.23 | 6.23 | 6.23 | 6.23 | 6.23 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +1% | +6% | +16% | +13% |
| Operating Profit CAGR | -10% | 0% | +13% | +15% |
| PAT CAGR | -20% | -6% | +11% | +15% |
| Share Price CAGR | -32% | -17% | +4% | +17% |
| ROE Average | +21% | +29% | +33% | +34% |
| ROCE Average | +29% | +38% | +43% | +48% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 43.92 | 43.92 | 43.92 | 43.91 | 43.91 | 43.91 | 43.91 | 43.9 | 43.9 | 43.9 |
| FII | 15.02 | 14.56 | 13.67 | 13.64 | 13.26 | 12.72 | 12.74 | 12.53 | 8.56 | 11.08 |
| DII | 5.72 | 6.06 | 6.25 | 7.39 | 7.51 | 8.54 | 9.8 | 10.38 | 12.29 | 11.39 |
| Public | 56.08 | 56.08 | 56.08 | 56.09 | 56.09 | 56.09 | 56.09 | 56.1 | 56.1 | 56.1 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.73 | 2.73 | 2.73 | 2.73 | 2.73 | 2.73 | 2.73 | 2.73 | 2.73 | 2.73 |
| FII | 0.94 | 0.91 | 0.85 | 0.85 | 0.83 | 0.79 | 0.79 | 0.78 | 0.53 | 0.69 |
| DII | 0.36 | 0.38 | 0.39 | 0.46 | 0.47 | 0.53 | 0.61 | 0.65 | 0.77 | 0.71 |
| Public | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 6.23 | 6.23 | 6.23 | 6.23 | 6.23 | 6.23 | 6.23 | 6.23 | 6.23 | 6.23 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.