Sharescart Research Club logo

Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹27081 Cr.
Stock P/E
43.1
P/B
8.9
Current Price
₹4347
Book Value
₹ 488.2
Face Value
10
52W High
₹6733.5
52W Low
₹ 3945
Dividend Yield
1.73%

Tata Elxsi Overview

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.

Tata Elxsi Share Price

Live · BSE / NSE · Inception: 1989
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Standalone · annual

Tata Elxsi Quarterly Results

#(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

Tata Elxsi Profit & Loss

#(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

Tata Elxsi Balance Sheet

#(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

Tata Elxsi Cash Flow

#(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

Tata Elxsi Ratios

# 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

Growth Rates

Compounded annual
# 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%

Tata Elxsi Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 43.9 %
FII 11.08 %
DII (MF + Insurance) 11.39 %
Public (retail) 56.1 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 43.9243.9243.9243.9143.9143.9143.9143.943.943.9
FII 15.0214.5613.6713.6413.2612.7212.7412.538.5611.08
DII 5.726.066.257.397.518.549.810.3812.2911.39
Public 56.0856.0856.0856.0956.0956.0956.0956.156.156.1
Others 0000000000
Total 100100100100100100100100100100

Tata Elxsi Peer Comparison

IT - Software Edit Columns

Tata Elxsi Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Tata Elxsi Pros & Cons

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 29%
  • Company is almost debt free.

Cons

  • Promoter holding is low: 43.9%.
  • Debtor days have increased from 1536.47 to 2557.12days.
  • Stock is trading at 8.9 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp