Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹702 Cr.
Stock P/E
14.2
P/B
1.8
Current Price
₹63
Book Value
₹ 35.6
Face Value
10
52W High
₹104.8
52W Low
₹ 47.5
Dividend Yield
3.17%

Xchanging Solutions Overview

Business

Xchanging Solutions Ltd. is an India-based company primarily engaged in providing information technology (IT) and business processing services (BPS). It operates largely as a captive unit, providing services predominantly to its parent company, Capita Plc, a UK-based business process outsourcing and professional services company. Its service offerings include application development and maintenance, infrastructure services, cybersecurity, digital transformation, and various business process services across industries like insurance, healthcare, government, and financial services. The company generates revenue through service contracts, largely from Capita Plc, on a cost-plus or fixed-price basis.

Revenue Mix

Given its nature as a captive unit for Capita Plc, Xchanging Solutions Ltd.'s services broadly fall into two main categories:

IT Services: Including application development, maintenance, and support; infrastructure management; cloud services; cybersecurity; and digital transformation services.

Business Process Services (BPS): Encompassing back-office operations, customer services, claims processing, finance and accounting, and human resources services.

A significant, if not dominant, portion of its revenue is derived from its parent company, Capita Plc, and its subsidiaries. Specific revenue breakdowns by service line or external client contribution are typically not publicly detailed for such captive entities.

Industry

The company operates in the highly competitive Indian IT and BPS industry, which serves as a global hub for outsourcing services, driven by strong demand for digital transformation, cloud adoption, and automation. Xchanging Solutions is positioned as a dedicated, specialized service provider for Capita Plc, rather than a broad-market competitor to large independent Indian IT service providers. Its positioning is defined by its ability to deliver cost-effective and integrated services to its parent, fulfilling Capita's internal and client service needs, rather than actively competing for a wide range of external clients.

MOAT

Captive Relationship / Parent Backing: The primary competitive advantage stems from its integral role within Capita Plc's global delivery model. This provides a stable demand base and financial backing from a large UK corporation, making it a critical part of Capita's operational strategy.

Specialized Expertise & Integration: Over time, the company develops deep knowledge of Capita's specific processes, technologies, and client requirements. This embedded expertise makes it a highly integrated and valuable component of Capita's ecosystem, increasing switching costs for the parent company.

Cost Efficiency: As an India-based IT/BPS provider, it leverages India's talent pool and cost advantages, contributing to the overall cost-effectiveness of Capita's service delivery.

Growth Drivers

Capita's Strategic Growth: Growth is largely dependent on Capita Plc's overall performance, strategic initiatives, and success in winning new client contracts or expanding existing service offerings globally.

Digital Transformation within Capita: As Capita Plc and its clients increasingly adopt digital technologies, cloud solutions, AI/ML, and automation, Xchanging Solutions is expected to play a crucial role in providing the underlying technical and process services.

Expansion of Service Offerings: Potential to expand into new or advanced service lines that are strategically important for Capita, such as specialized cybersecurity, advanced analytics, or industry-specific solutions.

Cost Optimization Mandates: Continuous focus on driving efficiency and cost-effectiveness in service delivery to Capita, which translates to sustained demand for its services.

Risks

Client Concentration: Extreme reliance on a single client (Capita Plc) poses a significant risk. Any adverse changes in Capita's business strategy, financial health, or a decision to insource services could severely impact Xchanging Solutions.

Parent Company Performance: Its financial health and demand are directly linked to Capita Plc's business performance. If Capita faces challenges, it could lead to reduced demand or renegotiated contracts.

Pricing Pressure: The global IT/BPS industry is highly competitive, leading to constant pressure on pricing and margins, which Capita may pass on to its Indian captive.

Talent Attrition & Cost: The Indian IT sector experiences high talent attrition and rising salary costs, which can erode profitability if not effectively managed.

Currency Fluctuations: Exposure to fluctuations between the Indian Rupee (INR) and the British Pound (GBP) can impact reported revenues and profitability.

Management & Ownership

Xchanging Solutions Ltd. is a subsidiary of Capita Plc, which holds a significant majority stake and acts as the promoter. The remaining shares are publicly held. The company's board and executive management are appointed in alignment with Capita Plc's global strategy, focusing on ensuring efficient service delivery and seamless integration within the parent company's operational framework.

Outlook

Xchanging Solutions benefits from a stable, long-term relationship with its parent company, Capita Plc, providing a relatively secure and predictable revenue stream. Its position as a key captive delivery center for Capita allows it to leverage India's cost advantages and talent pool for executing strategic initiatives, particularly in digital transformation. However, this inherent strength also represents its primary vulnerability: extreme client concentration. The company's growth and profitability are largely dictated by Capita's performance and strategic decisions. While it is well-placed to support Capita's evolving service demands, any significant operational or financial challenges faced by Capita, or a strategic shift away from outsourcing certain functions, could pose substantial risks to Xchanging Solutions' future prospects.

Xchanging Solutions Share Price

Live · BSE / NSE · Inception: 2002
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Xchanging Solutions 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 42 44 44 44 46 51 50 53 49 51
Other Income 5 8 6 4 4 4 4 3 3 3
Total Income 47 52 50 48 50 54 54 56 52 55
Total Expenditure 31 35 33 34 31 33 34 36 33 32
Operating Profit 16 18 16 15 18 21 20 20 19 22
Interest 0 2 2 2 2 2 1 1 1 1
Depreciation 0 0 0 0 0 0 0 0 0 0
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 16 16 14 13 16 20 19 19 18 21
Provision for Tax 19 4 4 3 2 5 5 3 5 5
Profit After Tax -4 12 11 10 14 15 14 16 13 16
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments -4 12 11 10 14 15 14 16 13 16
Adjusted Earnings Per Share -0.3 1.1 1 0.9 1.3 1.3 1.2 1.5 1.2 1.5

Xchanging Solutions Profit & Loss

#(Fig in Cr.) Dec 2014 Dec 2015 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 287 279 307 186 184 182 196 174 174 174 185 203
Other Income 24 15 14 16 15 13 16 9 11 22 17 13
Total Income 311 295 321 202 199 195 212 183 185 196 202 217
Total Expenditure 286 252 298 160 141 134 140 121 125 128 132 135
Operating Profit 24 43 23 42 57 61 71 62 60 69 70 81
Interest 1 0 0 0 0 0 0 0 0 2 6 4
Depreciation 5 4 3 1 0 1 1 1 1 1 0 0
Exceptional Income / Expenses 13 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 32 39 20 41 57 59 70 61 60 66 63 77
Provision for Tax 7 9 2 9 10 5 7 8 15 52 14 18
Profit After Tax 25 29 18 32 47 55 62 53 45 14 50 59
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 25 29 18 32 47 55 62 53 45 14 50 59
Adjusted Earnings Per Share 2.3 2.6 1.6 2.8 4.2 4.9 5.6 4.7 4 1.2 4.5 5.4

Xchanging Solutions Balance Sheet

#(Fig in Cr.) Dec 2014 Dec 2015 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 304 333 350 384 433 496 556 613 676 354 359
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 2 1 0 0 0 0 0 0 0 104 64
Other Non-Current Liabilities -4 -1 -6 -6 -5 1 1 8 16 12 16
Total Current Liabilities 122 101 128 112 114 119 115 108 112 151 173
Total Liabilities 424 434 472 490 543 616 672 730 805 621 611
Fixed Assets 166 164 161 159 159 161 160 161 160 159 158
Other Non-Current Assets 43 44 44 34 33 19 39 36 44 29 23
Total Current Assets 215 226 267 297 351 435 473 533 600 433 429
Total Assets 424 434 472 490 543 616 672 730 805 621 611

Xchanging Solutions Cash Flow

#(Fig in Cr.) Dec 2014 Dec 2015 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 71 75 108 153 195 257 326 391 440 515 308
Cash Flow from Operating Activities 1 28 38 36 48 46 62 35 42 -12 47
Cash Flow from Investing Activities 4 5 10 5 11 14 8 8 10 35 14
Cash Flow from Financing Activities 0 -1 -1 -1 -0 -1 -2 -1 -0 -232 -70
Net Cash Inflow / Outflow 4 32 47 41 59 58 68 42 51 -209 -9
Closing Cash & Cash Equivalent 75 108 153 195 257 326 391 440 515 308 300

Xchanging Solutions Ratios

# Dec 2014 Dec 2015 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 2.25 2.62 1.64 2.84 4.19 4.91 5.61 4.72 4.03 1.23 4.45
CEPS(Rs) 2.68 3 1.91 2.95 4.24 5.04 5.73 4.8 4.09 1.28 4.48
DPS(Rs) 0 0 0 0 0 0 0 0 0 34 4
Book NAV/Share(Rs) 27.31 29.88 31.41 34.43 38.89 44.53 49.88 55.07 60.7 31.77 32.2
Core EBITDA Margin(%) 0.25 9.95 2.97 14.01 23.21 26.43 28.29 30.62 28.44 26.81 28.69
EBIT Margin(%) 11.25 13.89 6.51 21.87 30.86 32.6 35.73 35.02 34.23 39.02 37.73
Pre Tax Margin(%) 11.06 13.82 6.46 21.85 30.85 32.53 35.59 34.93 34.17 37.94 34.29
PAT Margin (%) 8.75 10.45 5.95 17.02 25.37 30.01 31.9 30.17 25.74 7.85 26.81
Cash Profit Margin (%) 10.41 11.95 6.94 17.65 25.63 30.8 32.6 30.69 26.09 8.16 26.97
ROA(%) 6.08 6.81 4.03 6.58 9.05 9.44 9.69 7.5 5.85 1.92 8.05
ROE(%) 8.62 9.17 5.35 8.63 11.44 11.77 11.87 8.99 6.96 2.66 13.92
ROCE(%) 11 12.12 5.84 11.07 13.91 12.79 13.3 10.44 9.26 12 15.46
Receivable days 72.02 73.38 54.8 76.33 59.55 49.55 28.01 25.25 23.35 19.86 23.38
Inventory Days 0 0 0 0 0 0 0 0 0 0 0
Payable days 0 0 0 0 0 0 0 0 0 0 0
PER(x) 17.32 21.99 29.19 20.25 10.57 6.44 11.54 17.16 13.21 92.05 19.3
Price/Book(x) 1.43 1.93 1.52 1.67 1.14 0.71 1.3 1.47 0.88 3.56 2.67
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 30.04 4.66
EV/Net Sales(x) 1.26 1.92 1.57 3.02 1.27 0.14 1.68 2.65 0.45 6.06 4.01
EV/Core EBITDA(x) 14.84 12.45 20.92 13.44 4.09 0.41 4.61 7.46 1.3 15.41 10.59
Net Sales Growth(%) 18.04 -2.6 9.94 -39.5 -0.97 -1 7.4 -10.97 0.09 0 6.01
EBIT Growth(%) -18.58 20.22 -48.51 103.35 39.75 4.59 17.69 -12.73 -2.18 13.99 2.53
PAT Growth(%) -17.16 16.29 -37.4 73.09 47.63 17.11 14.15 -15.81 -14.59 -69.49 261.9
EPS Growth(%) -17.16 16.29 -37.4 73.08 47.63 17.11 14.15 -15.81 -14.59 -69.49 261.9
Debt/Equity(x) 0.01 0 0 0 0 0 0 0 0 0.29 0.24
Current Ratio(x) 1.76 2.24 2.09 2.66 3.07 3.67 4.1 4.95 5.36 2.87 2.49
Quick Ratio(x) 1.76 2.24 2.09 2.66 3.07 3.67 4.1 4.95 5.36 2.87 2.49
Interest Cover(x) 57.66 204.32 133.27 1016.25 5681 457.08 268.96 381.44 597 36.39 10.97
Total Debt/Mcap(x) 0 0 0 0 0 0 0 0 0 0.08 0.09

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +6% +2% 0% -4%
Operating Profit CAGR +1% +4% +3% +11%
PAT CAGR +257% -2% -2% +7%
Share Price CAGR -38% -2% -4% -2%
ROE Average +14% +8% +9% +9%
ROCE Average +15% +12% +12% +12%

Xchanging Solutions Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 75 %
FII 0.11 %
DII (MF + Insurance) 0.3 %
Public (retail) 25 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 75757575757575757575
FII 0.110.230.090.080.070.010.0900.010.11
DII 0.30.30.30.30.30.30.30.30.30.3
Public 25252525252525252525
Others 0000000000
Total 100100100100100100100100100100

Xchanging Solutions Peer Comparison

IT - Software Edit Columns

Xchanging Solutions Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Xchanging Solutions Pros & Cons

Pros

  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 8% over the last 3 years.
  • The company has delivered a poor profit growth of -1% over past five years.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp