IT - Software · Founded 2002 · www.dxc.com · BSE 532616 · NSE XCHANGING · ISIN INE692G01013
No Notes Added Yet
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.
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 | 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 |
| #(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 |
| # | 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% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -38% | -2% | -4% | -2% |
| ROE Average | 14% | 8% | 9% | 9% |
| ROCE Average | 15% | 12% | 12% | 12% |
| #(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 |
| #(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 |
| # | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 |
| FII | 0.11 | 0.23 | 0.09 | 0.08 | 0.07 | 0.01 | 0.09 | 0 | 0.01 | 0.11 |
| DII | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Public | 24.59 | 24.47 | 24.61 | 24.63 | 24.63 | 24.7 | 24.61 | 24.7 | 24.69 | 24.6 |
| 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 | 8.36 | 8.36 | 8.36 | 8.36 | 8.36 | 8.36 | 8.36 | 8.36 | 8.36 | 8.36 |
| FII | 0.01 | 0.03 | 0.01 | 0.01 | 0.01 | 0 | 0.01 | 0 | 0 | 0.01 |
| DII | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Public | 2.74 | 2.73 | 2.74 | 2.74 | 2.74 | 2.75 | 2.74 | 2.75 | 2.75 | 2.74 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 11.14 | 11.14 | 11.14 | 11.14 | 11.14 | 11.14 | 11.14 | 11.14 | 11.14 | 11.14 |
| # | 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% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 |
| FII | 0.11 | 0.23 | 0.09 | 0.08 | 0.07 | 0.01 | 0.09 | 0 | 0.01 | 0.11 |
| DII | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Public | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 |
| 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 | 8.36 | 8.36 | 8.36 | 8.36 | 8.36 | 8.36 | 8.36 | 8.36 | 8.36 | 8.36 |
| FII | 0.01 | 0.03 | 0.01 | 0.01 | 0.01 | 0 | 0.01 | 0 | 0 | 0.01 |
| DII | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Public | 2.79 | 2.79 | 2.79 | 2.79 | 2.79 | 2.79 | 2.79 | 2.79 | 2.79 | 2.79 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 11.14 | 11.14 | 11.14 | 11.14 | 11.14 | 11.14 | 11.14 | 11.14 | 11.14 | 11.14 |
* 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.