WEBSITE BSE:590013 NSE: XPRO INDI(PS Inc. Year: 1997 Industry: Plastic Products My Bucket: Add Stock
Last updated: 15:57
No Notes Added Yet
1. Business Overview
Xpro India Ltd. is engaged in the manufacturing and sale of plastic products. Its core business model revolves around processing various plastic polymers into finished goods, primarily catering to industrial and consumer packaging applications. The company generates revenue by producing and supplying these plastic products to a diverse customer base across different industries. While specific product lines are not detailed, in the "Plastic Products" sector, this typically involves items like BOPP (Biaxially Oriented Polypropylene) films, co-extruded films, thermoplastic sheets, and other specialty plastic solutions.
2. Key Segments / Revenue Mix
Specific key business segments and their revenue contributions are not publicly available within the provided information. Companies in the plastic products industry often categorize segments by product type (e.g., films, sheets, molded components) or end-use application (e.g., packaging, automotive, consumer durables). Without detailed financial reporting, a precise breakdown for Xpro India Ltd. cannot be provided.
3. Industry & Positioning
Xpro India Ltd. operates in the Indian plastic products industry, which is characterized by a mix of large integrated players and numerous smaller, specialized manufacturers. The industry is highly competitive, driven by factors like raw material costs, product innovation, and customer relationships. India's plastics sector benefits from a growing domestic market, fueled by rising consumption, urbanization, and growth in end-user industries like FMCG, automotive, and construction. Xpro India Ltd. is positioned as an established player within this landscape, competing on factors such as product quality, manufacturing efficiency, and customer service.
4. Competitive Advantage (Moat)
Without specific detailed information, identifying a strong, durable competitive advantage (moat) for Xpro India Ltd. is challenging. Potential sources of advantage in the plastic products industry can include:
Scale and Cost Efficiency: Large-scale operations can lead to lower per-unit production costs.
Product Specialization/Innovation: Developing niche or high-performance plastic products with proprietary formulations.
Strong Customer Relationships: Long-standing partnerships with major industrial clients.
Geographic Reach/Distribution Network: Efficient supply chain and market penetration.
However, evidence for a strong, explicit moat for Xpro India Ltd. is not readily available in general public information, suggesting competition may largely be on price and product quality.
5. Growth Drivers
Key factors that can drive growth for Xpro India Ltd. over the next 3-5 years include:
Rising Domestic Consumption: Increasing demand for packaged goods, consumer durables, and other products that utilize plastics in India's growing economy.
Growth in End-User Industries: Expansion in sectors like food & beverage, pharmaceuticals, automotive, and infrastructure, which are major consumers of plastic products.
Product Diversification & Innovation: Development of new types of plastic films or sheets, including sustainable or specialty grades, to meet evolving market needs.
Export Opportunities: Tapping into global markets for plastic products.
Government Initiatives: "Make in India" and infrastructure development can indirectly boost demand for plastic components.
6. Risks
Key business risks for Xpro India Ltd. include:
Raw Material Price Volatility: Plastic manufacturing is highly dependent on crude oil derivatives (polymers), making profitability vulnerable to fluctuations in global oil prices.
Environmental Regulations: Increasing regulatory scrutiny on plastic waste, single-use plastics, and mandates for recycling can impact production processes and demand for certain products.
Intense Competition: The Indian plastics industry is competitive, leading to pricing pressure and potential margin erosion.
Economic Slowdown: A downturn in the broader economy can reduce demand from key end-user industries.
Technological Obsolescence: Failure to invest in new manufacturing technologies or develop advanced plastic solutions could lead to a loss of competitiveness.
Supply Chain Disruptions: Global events or logistics issues can affect the timely procurement of raw materials or delivery of finished goods.
7. Management & Ownership
Xpro India Ltd. is a promoter-led company, a common ownership structure in India where a founding family or group holds a significant stake and exerts control. While specific details on the management team's track record are not available, promoter-led companies often benefit from long-term vision and commitment. The ownership structure typically includes the promoter group, institutional investors, and public shareholders.
8. Outlook
Xpro India Ltd. operates in a growing sector that is critical to India's consumption and industrial development. The bull case for the company rests on India's strong economic growth, rising disposable incomes, and the associated increase in demand for packaged goods and industrial components, all of which drive the consumption of plastic products. Potential for product innovation and diversification into specialty plastics could also offer avenues for margin expansion. The bear case, however, highlights the inherent volatility of raw material prices (crude oil derivatives), the increasing regulatory and public pressure regarding plastic waste and environmental impact, and intense competition within the fragmented plastics industry. The company's ability to navigate these challenges through cost efficiencies, product development, and adherence to evolving environmental standards will be crucial for its sustained performance.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹2492 Cr.
Stock P/E 65.6
P/B 3.6
Current Price ₹1061.6
Book Value ₹ 295
Face Value 10
52W High ₹1329
Dividend Yield 0.19%
52W Low ₹ 785.3
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 110 | 96 | 128 | 139 | 134 | 105 | 158 | 145 | 120 | 106 |
| Other Income | 3 | 3 | 5 | 7 | 5 | 5 | 2 | 3 | 4 | 6 |
| Total Income | 113 | 99 | 134 | 145 | 139 | 110 | 160 | 148 | 124 | 112 |
| Total Expenditure | 95 | 81 | 112 | 123 | 121 | 94 | 147 | 147 | 113 | 98 |
| Operating Profit | 18 | 18 | 22 | 23 | 18 | 16 | 13 | 1 | 11 | 15 |
| Interest | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 2 |
| Depreciation | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| Exceptional Income / Expenses | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 14 | 14 | 17 | 19 | 14 | 11 | 9 | -4 | 7 | 10 |
| Provision for Tax | 4 | 4 | 4 | 5 | 4 | 3 | 2 | 2 | 2 | 3 |
| Profit After Tax | 9 | 11 | 12 | 14 | 10 | 7 | 7 | -5 | 5 | 7 |
| Adjustments | 0 | 0 | -0 | 0 | -0 | 0 | 0 | -0 | 0 | -0 |
| Profit After Adjustments | 9 | 11 | 12 | 14 | 10 | 7 | 7 | -5 | 5 | 7 |
| Adjusted Earnings Per Share | 4.6 | 5.2 | 5.6 | 6.4 | 4.5 | 3.4 | 2.9 | -2.5 | 2.1 | 2.9 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 259 | 275 | 319 | 307 | 347 | 355 | 373 | 472 | 511 | 465 | 535 | 529 |
| Other Income | 5 | 3 | 4 | 5 | 8 | 2 | 2 | 2 | 4 | 12 | 19 | 15 |
| Total Income | 264 | 279 | 323 | 312 | 354 | 356 | 375 | 474 | 515 | 478 | 554 | 544 |
| Total Expenditure | 256 | 262 | 293 | 287 | 320 | 325 | 333 | 408 | 437 | 399 | 485 | 505 |
| Operating Profit | 8 | 17 | 30 | 26 | 34 | 31 | 42 | 66 | 78 | 78 | 69 | 40 |
| Interest | 13 | 23 | 25 | 21 | 20 | 19 | 17 | 13 | 8 | 5 | 6 | 7 |
| Depreciation | 14 | 18 | 17 | 16 | 13 | 12 | 12 | 12 | 12 | 11 | 11 | 12 |
| Exceptional Income / Expenses | 0 | -2 | 0 | 22 | 1 | 0 | 0 | 0 | 0 | -2 | 0 | 0 |
| Profit Before Tax | -19 | -25 | -12 | 11 | 2 | 0 | 13 | 41 | 59 | 60 | 52 | 22 |
| Provision for Tax | -5 | 10 | 0 | 0 | 0 | 0 | 5 | -4 | 14 | 16 | 14 | 9 |
| Profit After Tax | -14 | -35 | -12 | 11 | 2 | 0 | 8 | 45 | 45 | 44 | 38 | 14 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -14 | -35 | -12 | 11 | 2 | 0 | 8 | 45 | 45 | 44 | 38 | 14 |
| Adjusted Earnings Per Share | -7.9 | -20.1 | -7 | 5.9 | 1.3 | 0.2 | 4.7 | 25.4 | 24.9 | 19.9 | 17 | 5.4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 15% | 4% | 9% | 8% |
| Operating Profit CAGR | -12% | 1% | 17% | 24% |
| PAT CAGR | -14% | -5% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -9% | 14% | 67% | 44% |
| ROE Average | 7% | 15% | 19% | 5% |
| ROCE Average | 8% | 16% | 17% | 10% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 117 | 82 | 69 | 80 | 82 | 82 | 90 | 172 | 234 | 561 | 610 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 140 | 135 | 151 | 138 | 118 | 107 | 97 | 64 | 10 | 19 | 201 |
| Other Non-Current Liabilities | -8 | 2 | 1 | -1 | -0 | 3 | 7 | -0 | 12 | 28 | 66 |
| Total Current Liabilities | 128 | 139 | 132 | 127 | 113 | 120 | 115 | 95 | 85 | 77 | 131 |
| Total Liabilities | 376 | 359 | 352 | 344 | 313 | 312 | 308 | 330 | 340 | 685 | 1007 |
| Fixed Assets | 250 | 251 | 226 | 202 | 188 | 188 | 179 | 168 | 160 | 151 | 179 |
| Other Non-Current Assets | 18 | 15 | 16 | 9 | 10 | 6 | 7 | 17 | 48 | 106 | 388 |
| Total Current Assets | 108 | 92 | 110 | 133 | 115 | 117 | 122 | 140 | 132 | 429 | 440 |
| Total Assets | 376 | 359 | 352 | 344 | 313 | 312 | 308 | 330 | 340 | 685 | 1007 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 2 | 2 | 2 | 3 | 2 | 1 | 6 | 2 | 19 | 0 | 2 |
| Cash Flow from Operating Activities | -3 | 14 | 24 | 34 | 29 | 38 | 48 | 49 | 83 | 44 | 13 |
| Cash Flow from Investing Activities | 18 | -4 | -2 | 28 | 7 | -6 | -1 | -10 | -58 | -320 | -113 |
| Cash Flow from Financing Activities | -16 | -10 | -20 | -63 | -38 | -27 | -51 | -21 | -43 | 278 | 203 |
| Net Cash Inflow / Outflow | 0 | -0 | 1 | -0 | -2 | 5 | -5 | 17 | -19 | 1 | 102 |
| Closing Cash & Cash Equivalent | 2 | 2 | 3 | 2 | 1 | 6 | 2 | 19 | 0 | 2 | 104 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -7.94 | -20.08 | -7.03 | 5.93 | 1.31 | 0.22 | 4.71 | 25.36 | 24.91 | 19.91 | 17.04 |
| CEPS(Rs) | 0.09 | -9.91 | 2.71 | 14.86 | 8.46 | 7.12 | 11.71 | 32.17 | 31.24 | 24.97 | 21.98 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 2 |
| Book NAV/Share(Rs) | 66.79 | 46.72 | 39.2 | 44.9 | 46.12 | 46.24 | 50.73 | 75.92 | 111.09 | 232.15 | 255.75 |
| Core EBITDA Margin(%) | 0.96 | 4.42 | 7.31 | 6.57 | 7.65 | 8.36 | 10.79 | 13.53 | 14.57 | 14.21 | 9.38 |
| EBIT Margin(%) | -2.01 | -0.8 | 3.63 | 10.05 | 6.41 | 5.35 | 8.04 | 11.36 | 13.07 | 14 | 10.86 |
| Pre Tax Margin(%) | -6.54 | -8.08 | -3.43 | 3.31 | 0.68 | 0.11 | 3.61 | 8.6 | 11.59 | 12.93 | 9.75 |
| PAT Margin (%) | -4.81 | -11.37 | -3.45 | 3.31 | 0.67 | 0.11 | 2.24 | 9.53 | 8.88 | 9.43 | 7.1 |
| Cash Profit Margin (%) | 0.06 | -5.61 | 1.33 | 8.29 | 4.33 | 3.55 | 5.56 | 12.08 | 11.13 | 11.82 | 9.16 |
| ROA(%) | -3.61 | -9.56 | -3.46 | 3.02 | 0.7 | 0.13 | 2.7 | 14.08 | 13.53 | 8.56 | 4.49 |
| ROE(%) | -11.15 | -35.39 | -16.37 | 14.18 | 2.87 | 0.49 | 9.72 | 40.04 | 26.93 | 12.29 | 7.02 |
| ROCE(%) | -1.8 | -0.89 | 4.75 | 11.54 | 8.5 | 7.58 | 12.76 | 22.21 | 25.22 | 15.04 | 8.05 |
| Receivable days | 45.62 | 46.03 | 48.47 | 61.74 | 56.23 | 56.39 | 58.23 | 51.35 | 41.91 | 41.35 | 45.06 |
| Inventory Days | 37.56 | 35.82 | 31.07 | 39.63 | 38.94 | 39.95 | 40.46 | 33.54 | 33.2 | 36.52 | 36.1 |
| Payable days | 69.39 | 84.58 | 62.12 | 57.75 | 55.17 | 59.39 | 65.8 | 51.33 | 40.4 | 44.47 | 45.84 |
| PER(x) | 0 | 0 | 0 | 5.26 | 17.17 | 48.05 | 10.52 | 38.27 | 27.73 | 55.43 | 68.53 |
| Price/Book(x) | 0.29 | 0.59 | 0.85 | 0.69 | 0.49 | 0.23 | 0.98 | 12.78 | 6.22 | 4.76 | 4.57 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 0.29 | 0.18 | 0.17 |
| EV/Net Sales(x) | 0.75 | 0.81 | 0.83 | 0.73 | 0.6 | 0.49 | 0.58 | 3.78 | 2.47 | 4.63 | 4.81 |
| EV/Core EBITDA(x) | 23.56 | 13.1 | 8.83 | 8.73 | 6.07 | 5.58 | 5.07 | 27.17 | 16.14 | 27.48 | 37.26 |
| Net Sales Growth(%) | 6.5 | 6.49 | 16.01 | -3.73 | 12.8 | 2.32 | 5.22 | 26.35 | 8.32 | -8.92 | 15.01 |
| EBIT Growth(%) | -111.77 | 57.29 | 623.65 | 145.99 | -30.32 | -14.57 | 58.02 | 78.57 | 24.57 | -2.38 | -10.84 |
| PAT Growth(%) | -33.68 | -152.96 | 64.98 | 185.38 | -77.96 | -82.8 | 1997.31 | 437.87 | 0.96 | -3.27 | -13.4 |
| EPS Growth(%) | -33.68 | -152.96 | 64.98 | 184.27 | -77.96 | -82.8 | 1997.3 | 437.88 | -1.77 | -20.05 | -14.44 |
| Debt/Equity(x) | 1.52 | 2.21 | 3.14 | 2.38 | 2.1 | 2.02 | 1.48 | 0.65 | 0.18 | 0.07 | 0.42 |
| Current Ratio(x) | 0.84 | 0.66 | 0.84 | 1.05 | 1.02 | 0.98 | 1.07 | 1.48 | 1.55 | 5.56 | 3.36 |
| Quick Ratio(x) | 0.6 | 0.45 | 0.6 | 0.75 | 0.7 | 0.63 | 0.71 | 0.99 | 1 | 4.96 | 2.9 |
| Interest Cover(x) | -0.44 | -0.11 | 0.51 | 1.49 | 1.12 | 1.02 | 1.82 | 4.12 | 8.86 | 13.02 | 9.8 |
| Total Debt/Mcap(x) | 5.16 | 3.78 | 3.71 | 3.43 | 4.33 | 8.66 | 1.51 | 0.05 | 0.03 | 0.02 | 0.09 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 45.26 | 42.46 | 42.46 | 42.46 | 42.23 | 42.43 | 42.43 | 40.31 | 40.31 | 40.31 |
| FII | 12.04 | 14.97 | 15.04 | 14.92 | 14.31 | 14.01 | 13.76 | 14.45 | 14.63 | 13.89 |
| DII | 0.56 | 3.13 | 3.14 | 2.93 | 3.03 | 3.03 | 3.05 | 3.44 | 3.16 | 2.92 |
| Public | 42.14 | 39.44 | 39.36 | 39.69 | 40.42 | 40.53 | 40.76 | 41.8 | 41.9 | 42.88 |
| 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 | 0.94 | 0.94 | 0.94 | 0.94 | 0.94 | 0.95 | 0.95 | 0.95 | 0.95 | 0.95 |
| FII | 0.25 | 0.33 | 0.33 | 0.33 | 0.32 | 0.31 | 0.31 | 0.34 | 0.34 | 0.33 |
| DII | 0.01 | 0.07 | 0.07 | 0.06 | 0.07 | 0.07 | 0.07 | 0.08 | 0.07 | 0.07 |
| Public | 0.87 | 0.87 | 0.87 | 0.87 | 0.9 | 0.9 | 0.91 | 0.98 | 0.98 | 1.01 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.07 | 2.2 | 2.2 | 2.2 | 2.22 | 2.23 | 2.23 | 2.35 | 2.35 | 2.35 |
* The pros and cons are machine generated.
You May Also Know About
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.