Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

Join Channel
Consolidated Standalone

Xpro India

₹994.2 -4.5 | 0.5%

Market Cap ₹2191 Cr.

Stock P/E 54.3

P/B 4.3

Current Price ₹994.2

Book Value ₹ 229

Face Value 10

52W High ₹1295.5

Dividend Yield 0.2%

52W Low ₹ 680.2

Edit Ratio

Xpro India Research see more...

Overview Inc. Year: 1997Industry: Plastic Products

Xpro India Ltd produces and sells polymers in India. The corporation offers bi-axially oriented polypropylene films for use within the packing of adhesive tapes, bakery merchandise, biscuits, cigarette overwraps, confectionery, metalizing, potato chips, print lamination merchandise, processed ingredients, salted snacks, supermarket merchandise, and others. It additionally offers speciality coextruded cast films, consisting of stretch wrap films to be used in pallet stretch wrap and meals bundle overwraps; soft blister films for clinical disposals packaging; release films for use in rubber, tire and tread, and conveyor belting industries; cast polypropylene films for applications in packaging and lamination, and stationery merchandise; and hygiene films to be used as diaper backing films, sanitary napkins, and surgical drapes. In addition, the business enterprise provdes mono-layer and coextruded plastic sheets to be used in refrigerator door and cabinet liners; bags shells; automotive floorings, trims, and panels; disposable cups, in addition to stationary containers for documents and folders; and commercial thermoforming programs, together with furnishings, packaging, and rest room cabinets. Further, it presents dielectric films for programs, inclusive of power transmission and distribution, motor run, power film/electronic, magnetic lighting ballast, microwave oven, low voltage industrial power aspect correction, AC and pulse film, interference suppression, and hybrid vehicles capacitors, in addition to for power storgae packages. Additionally, the company offers thermoformed liners to be used in refrigerator internal and door liners; automobile interior and exterior trims; furniture; luggage shells; sanitary products; electrical/digital housings; and industrial trays for material coping with and others. It also exports its products. The company was formerly called Biax Films Ltd and changed its name to Xpro India Ltd in September 1998. The corporation was incorporated in 1997 and is primarily based in Faridabad, India.

Read More..

Xpro India Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Xpro India Quarterly Results

#(Fig in Cr.) Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Net Sales 127 111 143 160 134 93 124 131 110 96
Other Income 0 0 1 1 1 2 1 1 3 3
Total Income 127 111 144 160 135 95 125 132 113 99
Total Expenditure 109 93 126 137 115 80 105 112 95 81
Operating Profit 18 18 18 24 20 15 20 20 18 18
Interest 4 4 2 2 2 2 2 2 1 1
Depreciation 3 3 3 3 3 3 3 3 3 3
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 11 12 13 19 15 10 15 16 14 14
Provision for Tax 0 0 -4 0 -1 4 11 4 4 4
Profit After Tax 11 12 17 19 16 6 4 11 9 11
Adjustments 0 0 0 -0 0 0 -0 0 0 0
Profit After Adjustments 11 12 17 19 16 6 4 11 9 11
Adjusted Earnings Per Share 6.1 6.6 9.9 10.5 9.1 3.7 2.3 6.2 4.6 5.2

Xpro India Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 226 243 259 275 319 307 347 355 373 472 511 461
Other Income 9 6 5 3 4 5 8 2 2 2 4 8
Total Income 234 248 264 279 323 312 354 356 375 474 515 469
Total Expenditure 220 240 256 262 293 287 320 325 333 408 437 393
Operating Profit 15 8 8 17 30 26 34 31 42 66 78 76
Interest 11 12 13 23 25 21 20 19 17 13 8 6
Depreciation 11 11 14 18 17 16 13 12 12 12 12 12
Exceptional Income / Expenses 0 0 0 -2 0 22 1 0 0 0 0 0
Profit Before Tax -7 -15 -19 -25 -12 11 2 0 13 41 59 59
Provision for Tax -3 -5 -5 10 0 0 0 0 5 -4 14 23
Profit After Tax -4 -10 -14 -35 -12 11 2 0 8 45 45 35
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments -4 -10 -14 -35 -12 11 2 0 8 45 45 35
Adjusted Earnings Per Share -2.4 -5.9 -7.9 -20.1 -7 5.9 1.3 0.2 4.7 25.4 24.9 18.3

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 8% 13% 11% 9%
Operating Profit CAGR 18% 36% 25% 18%
PAT CAGR 0% 0% 33% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 40% 131% 116% 47%
ROE Average 27% 26% 16% 2%
ROCE Average 25% 20% 15% 8%

Xpro India Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 143 132 117 82 69 80 82 82 90 172 234
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 123 158 140 135 151 138 118 107 97 64 10
Other Non-Current Liabilities 2 -2 -8 2 1 -1 -0 3 7 -0 12
Total Current Liabilities 100 105 128 139 132 127 113 120 115 95 85
Total Liabilities 368 393 376 359 352 344 313 312 308 330 340
Fixed Assets 91 104 250 251 226 202 188 188 179 168 160
Other Non-Current Assets 136 175 18 15 16 9 10 6 7 17 48
Total Current Assets 141 114 108 92 110 133 115 117 122 140 132
Total Assets 368 393 376 359 352 344 313 312 308 330 340

Xpro India Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 79 55 2 2 2 3 2 1 6 2 19
Cash Flow from Operating Activities -15 3 -3 14 24 34 29 38 48 49 83
Cash Flow from Investing Activities -108 -58 18 -4 -2 28 7 -6 -1 -10 -58
Cash Flow from Financing Activities 99 24 -16 -10 -20 -63 -38 -27 -51 -21 -43
Net Cash Inflow / Outflow -24 -30 0 -0 1 -0 -2 5 -5 17 -19
Closing Cash & Cash Equivalent 55 25 2 2 3 2 1 6 2 19 0

Xpro India Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) -2.35 -5.94 -7.94 -20.08 -7.03 5.93 1.31 0.22 4.71 25.36 24.91
CEPS(Rs) 3.82 0.48 0.09 -9.91 2.71 14.86 8.46 7.12 11.71 32.17 31.24
DPS(Rs) 1 0 0 0 0 0 0 0 0 2 2
Book NAV/Share(Rs) 81.56 75.63 66.79 46.72 39.2 44.9 46.12 46.24 50.73 75.92 111.09
Core EBITDA Margin(%) 2.38 1.07 0.96 4.42 7.31 6.57 7.65 8.36 10.79 13.53 14.57
EBIT Margin(%) 1.49 -1.01 -2.01 -0.8 3.63 10.05 6.41 5.35 8.04 11.36 13.07
Pre Tax Margin(%) -2.85 -5.53 -6.54 -8.08 -3.43 3.31 0.68 0.11 3.61 8.6 11.59
PAT Margin (%) -1.63 -3.82 -4.81 -11.37 -3.45 3.31 0.67 0.11 2.24 9.53 8.88
Cash Profit Margin (%) 2.64 0.31 0.06 -5.61 1.33 8.29 4.33 3.55 5.56 12.08 11.13
ROA(%) -1.31 -2.73 -3.61 -9.56 -3.46 3.02 0.7 0.13 2.7 14.08 13.53
ROE(%) -2.84 -7.56 -11.15 -35.39 -16.37 14.18 2.87 0.49 9.72 40.04 26.93
ROCE(%) 1.44 -0.82 -1.8 -0.89 4.75 11.54 8.5 7.58 12.76 22.21 25.22
Receivable days 46.9 44.32 45.62 46.03 48.47 61.74 56.23 56.39 58.23 51.35 41.91
Inventory Days 33.08 36.85 37.56 35.82 31.07 39.63 38.94 39.95 40.46 33.54 33.2
Payable days 52.46 51.1 69.39 84.58 62.12 57.75 55.17 59.39 65.8 51.33 40.4
PER(x) 0 0 0 0 0 5.26 17.17 48.05 10.52 38.27 27.73
Price/Book(x) 0.24 0.26 0.29 0.59 0.85 0.69 0.49 0.23 0.98 12.78 6.22
Dividend Yield(%) 3.47 0 0 0 0 0 0 0 0 0.14 0.29
EV/Net Sales(x) 0.7 0.93 0.75 0.81 0.83 0.73 0.6 0.49 0.58 3.78 2.47
EV/Core EBITDA(x) 10.8 26.65 23.56 13.1 8.83 8.73 6.07 5.58 5.07 27.17 16.14
Net Sales Growth(%) -8.28 7.6 6.5 6.49 16.01 -3.73 12.8 2.32 5.22 26.35 8.32
EBIT Growth(%) -93.12 -172.92 -111.77 57.29 623.65 145.99 -30.32 -14.57 58.02 78.57 24.57
PAT Growth(%) -112.25 -152.4 -33.68 -152.96 64.98 185.38 -77.96 -82.8 1997.31 437.87 0.96
EPS Growth(%) -111.95 -152.4 -33.68 -152.96 64.98 184.27 -77.96 -82.8 1997.3 437.88 -1.77
Debt/Equity(x) 1.25 1.63 1.52 2.21 3.14 2.38 2.1 2.02 1.48 0.65 0.18
Current Ratio(x) 1.41 1.09 0.84 0.66 0.84 1.05 1.02 0.98 1.07 1.48 1.55
Quick Ratio(x) 1.15 0.82 0.6 0.45 0.6 0.75 0.7 0.63 0.71 0.99 1
Interest Cover(x) 0.34 -0.22 -0.44 -0.11 0.51 1.49 1.12 1.02 1.82 4.12 8.86
Total Debt/Mcap(x) 5.32 6.21 5.16 3.78 3.71 3.43 4.33 8.66 1.51 0.05 0.03

Xpro India Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 50.02 50.02 50.02 50.02 50.02 51.37 51.37 45.26 45.26 42.46
FII 0.67 0.62 0.5 0.41 0.18 0.04 0.08 11.99 12.04 14.97
DII 0.1 0.1 0.13 0.13 0.13 0.74 0.81 0.71 0.56 3.13
Public 49.2 49.25 49.35 49.44 49.67 47.85 47.73 42.04 42.14 39.44
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company has delivered good profit growth of 32% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 26%
  • Debtor days have improved from 51.33 to 40.4days.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 42.46%.
  • Stock is trading at 4.3 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Xpro India News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!