Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 01 June, 2025
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo
Stock Ticker - BSE: 590013 | NSE: XPROINDIA

XPRO India Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: May 31, 2025, 8:24 pm

Market Cap 2,652 Cr.
Current Price 1,189
High / Low 1,677/860
Stock P/E69.8
Book Value 274
Dividend Yield0.17 %
ROCE7.86 %
ROE6.49 %
Face Value 10.0
PEG Ratio2.10

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for XPRO India Ltd

Competitors of XPRO India Ltd

Stock Name Market Cap Current Price High / Low Stock P/E Book Value Dividend Yield ROCE ROE Face Value
Hindustan Tin Works Ltd 155 Cr. 149 239/13212.6 2070.81 %7.92 %5.84 % 10.0
Gujarat Containers Ltd 102 Cr. 180 200/14412.3 90.50.83 %18.4 %17.4 % 10.0
Goblin India Ltd 27.9 Cr. 20.2 49.0/18.814.4 31.20.00 %7.73 %4.64 % 10.0
G K P Printing & Packaging Ltd 14.3 Cr. 6.48 10.4/4.8516.8 10.20.00 %4.87 %3.87 % 10.0
Garware Hi Tech Films Ltd 10,911 Cr. 4,696 5,378/1,55132.9 1,0210.21 %20.5 %15.0 % 10.0
Industry Average2,471.19 Cr391.6156.26181.000.29%10.32%18.68%7.38

All Competitor Stocks of XPRO India Ltd

Quarterly Result

MetricMar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
Sales 142.80159.63134.0093.06124.27130.89109.9796.14128.41138.53133.98104.55158.21
Expenses 125.57136.55114.9580.03105.01111.6195.1080.95111.63122.89120.8093.99147.39
Operating Profit 17.2323.0819.0513.0319.2619.2814.8715.1916.7815.6413.1810.5610.82
OPM % 12.07%14.46%14.22%14.00%15.50%14.73%13.52%15.80%13.07%11.29%9.84%10.10%6.84%
Other Income 0.940.611.071.540.641.092.873.083.146.894.794.992.24
Interest 2.132.211.821.581.921.761.281.180.780.941.402.091.49
Depreciation 2.922.952.942.892.742.952.922.652.622.612.852.792.77
Profit before tax 13.1218.5315.3610.1015.2415.6613.5414.4416.5218.9813.7210.678.80
Tax % -33.16%0.00%-4.69%35.94%71.92%27.91%30.06%26.04%24.76%26.19%27.55%29.99%25.23%
Net Profit 17.4618.5316.096.474.2711.299.4810.6812.4314.029.947.476.57
EPS in Rs 9.8610.479.083.652.346.204.595.175.646.364.513.362.95

Last Updated: May 31, 2025, 7:17 am

Below is a detailed analysis of the quarterly data for XPRO India Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:

  • For Sales, as of Mar 2025, the value is 158.21 Cr.. The value appears strong and on an upward trend. It has increased from 104.55 Cr. (Dec 2024) to 158.21 Cr., marking an increase of 53.66 Cr..
  • For Expenses, as of Mar 2025, the value is 147.39 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 93.99 Cr. (Dec 2024) to 147.39 Cr., marking an increase of 53.40 Cr..
  • For Operating Profit, as of Mar 2025, the value is 10.82 Cr.. The value appears strong and on an upward trend. It has increased from 10.56 Cr. (Dec 2024) to 10.82 Cr., marking an increase of 0.26 Cr..
  • For OPM %, as of Mar 2025, the value is 6.84%. The value appears to be declining and may need further review. It has decreased from 10.10% (Dec 2024) to 6.84%, marking a decrease of 3.26%.
  • For Other Income, as of Mar 2025, the value is 2.24 Cr.. The value appears to be declining and may need further review. It has decreased from 4.99 Cr. (Dec 2024) to 2.24 Cr., marking a decrease of 2.75 Cr..
  • For Interest, as of Mar 2025, the value is 1.49 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 2.09 Cr. (Dec 2024) to 1.49 Cr., marking a decrease of 0.60 Cr..
  • For Depreciation, as of Mar 2025, the value is 2.77 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 2.79 Cr. (Dec 2024) to 2.77 Cr., marking a decrease of 0.02 Cr..
  • For Profit before tax, as of Mar 2025, the value is 8.80 Cr.. The value appears to be declining and may need further review. It has decreased from 10.67 Cr. (Dec 2024) to 8.80 Cr., marking a decrease of 1.87 Cr..
  • For Tax %, as of Mar 2025, the value is 25.23%. The value appears to be improving (decreasing) as expected. It has decreased from 29.99% (Dec 2024) to 25.23%, marking a decrease of 4.76%.
  • For Net Profit, as of Mar 2025, the value is 6.57 Cr.. The value appears to be declining and may need further review. It has decreased from 7.47 Cr. (Dec 2024) to 6.57 Cr., marking a decrease of 0.90 Cr..
  • For EPS in Rs, as of Mar 2025, the value is 2.95. The value appears to be declining and may need further review. It has decreased from 3.36 (Dec 2024) to 2.95, marking a decrease of 0.41.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 7, 2025, 5:38 pm

MetricMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales 226243259275318307345354370469509463505
Expenses 220240256262292286318324330405434397449
Operating Profit 63314262127304064746656
OPM % 3%1%1%5%8%7%8%8%11%14%15%14%11%
Other Income 9652427812241020
Interest 11121322252120191713855
Depreciation 11111418171613121212121111
Profit before tax -7-15-19-25-1211201341596060
Tax % -43%-31%-26%41%1%0%2%2%38%-11%23%27%
Net Profit -4-10-14-35-121020845454444
EPS in Rs -2.35-5.94-7.93-20.07-7.035.931.310.234.7225.3824.9119.9119.87
Dividend Payout % -28%0%0%0%0%0%0%0%0%5%8%10%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202021-20222022-20232023-2024
YoY Net Profit Growth (%)-150.00%-40.00%-150.00%65.71%183.33%-80.00%-100.00%462.50%0.00%-2.22%
Change in YoY Net Profit Growth (%)0.00%110.00%-110.00%215.71%117.62%-263.33%-20.00%562.50%-462.50%-2.22%

XPRO India Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 10 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:8%
5 Years:9%
3 Years:5%
TTM:16%
Compounded Profit Growth
10 Years:17%
5 Years:138%
3 Years:-6%
TTM:-16%
Stock Price CAGR
10 Years:50%
5 Years:156%
3 Years:19%
1 Year:21%
Return on Equity
10 Years:7%
5 Years:13%
3 Years:11%
Last Year:6%

Last Updated: Unknown

Balance Sheet

Last Updated: December 14, 2024, 2:26 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital 12121212121212121212182222
Reserves 131121105705768707078160215538558
Borrowings 165187178181215190172168135903939101
Other Liabilities 60789296708064668373687889
Total Liabilities 368397386359354349317316308335340677770
Fixed Assets 91104250251226202188188179168160151176
CWIP 1251661001400032291
Investments 0000000005555
Other Assets 152127135107128147125128129161173500498
Total Assets 368397386359354349317316308335340677770

Below is a detailed analysis of the balance sheet data for XPRO India Ltd based on the most recent figures (Sep 2024) and their trends compared to the previous period:

  • For Equity Capital, as of Sep 2024, the value is 22.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 22.00 Cr..
  • For Reserves, as of Sep 2024, the value is 558.00 Cr.. The value appears strong and on an upward trend. It has increased from 538.00 Cr. (Mar 2024) to 558.00 Cr., marking an increase of 20.00 Cr..
  • For Borrowings, as of Sep 2024, the value is 101.00 Cr.. The value appears to be increasing, which may not be favorable. Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has increased from 39.00 Cr. (Mar 2024) to 101.00 Cr., marking an increase of 62.00 Cr..
  • For Other Liabilities, as of Sep 2024, the value is 89.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 78.00 Cr. (Mar 2024) to 89.00 Cr., marking an increase of 11.00 Cr..
  • For Total Liabilities, as of Sep 2024, the value is 770.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 677.00 Cr. (Mar 2024) to 770.00 Cr., marking an increase of 93.00 Cr..
  • For Fixed Assets, as of Sep 2024, the value is 176.00 Cr.. The value appears strong and on an upward trend. It has increased from 151.00 Cr. (Mar 2024) to 176.00 Cr., marking an increase of 25.00 Cr..
  • For CWIP, as of Sep 2024, the value is 91.00 Cr.. The value appears strong and on an upward trend. It has increased from 22.00 Cr. (Mar 2024) to 91.00 Cr., marking an increase of 69.00 Cr..
  • For Investments, as of Sep 2024, the value is 5.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 5.00 Cr..
  • For Other Assets, as of Sep 2024, the value is 498.00 Cr.. The value appears to be declining and may need further review. It has decreased from 500.00 Cr. (Mar 2024) to 498.00 Cr., marking a decrease of 2.00 Cr..
  • For Total Assets, as of Sep 2024, the value is 770.00 Cr.. The value appears strong and on an upward trend. It has increased from 677.00 Cr. (Mar 2024) to 770.00 Cr., marking an increase of 93.00 Cr..

Notably, the Reserves (558.00 Cr.) exceed the Borrowings (101.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity +4-3142434293848498344
Cash from Investing Activity +-5818-4-2287-6-2-10-58-320
Cash from Financing Activity +24-16-10-20-63-38-27-51-21-43278
Net Cash Flow-300-01-0-25-517-191

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-159.00-184.00-175.00-167.00-189.00-169.00-145.00-138.00-95.00-26.0035.0027.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days564757496659605465523743
Inventory Days595758575263525957514953
Days Payable8075917882937781100655357
Cash Conversion Cycle353024283630363322383339
Working Capital Days46200-111626312737403138
ROCE %1%-1%-2%-0%5%4%8%8%13%22%25%15%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
Promoters50.02%50.02%50.02%50.02%51.37%51.37%45.26%45.26%42.46%42.46%42.46%42.24%
FIIs0.62%0.50%0.41%0.18%0.04%0.08%11.99%12.04%14.97%15.04%14.92%14.31%
DIIs0.07%0.09%0.09%0.09%0.70%0.77%0.67%0.52%3.09%3.10%2.90%2.99%
Government0.03%0.04%0.04%0.04%0.04%0.04%0.04%0.04%0.04%0.04%0.04%0.04%
Public49.25%49.35%49.43%49.67%47.84%47.73%42.05%42.13%39.45%39.34%39.69%40.41%
No. of Shareholders26,48628,19830,38930,06829,89628,92228,76929,17928,18627,79727,13728,255

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 21.8125.5738.037.070.34
Diluted EPS (Rs.) 21.7724.3537.577.070.34
Cash EPS (Rs.) 24.9731.2348.2517.5710.68
Book Value[Excl.RevalReserv]/Share (Rs.) 254.38128.24145.6276.0969.35
Book Value[Incl.RevalReserv]/Share (Rs.) 254.38128.24145.6276.0969.35
Revenue From Operations / Share (Rs.) 211.22280.56399.31316.04300.37
PBDIT / Share (Rs.) 35.5542.9855.5836.5626.41
PBIT / Share (Rs.) 30.4936.6645.3726.0716.08
PBT / Share (Rs.) 27.3032.5234.3611.410.34
Net Profit / Share (Rs.) 19.9124.9138.037.070.33
NP After MI And SOA / Share (Rs.) 19.9124.9138.037.070.33
PBDIT Margin (%) 16.8215.3213.9111.568.79
PBIT Margin (%) 14.4313.0611.368.245.35
PBT Margin (%) 12.9211.598.603.610.11
Net Profit Margin (%) 9.428.879.522.230.11
NP After MI And SOA Margin (%) 9.428.879.522.230.11
Return on Networth / Equity (%) 7.8219.4226.119.290.48
Return on Capital Employeed (%) 11.1926.1722.3315.919.66
Return On Assets (%) 6.4713.3313.412.710.12
Long Term Debt / Equity (X) 0.030.040.371.081.33
Total Debt / Equity (X) 0.060.150.501.211.82
Asset Turnover Ratio (%) 0.911.511.471.201.12
Current Ratio (X) 5.561.551.531.070.97
Quick Ratio (X) 4.960.991.050.700.63
Inventory Turnover Ratio (X) 6.817.467.576.336.76
Dividend Payout Ratio (NP) (%) 9.425.200.000.000.00
Dividend Payout Ratio (CP) (%) 7.514.150.000.000.00
Earning Retention Ratio (%) 90.5894.800.000.000.00
Cash Earning Retention Ratio (%) 92.4995.850.000.000.00
Interest Coverage Ratio (X) 15.6510.395.052.491.68
Interest Coverage Ratio (Post Tax) (X) 10.177.024.451.481.02
Enterprise Value (Cr.) 2147.951263.801783.86190.68157.34
EV / Net Operating Revenue (X) 4.622.473.780.510.44
EV / EBITDA (X) 27.4216.1427.174.415.04
MarketCap / Net Operating Revenue (X) 5.232.463.650.230.05
Retention Ratios (%) 90.5794.790.000.000.00
Price / BV (X) 4.345.3910.000.970.23
Price / Net Operating Revenue (X) 5.232.463.650.230.05
EarningsYield 0.010.030.020.090.02

After reviewing the key financial ratios for XPRO India Ltd, here is a detailed analysis based on the latest available data and recent trends:

  • For FaceValue, as of Mar 24, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 10.00.
  • For Basic EPS (Rs.), as of Mar 24, the value is 21.81. This value is within the healthy range. It has decreased from 25.57 (Mar 23) to 21.81, marking a decrease of 3.76.
  • For Diluted EPS (Rs.), as of Mar 24, the value is 21.77. This value is within the healthy range. It has decreased from 24.35 (Mar 23) to 21.77, marking a decrease of 2.58.
  • For Cash EPS (Rs.), as of Mar 24, the value is 24.97. This value is within the healthy range. It has decreased from 31.23 (Mar 23) to 24.97, marking a decrease of 6.26.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 254.38. It has increased from 128.24 (Mar 23) to 254.38, marking an increase of 126.14.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 254.38. It has increased from 128.24 (Mar 23) to 254.38, marking an increase of 126.14.
  • For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 211.22. It has decreased from 280.56 (Mar 23) to 211.22, marking a decrease of 69.34.
  • For PBDIT / Share (Rs.), as of Mar 24, the value is 35.55. This value is within the healthy range. It has decreased from 42.98 (Mar 23) to 35.55, marking a decrease of 7.43.
  • For PBIT / Share (Rs.), as of Mar 24, the value is 30.49. This value is within the healthy range. It has decreased from 36.66 (Mar 23) to 30.49, marking a decrease of 6.17.
  • For PBT / Share (Rs.), as of Mar 24, the value is 27.30. This value is within the healthy range. It has decreased from 32.52 (Mar 23) to 27.30, marking a decrease of 5.22.
  • For Net Profit / Share (Rs.), as of Mar 24, the value is 19.91. This value is within the healthy range. It has decreased from 24.91 (Mar 23) to 19.91, marking a decrease of 5.00.
  • For NP After MI And SOA / Share (Rs.), as of Mar 24, the value is 19.91. This value is within the healthy range. It has decreased from 24.91 (Mar 23) to 19.91, marking a decrease of 5.00.
  • For PBDIT Margin (%), as of Mar 24, the value is 16.82. This value is within the healthy range. It has increased from 15.32 (Mar 23) to 16.82, marking an increase of 1.50.
  • For PBIT Margin (%), as of Mar 24, the value is 14.43. This value is within the healthy range. It has increased from 13.06 (Mar 23) to 14.43, marking an increase of 1.37.
  • For PBT Margin (%), as of Mar 24, the value is 12.92. This value is within the healthy range. It has increased from 11.59 (Mar 23) to 12.92, marking an increase of 1.33.
  • For Net Profit Margin (%), as of Mar 24, the value is 9.42. This value is within the healthy range. It has increased from 8.87 (Mar 23) to 9.42, marking an increase of 0.55.
  • For NP After MI And SOA Margin (%), as of Mar 24, the value is 9.42. This value is within the healthy range. It has increased from 8.87 (Mar 23) to 9.42, marking an increase of 0.55.
  • For Return on Networth / Equity (%), as of Mar 24, the value is 7.82. This value is below the healthy minimum of 15. It has decreased from 19.42 (Mar 23) to 7.82, marking a decrease of 11.60.
  • For Return on Capital Employeed (%), as of Mar 24, the value is 11.19. This value is within the healthy range. It has decreased from 26.17 (Mar 23) to 11.19, marking a decrease of 14.98.
  • For Return On Assets (%), as of Mar 24, the value is 6.47. This value is within the healthy range. It has decreased from 13.33 (Mar 23) to 6.47, marking a decrease of 6.86.
  • For Long Term Debt / Equity (X), as of Mar 24, the value is 0.03. This value is below the healthy minimum of 0.2. It has decreased from 0.04 (Mar 23) to 0.03, marking a decrease of 0.01.
  • For Total Debt / Equity (X), as of Mar 24, the value is 0.06. This value is within the healthy range. It has decreased from 0.15 (Mar 23) to 0.06, marking a decrease of 0.09.
  • For Asset Turnover Ratio (%), as of Mar 24, the value is 0.91. It has decreased from 1.51 (Mar 23) to 0.91, marking a decrease of 0.60.
  • For Current Ratio (X), as of Mar 24, the value is 5.56. This value exceeds the healthy maximum of 3. It has increased from 1.55 (Mar 23) to 5.56, marking an increase of 4.01.
  • For Quick Ratio (X), as of Mar 24, the value is 4.96. This value exceeds the healthy maximum of 2. It has increased from 0.99 (Mar 23) to 4.96, marking an increase of 3.97.
  • For Inventory Turnover Ratio (X), as of Mar 24, the value is 6.81. This value is within the healthy range. It has decreased from 7.46 (Mar 23) to 6.81, marking a decrease of 0.65.
  • For Dividend Payout Ratio (NP) (%), as of Mar 24, the value is 9.42. This value is below the healthy minimum of 20. It has increased from 5.20 (Mar 23) to 9.42, marking an increase of 4.22.
  • For Dividend Payout Ratio (CP) (%), as of Mar 24, the value is 7.51. This value is below the healthy minimum of 20. It has increased from 4.15 (Mar 23) to 7.51, marking an increase of 3.36.
  • For Earning Retention Ratio (%), as of Mar 24, the value is 90.58. This value exceeds the healthy maximum of 70. It has decreased from 94.80 (Mar 23) to 90.58, marking a decrease of 4.22.
  • For Cash Earning Retention Ratio (%), as of Mar 24, the value is 92.49. This value exceeds the healthy maximum of 70. It has decreased from 95.85 (Mar 23) to 92.49, marking a decrease of 3.36.
  • For Interest Coverage Ratio (X), as of Mar 24, the value is 15.65. This value is within the healthy range. It has increased from 10.39 (Mar 23) to 15.65, marking an increase of 5.26.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 10.17. This value is within the healthy range. It has increased from 7.02 (Mar 23) to 10.17, marking an increase of 3.15.
  • For Enterprise Value (Cr.), as of Mar 24, the value is 2,147.95. It has increased from 1,263.80 (Mar 23) to 2,147.95, marking an increase of 884.15.
  • For EV / Net Operating Revenue (X), as of Mar 24, the value is 4.62. This value exceeds the healthy maximum of 3. It has increased from 2.47 (Mar 23) to 4.62, marking an increase of 2.15.
  • For EV / EBITDA (X), as of Mar 24, the value is 27.42. This value exceeds the healthy maximum of 15. It has increased from 16.14 (Mar 23) to 27.42, marking an increase of 11.28.
  • For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 5.23. This value exceeds the healthy maximum of 3. It has increased from 2.46 (Mar 23) to 5.23, marking an increase of 2.77.
  • For Retention Ratios (%), as of Mar 24, the value is 90.57. This value exceeds the healthy maximum of 70. It has decreased from 94.79 (Mar 23) to 90.57, marking a decrease of 4.22.
  • For Price / BV (X), as of Mar 24, the value is 4.34. This value exceeds the healthy maximum of 3. It has decreased from 5.39 (Mar 23) to 4.34, marking a decrease of 1.05.
  • For Price / Net Operating Revenue (X), as of Mar 24, the value is 5.23. This value exceeds the healthy maximum of 3. It has increased from 2.46 (Mar 23) to 5.23, marking an increase of 2.77.
  • For EarningsYield, as of Mar 24, the value is 0.01. This value is below the healthy minimum of 5. It has decreased from 0.03 (Mar 23) to 0.01, marking a decrease of 0.02.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of XPRO India Ltd as of June 1, 2025 is: 994.67

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of June 1, 2025, XPRO India Ltd is Overvalued by 16.34% compared to the current share price 1,189.00

Intrinsic Value of XPRO India Ltd as of June 1, 2025 is: 1,325.96

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of June 1, 2025, XPRO India Ltd is Undervalued by 11.52% compared to the current share price 1,189.00

Last 5 Year EPS CAGR: 33.31%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a low average Working Capital Days of 25.08, which is a positive sign.
  2. The company has higher reserves (172.38 cr) compared to borrowings (143.08 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (357.15 cr) and profit (12.92 cr) over the years.
  1. The stock has a low average ROCE of 8.17%, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 32.00, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in XPRO India Ltd:
    1. Net Profit Margin: 9.42%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 11.19% (Industry Average ROCE: 10.32%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 7.82% (Industry Average ROE: 18.68%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 10.17
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 4.96
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 69.8 (Industry average Stock P/E: 56.26)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0.06
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Xpro India Ltd. is a Public Limited Listed company incorporated on 26/11/1997 and has its registered office in the State of West Bengal, India. Company's Corporate Identification Number(CIN) is L25209WB1997PLC085972 and registration number is 085972. Currently Company is involved in the business activities of Manufacture of semi-finished of plastic products (plastic plates, sheets, blocks, film, foil, strip etc.). Company's Total Operating Revenue is Rs. 465.41 Cr. and Equity Capital is Rs. 22.03 Cr. for the Year ended 31/03/2024.
INDUSTRYADDRESSCONTACT
Packaging & ContainersBiax Division: Barjora-Mejia Road, Bankura District West Bengal 722202cosec@xproindia.com
http://www.xproindia.com
Management
NamePosition Held
Mr. Sidharth BirlaChairman
Mr. C BhaskarManaging Director & CEO
Mrs. Madhushree BirlaDirector
Mr. Amitabha GuhaDirector
Mr. Ashok Kumar JhaDirector
Mr. Utsav ParekhDirector
Mr. S RagothamanDirector
Mr. K BalakrishnanDirector
Mr. Bharat JhaverDirector
Ms. Suhana MurshedDirector
Ms. Nandini KhaitanDirector
Mr. Manoj MohankaDirector

FAQ

What is the intrinsic value of XPRO India Ltd?

XPRO India Ltd's intrinsic value (as of 01 June 2025) is ₹994.67 — 16.34% lower the current market price of 1,189.00, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 2,652 Cr. market cap, FY2025-2026 high/low of ₹1,677/860, reserves of 558 Cr, and liabilities of 770 Cr.

What is the Market Cap of XPRO India Ltd?

The Market Cap of XPRO India Ltd is 2,652 Cr..

What is the current Stock Price of XPRO India Ltd as on 01 June 2025?

The current stock price of XPRO India Ltd as on 01 June 2025 is 1,189.

What is the High / Low of XPRO India Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of XPRO India Ltd stocks is ₹1,677/860.

What is the Stock P/E of XPRO India Ltd?

The Stock P/E of XPRO India Ltd is 69.8.

What is the Book Value of XPRO India Ltd?

The Book Value of XPRO India Ltd is 274.

What is the Dividend Yield of XPRO India Ltd?

The Dividend Yield of XPRO India Ltd is 0.17 %.

What is the ROCE of XPRO India Ltd?

The ROCE of XPRO India Ltd is 7.86 %.

What is the ROE of XPRO India Ltd?

The ROE of XPRO India Ltd is 6.49 %.

What is the Face Value of XPRO India Ltd?

The Face Value of XPRO India Ltd is 10.0.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in XPRO India Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE