XPRO India Ltd: Intrinsic Value & Share Price Analysis

Q: What is the intrinsic value of XPRO India Ltd and is it undervalued?

As of 26 April 2026, XPRO India Ltd's intrinsic value is 693.13, which is 32.38% lower than the current market price of 1,025.00, suggesting the stock is overvalued. Calculated using the PE ratio method factoring in ROE (6.56 %), book value (292), dividend yield (0.20 %), and 5-year EPS CAGR.

Q: What is the current share price and 52-week range of XPRO India Ltd?

XPRO India Ltd is trading at 1,025.00 as of 26 April 2026, with a FY2026-2027 high of 1,332 and low of 785. The stock is currently in the middle of its 52-week range. Market cap stands at 2,405 Cr..

Q: Is XPRO India Ltd financially healthy?

Key indicators: ROCE of 7.93 % is on the lower side. Dividend yield is 0.20 %.

Q: Is XPRO India Ltd profitable and how is the profit trend?

XPRO India Ltd reported a net profit of 38 Cr in Mar 2025 on revenue of 533 Cr. Compared to 45 Cr in Mar 2022, the net profit shows a declining trend.

Fair Value

₹2,871.35Undervalued by 180.13%vs CMP ₹1,025.00

P/E (187.0) × ROE (6.6%) × BV (₹292.00) × DY (0.20%)

₹684.44Overvalued by 33.23%vs CMP ₹1,025.00

MoS: -49.8% (Negative)Confidence: 59/100 (Moderate)Models: 1 Under, 7 Over

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹2,114.76	26%	Under (+106.3%)
Graham Number	Earnings	₹190.09	19%	Over (-81.5%)
Earnings Power	Earnings	₹18.21	12%	Over (-98.2%)
Net Asset Value	Assets	₹291.94	8%	Over (-71.5%)
EV/EBITDA	Enterprise	₹76.29	10%	Over (-92.6%)
Earnings Yield	Earnings	₹55.00	8%	Over (-94.6%)
ROCE Capital	Returns	₹566.19	10%	Over (-44.8%)
Revenue Multiple	Revenue	₹113.58	6%	Over (-88.9%)
Consensus (8 models)		₹684.44	100%	Overvalued

Key Drivers: EPS CAGR -26.3% drags value — could be higher if earnings stabilize. | P/E of 187 makes PE-ROE unreliable — asset/earnings models are better benchmarks.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -26.3%

*Investments are subject to market risks

Analyst Summary

XPRO India Ltd operates in the Packaging & Containers segment, NSE: XPROINDIA | BSE: 590013, current market price is ₹1,025.00, market cap is 2,405 Cr.. At a glance, stock P/E is 187, ROE is 6.56 %, ROCE is 7.93 %, book value is 292, dividend yield is 0.20 %. The latest intrinsic value estimate is ₹684.44, around 33.2% below the current price, so expectations may already be running ahead of this modelled fair value. On operating trend, latest reported sales are about ₹533 Cr versus the prior period change of 15.1%, while latest net profit is about ₹38 Cr with a prior-period change of -13.6%. The 52-week range shown on this page is 1,332/785, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisXpro 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 L25209…

This summary is generated from the stock page data available for XPRO India Ltd: Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.

Investment Snapshot

XPRO India Ltd scores 45/100 (Average)

Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison

Stock Health49/100 · Moderate

ROCE 7.9% WeakROE 6.6% AverageD/E 1.21 High debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent

Smart Money60/100 · Moderate

FII holding up 0.62% (6mo) Slight increasePromoter holding at 40.3% Stable

Earnings Quality50/100 · Moderate

OPM stable around 12% Steady

Quarterly Momentum40/100 · Moderate

Revenue (4Q): 5% YoY FlatProfit (4Q): -71% YoY Declining

Industry Rank25/100 · Weak

P/E 187.0 vs industry 44.2 Premium to peersROCE 7.9% vs industry 12.8% AverageROE 6.6% vs industry 24.7% Below peers3Y sales CAGR: 4% Slow

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 26, 2026, 12:37 am

Market Cap	2,405 Cr.
Current Price	1,025
Intrinsic Value	₹693.13
High / Low	1,332/785
Stock P/E	187
Book Value	292
Dividend Yield	0.20 %
ROCE	7.93 %
ROE	6.56 %
Face Value	10.0
PEG Ratio	-7.10

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for XPRO India Ltd

Competitors

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
XPRO India Ltd	2,405 Cr.	1,025	1,332/785	187	292	0.20 %	7.93 %	6.56 %	10.0
Polyplex Corporation Ltd	2,793 Cr.	890	1,398/740	92.3	1,287	1.52 %	7.16 %	5.72 %	10.0
Uflex Ltd	2,821 Cr.	391	686/330	11.8	1,070	0.77 %	7.75 %	3.29 %	10.0
Cosmo First Ltd	1,833 Cr.	698	1,307/558	12.5	587	0.57 %	9.77 %	9.26 %	10.0
Jindal Poly Films Ltd	3,028 Cr.	692	1,026/360		932	0.85 %	5.36 %	2.15 %	10.0
Industry Average	1,806.90 Cr	315.50		44.19	189.00	0.33%	12.76%	24.70%	7.38

All Competitor Stocks of XPRO India Ltd

Quarterly Result

Metric	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Sales	93.06	124.27	130.89	109.97	96.14	128.41	138.53	133.98	104.55	158.21	144.90	119.91	106.31
Expenses	80.03	105.01	111.61	95.10	80.95	111.63	122.49	120.58	93.99	148.23	147.42	112.58	95.69
Operating Profit	13.03	19.26	19.28	14.87	15.19	16.78	16.04	13.40	10.56	9.98	-2.52	7.33	10.62
OPM %	14.00%	15.50%	14.73%	13.52%	15.80%	13.07%	11.58%	10.00%	10.10%	6.31%	-1.74%	6.11%	9.99%
Other Income	1.54	0.64	1.09	2.87	3.08	3.14	6.49	4.57	4.99	3.08	3.44	4.07	4.10
Interest	1.58	1.92	1.76	1.28	1.18	0.78	0.94	1.40	2.09	1.49	1.69	1.72	1.95
Depreciation	2.89	2.74	2.95	2.92	2.65	2.62	2.61	2.85	2.79	2.77	2.98	2.98	2.97
Profit before tax	10.10	15.24	15.66	13.54	14.44	16.52	18.98	13.72	10.67	8.80	-3.75	6.70	9.80
Tax %	35.94%	71.92%	27.91%	30.06%	26.04%	24.76%	26.19%	27.55%	29.99%	25.23%	46.13%	25.82%	30.41%
Net Profit	6.47	4.27	11.29	9.48	10.68	12.43	14.02	9.94	7.47	6.57	-5.48	4.97	6.83
EPS in Rs	3.65	2.34	6.20	4.59	5.17	5.64	6.36	4.51	3.36	2.95	-2.46	2.12	2.89

Last Updated: March 3, 2026, 1:44 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 26, 2026, 11:46 am

Metric	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Sales	243	259	275	318	307	345	354	370	469	509	463	533	529
Expenses	240	256	262	292	286	318	324	330	405	434	397	482	504
Operating Profit	3	3	14	26	21	27	30	40	64	74	66	51	25
OPM %	1%	1%	5%	8%	7%	8%	8%	11%	14%	15%	14%	10%	5%
Other Income	6	5	2	4	27	8	1	2	2	4	10	18	15
Interest	12	13	22	25	21	20	19	17	13	8	5	6	7
Depreciation	11	14	18	17	16	13	12	12	12	12	11	11	12
Profit before tax	-15	-19	-25	-12	11	2	0	13	41	59	60	52	22
Tax %	-31%	-26%	41%	1%	0%	2%	2%	38%	-11%	23%	27%	27%
Net Profit	-10	-14	-35	-12	10	2	0	8	45	45	44	38	13
EPS in Rs	-5.94	-7.93	-20.07	-7.03	5.93	1.31	0.23	4.72	25.38	24.91	19.91	17.04	5.50
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	5%	8%	10%	12%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2021-2022	2022-2023	2023-2024	2024-2025
YoY Net Profit Growth (%)	-40.00%	-150.00%	65.71%	183.33%	-80.00%	-100.00%	462.50%	0.00%	-2.22%	-13.64%
Change in YoY Net Profit Growth (%)	0.00%	-110.00%	215.71%	117.62%	-263.33%	-20.00%	562.50%	-462.50%	-2.22%	-11.41%

XPRO India Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 10 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:	8%
5 Years:	9%
3 Years:	4%
TTM:	15%

Compounded Profit Growth
10 Years:	17%
5 Years:	138%
3 Years:	-5%
TTM:	-62%

Stock Price CAGR
10 Years:	46%
5 Years:	140%
3 Years:	17%
1 Year:	2%

Return on Equity
10 Years:	7%
5 Years:	13%
3 Years:	11%
Last Year:	7%

Last Updated: September 5, 2025, 1:56 pm

Balance Sheet

Last Updated: December 10, 2025, 3:40 am

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
Equity Capital	12	12	12	12	12	12	12	12	12	18	22	22	23
Reserves	121	105	70	57	68	70	70	78	160	215	538	588	662
Borrowings	187	178	181	215	190	172	168	135	90	39	39	269	317
Other Liabilities	78	92	96	70	80	64	66	83	73	68	78	113	98
Total Liabilities	397	386	359	354	349	317	316	308	335	340	677	993	1,100
Fixed Assets	104	250	251	226	202	188	188	179	168	160	151	179	177
CWIP	166	1	0	0	1	4	0	0	0	3	22	345	427
Investments	0	0	0	0	0	0	0	0	5	5	5	0	0
Other Assets	127	135	107	128	147	125	128	129	161	173	500	468	495
Total Assets	397	386	359	354	349	317	316	308	335	340	677	993	1,100

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Cash from Operating Activity +	4	-3	14	24	34	29	38	48	49	83	44	13
Cash from Investing Activity +	-58	18	-4	-2	28	7	-6	-2	-10	-58	-320	-113
Cash from Financing Activity +	24	-16	-10	-20	-63	-38	-27	-51	-21	-43	278	203
Net Cash Flow	-30	0	-0	1	-0	-2	5	-5	17	-19	1	102
Free Cash Flow	4	-3	14	21	73	23	32	46	43	47	6	-274
CFO/OP	122%	-99%	96%	83%	172%	112%	131%	120%	77%	110%	80%	52%

Free Cash Flow

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Free Cash Flow	-184.00	-175.00	-167.00	-189.00	-169.00	-145.00	-138.00	-95.00	-26.00	35.00	27.00	-218.00

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

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	47	57	49	66	59	60	54	65	52	37	43	53
Inventory Days	57	58	57	52	63	52	59	57	51	49	53	57
Days Payable	75	91	78	82	93	77	81	100	65	53	57	68
Cash Conversion Cycle	30	24	28	36	30	36	33	22	38	33	39	42
Working Capital Days	-23	-53	-71	-34	-16	-3	-14	2	21	12	28	30
ROCE %	-1%	-2%	-0%	5%	4%	8%	8%	13%	22%	25%	15%	8%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Promoters	51.37%	51.37%	45.26%	45.26%	42.46%	42.46%	42.46%	42.24%	42.42%	42.42%	40.32%	40.32%
FIIs	0.04%	0.08%	11.99%	12.04%	14.97%	15.04%	14.92%	14.31%	14.01%	13.76%	14.44%	14.63%
DIIs	0.70%	0.77%	0.67%	0.52%	3.09%	3.10%	2.90%	2.99%	2.99%	3.01%	3.40%	3.13%
Government	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%	0.03%	0.03%	0.03%	0.03%
Public	47.84%	47.73%	42.05%	42.13%	39.45%	39.34%	39.69%	40.41%	40.52%	40.76%	41.80%	41.89%
No. of Shareholders	29,896	28,922	28,769	29,179	28,186	27,797	27,137	28,255	28,276	28,580	28,455	28,189

Shareholding Pattern Chart

No. of Shareholders

XPRO India Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

Mutual Fund Holdings

Fund Name	No of Shares	AUM (%)	Amount Invested (Cr)	Previous Number of Shares	Previous Date	Percentage Change
WhiteOak Capital Flexi Cap Fund	88,181	0.11	7.96	N/A	N/A	N/A
Bank of India Small Cap Fund	52,282	0.25	4.72	38,373	2026-03-21 07:16:06	36.25%
WhiteOak Capital Mid Cap Fund	37,874	0.07	3.42	N/A	N/A	N/A
Bank of India Mid Cap Tax Fund Series 2	3,259	0.95	0.29	1,550	2026-03-21 07:16:06	110.26%

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	17.17	21.81	25.57	38.03	7.07
Diluted EPS (Rs.)	17.01	21.77	24.35	37.57	7.07
Cash EPS (Rs.)	21.98	24.97	31.23	48.25	17.57
Book Value[Excl.RevalReserv]/Share (Rs.)	273.66	254.38	128.24	145.62	76.09
Book Value[Incl.RevalReserv]/Share (Rs.)	273.66	254.38	128.24	145.62	76.09
Revenue From Operations / Share (Rs.)	240.03	211.22	280.56	399.31	316.04
PBDIT / Share (Rs.)	31.00	35.55	42.98	55.58	36.56
PBIT / Share (Rs.)	26.06	30.49	36.66	45.37	26.07
PBT / Share (Rs.)	23.40	27.30	32.52	34.36	11.41
Net Profit / Share (Rs.)	17.04	19.91	24.91	38.03	7.07
NP After MI And SOA / Share (Rs.)	17.04	19.91	24.91	38.03	7.07
PBDIT Margin (%)	12.91	16.82	15.32	13.91	11.56
PBIT Margin (%)	10.85	14.43	13.06	11.36	8.24
PBT Margin (%)	9.74	12.92	11.59	8.60	3.61
Net Profit Margin (%)	7.09	9.42	8.87	9.52	2.23
NP After MI And SOA Margin (%)	7.09	9.42	8.87	9.52	2.23
Return on Networth / Equity (%)	6.22	7.82	19.42	26.11	9.29
Return on Capital Employeed (%)	6.74	11.19	26.17	22.33	15.91
Return On Assets (%)	3.82	6.47	13.33	13.41	2.71
Long Term Debt / Equity (X)	0.32	0.03	0.04	0.37	1.08
Total Debt / Equity (X)	0.38	0.06	0.15	0.50	1.21
Asset Turnover Ratio (%)	0.64	0.91	1.51	1.47	1.20
Current Ratio (X)	3.36	5.56	1.55	1.53	1.07
Quick Ratio (X)	2.90	4.96	0.99	1.05	0.70
Inventory Turnover Ratio (X)	10.11	6.81	7.46	7.57	6.33
Dividend Payout Ratio (NP) (%)	11.59	9.42	5.20	0.00	0.00
Dividend Payout Ratio (CP) (%)	8.99	7.51	4.15	0.00	0.00
Earning Retention Ratio (%)	88.41	90.58	94.80	0.00	0.00
Cash Earning Retention Ratio (%)	91.01	92.49	95.85	0.00	0.00
Interest Coverage Ratio (X)	11.66	15.65	10.39	5.05	2.49
Interest Coverage Ratio (Post Tax) (X)	7.41	10.17	7.02	4.45	1.48
Enterprise Value (Cr.)	2575.63	2147.95	1263.80	1783.86	190.68
EV / Net Operating Revenue (X)	4.81	4.62	2.47	3.78	0.51
EV / EBITDA (X)	37.26	27.42	16.14	27.17	4.41
MarketCap / Net Operating Revenue (X)	4.86	5.23	2.46	3.65	0.23
Retention Ratios (%)	88.40	90.57	94.79	0.00	0.00
Price / BV (X)	4.27	4.34	5.39	10.00	0.97
Price / Net Operating Revenue (X)	4.86	5.23	2.46	3.65	0.23
EarningsYield	0.01	0.01	0.03	0.02	0.09

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

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. 535.28 Cr. and Equity Capital is Rs. 22.30 Cr. for the Year ended 31/03/2025.

INDUSTRY	ADDRESS	CONTACT
Packaging & Containers	Biax Division: Barjora-Mejia Road, Bankura District West Bengal 722202	Contact not found

Management
Name	Position Held
Mr. Sidharth Birla	Chairman
Mr. C Bhaskar	Managing Director & CEO
Mrs. Madhushree Birla	Director
Mr. K Balakrishnan	Director
Mr. Bharat Jhaver	Director
Ms. Suhana Murshed	Director
Ms. Nandini Khaitan	Director
Mr. Manoj Mohanka	Director
Mr. Utsav Parekh	Director
Mr. Gaurav J Shah	Director

FAQ

What is the intrinsic value of XPRO India Ltd and is it undervalued?

As of 26 April 2026, XPRO India Ltd's intrinsic value is ₹684.44, which is 33.23% lower than the current market price of ₹1,025.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (6.56 %), book value (₹292), dividend yield (0.20 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of XPRO India Ltd?

XPRO India Ltd is trading at ₹1,025.00 as of 26 April 2026, with a FY2026-2027 high of ₹1,332 and low of ₹785. The stock is currently in the middle of its 52-week range. Market cap stands at ₹2,405 Cr..

How does XPRO India Ltd's P/E ratio compare to its industry?

XPRO India Ltd has a P/E ratio of 187, which is above the industry average of 44.19. This significantly elevated P/E suggests the market expects strong future growth, or the stock may be overpriced relative to current earnings.

Is XPRO India Ltd financially healthy?

Key indicators for XPRO India Ltd: ROCE of 7.93 % is on the lower side compared to the industry average of 12.76%; ROE of 6.56 % is below ideal levels (industry average: 24.70%). Dividend yield is 0.20 %.

Is XPRO India Ltd profitable and how is the profit trend?

XPRO India Ltd reported a net profit of ₹38 Cr in Mar 2025 on revenue of ₹533 Cr. Compared to ₹45 Cr in Mar 2022, the net profit shows a declining trend.

Does XPRO India Ltd pay dividends?

XPRO India Ltd has a dividend yield of 0.20 % at the current price of ₹1,025.00. The company pays dividends, though the yield is modest.