Hexaware Technologies Ltd

Hexaware Technologies is engaged in information technology consulting, software development and business process services.

  • Market Cap: 10,270 Cr.
  • Current Price: 344.15
  • 52 weeks High / Low 455.70 / 312.25
  • Book Value: 61.48
  • Stock P/E: 21.34
  • Dividend Yield: 2.46 %
  • ROCE: 33.74 %
  • ROE: 27.63 %
  • Sales Growth (3Yrs): 11.52 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 2.00
Pros:
Company is virtually debt free.
Company has a good return on equity (ROE) track record: 3 Years ROE 28.19%
Company has been maintaining a healthy dividend payout of 43.99%
Cons:
The company has delivered a poor growth of 11.96% over past five years.
Tax rate seems low
Promoter holding has decreased by -8.76% over last 3 years.
** Remarks:
Some businesses are provided tax benefits to encourage their development

Peer Comparison Sector: IT - Software // Industry: Computers - Software - Medium / Small

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019
369 366 381 405 372 392 431 473 498 511 501 556
237 240 260 274 260 289 307 315 336 357 355 390
Operating Profit 131 126 121 131 112 103 125 158 162 154 146 166
OPM % 36% 34% 32% 32% 30% 26% 29% 33% 33% 30% 29% 30%
Other Income 12 7 17 20 12 25 26 26 -23 -3 6 23
Interest 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 11 12 12 13 13 12 12 13 13 13 15 16
Profit before tax 132 120 127 138 111 116 139 172 126 139 137 173
Tax % 21% 21% 20% 17% 12% 19% 19% 18% 16% 15% 17% 18%
Net Profit 105 96 102 115 98 94 113 141 105 119 114 143
EPS in Rs 3.46 3.19 3.43 3.88 3.31 3.17 3.79 4.75 3.54 3.99 3.83 4.79
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Standalone Figures in Rs. Crores / View Consolidated

Dec 2007 Dec 2008 Dec 2009 Dec 2010 Dec 2011 Dec 2012 Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 TTM
469 498 486 424 679 912 1,020 1,155 1,294 1,393 1,524 1,794 2,066
410 456 372 419 448 590 611 792 855 936 1,034 1,246 1,438
Operating Profit 59 43 114 5 230 323 409 363 439 457 490 548 628
OPM % 13% 9% 24% 1% 34% 35% 40% 31% 34% 33% 32% 31% 30%
Other Income -47 20 34 116 45 46 33 59 10 32 57 54 3
Interest 1 2 0 2 2 1 1 1 0 1 1 1 0
Depreciation 17 20 19 18 19 27 31 39 41 42 49 49 55
Profit before tax -6 41 130 101 254 341 410 382 408 446 497 552 576
Tax % -70% 11% 4% 8% 9% 16% 19% 17% 18% 21% 17% 18%
Net Profit -11 37 124 93 232 286 334 318 333 351 411 453 481
EPS in Rs 0.00 1.19 4.20 2.95 7.26 8.75 11.14 8.99 9.29 11.64 13.85 15.23 16.15
Dividend Payout % -107% 39% 16% 47% 51% 56% 100% 89% 78% 47% 29% 56%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:13.67%
5 Years:11.96%
3 Years:11.52%
TTM:23.84%
Compounded Profit Growth
10 Years:28.39%
5 Years:6.26%
3 Years:10.82%
TTM:7.87%
Stock Price CAGR
10 Years:22.28%
5 Years:9.17%
3 Years:20.48%
1 Year:3.32%
Return on Equity
10 Years:27.35%
5 Years:29.41%
3 Years:28.19%
Last Year:27.63%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Dec 2007 Dec 2008 Dec 2009 Dec 2010 Dec 2011 Dec 2012 Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Jun 2019
29 29 29 29 59 59 60 60 60 60 59 59 60
Reserves 652 550 734 845 800 925 829 977 1,050 1,284 1,482 1,678 1,775
Borrowings 0 0 0 0 0 0 0 0 0 0 0 0 0
210 270 201 216 381 334 585 409 397 340 221 283 263
Total Liabilities 890 848 964 1,090 1,240 1,319 1,473 1,447 1,506 1,684 1,762 2,020 2,097
108 127 136 145 212 251 302 310 301 268 350 378 436
CWIP 92 143 126 97 80 76 21 35 111 324 257 225 212
Investments 434 204 328 244 230 436 534 379 243 219 222 200 230
256 374 374 604 718 556 616 723 852 874 934 1,217 1,219
Total Assets 890 848 964 1,090 1,240 1,319 1,473 1,447 1,506 1,684 1,762 2,020 2,097

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Dec 2007 Dec 2008 Dec 2009 Dec 2010 Dec 2011 Dec 2012 Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018
81 34 129 7 122 197 269 323 288 535 250 339
-49 140 -110 166 -18 -234 -106 176 27 -189 -89 -45
-27 -9 -18 -22 -132 -190 -125 -536 -314 -249 -280 -250
Net Cash Flow 5 166 0 152 -28 -226 37 -37 0 97 -118 44

Ratios Standalone Figures in Rs. Crores / View Consolidated

Dec 2007 Dec 2008 Dec 2009 Dec 2010 Dec 2011 Dec 2012 Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018
ROCE % 14% 7% 19% 6% 30% 37% 44% 40% 38% 36% 34% 34%
Debtor Days 96 63 49 93 106 101 85 108 112 72 99 109
Inventory Turnover