Tata Elxsi Ltd

Tata Elxsi Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Tata Elxsi Ltd

₹ 6,055 -0.56%
22 Mar - close price
tataelxsi.com BSE: 500408 NSE : TATAELXSI
About

Tata Elxsi is amongst the world’s leading providers of design and technology services across industries including Automotive, Media, Communications and Healthcare. Tata Elxsi provides integrated services from research and strategy, to electronics and mechanical design, software development, validation and deployment, and is supported by a network of design studios, global development centers and offices worldwide. [1]

Key Points

Geographical Presence
The company is present across the world with Europe accounting for majority of revenues at 36.5%, followed by Americas (36%), India (13%) & rest of world contributing to rest 14.5% of revenues. [1]

Website BSE NSE
  • Market Cap ₹ 37,711 Cr.
  • Current Price ₹ 6,055
  • High / Low ₹ 10,760 / 5,708
  • Stock P/E 52.8
  • Book Value ₹ 272
  • Dividend Yield 0.70 %
  • ROCE 47.7 %
  • ROE 37.2 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has delivered good profit growth of 25.9% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 31.6%
  • Company has been maintaining a healthy dividend payout of 56.5%

Cons

  • Stock is trading at 22.3 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.

Peer comparison

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

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
423 439 400 430 477 518 558 595 635 682 726 763 818
329 330 308 312 333 350 408 412 425 460 488 537 571
Operating Profit 94 109 93 118 144 168 150 184 211 221 238 227 247
OPM % 22% 25% 23% 27% 30% 32% 27% 31% 33% 32% 33% 30% 30%
21 13 13 4 15 7 18 2 7 18 10 19 19
Interest 1 1 1 1 1 2 2 2 3 3 3 4 4
Depreciation 11 11 11 11 11 11 12 14 14 16 17 22 21
Profit before tax 102 110 94 110 146 162 154 171 200 220 228 219 240
Tax % 26% 25% 27% 28% 28% 29% 26% 27% 25% 27% 19% 20% 19%
Net Profit 75 82 69 79 105 115 113 125 151 160 185 174 195
EPS in Rs 12.11 13.18 11.06 12.67 16.89 18.49 18.21 20.12 24.24 25.69 29.66 27.98 31.26
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
411 514 605 772 849 1,075 1,237 1,386 1,597 1,610 1,826 2,471 2,989
364 447 535 635 672 827 964 1,039 1,181 1,266 1,303 1,704 2,056
Operating Profit 47 68 70 137 177 248 274 347 416 344 524 767 933
OPM % 11% 13% 12% 18% 21% 23% 22% 25% 26% 21% 29% 31% 31%
4 6 -10 16 4 12 18 43 43 58 40 45 66
Interest 2 3 5 3 1 1 1 1 1 7 7 10 15
Depreciation 17 21 24 35 25 23 27 25 25 43 44 55 76
Profit before tax 31 50 32 115 156 236 264 364 433 352 512 745 908
Tax % -2% 33% 34% 35% 34% 34% 34% 34% 33% 27% 28% 26%
Net Profit 32 34 21 75 103 155 175 240 290 256 368 550 714
EPS in Rs 5.09 5.45 3.37 12.06 16.52 24.85 28.05 38.54 46.56 41.12 59.11 88.26 114.59
Dividend Payout % 69% 64% 74% 37% 33% 28% 29% 29% 29% 40% 81% 48%
Compounded Sales Growth
10 Years: 17%
5 Years: 15%
3 Years: 16%
TTM: 30%
Compounded Profit Growth
10 Years: 32%
5 Years: 26%
3 Years: 24%
TTM: 41%
Stock Price CAGR
10 Years: 52%
5 Years: 44%
3 Years: 123%
1 Year: -21%
Return on Equity
10 Years: 34%
5 Years: 33%
3 Years: 32%
Last Year: 37%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Sep 2022
31 31 31 31 31 31 31 62 62 62 62 62 62
Reserves 149 158 161 204 252 355 527 676 880 1,028 1,290 1,539 1,630
25 34 59 -0 -0 -0 -0 -0 -0 58 73 138 187
93 107 106 152 182 214 158 207 201 241 291 430 427
Total Liabilities 298 330 356 387 465 600 715 945 1,143 1,389 1,717 2,169 2,306
91 100 99 97 98 107 108 94 101 147 170 272 352
CWIP 12 10 21 13 3 2 1 2 0 1 7 22 6
Investments 0 0 0 0 0 -0 -0 -0 -0 -0 -0 -0 -0
196 219 236 277 364 491 607 848 1,042 1,241 1,540 1,876 1,948
Total Assets 298 330 356 387 465 600 715 945 1,143 1,389 1,717 2,169 2,306

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
72 58 37 126 143 121 144 197 215 256 437 483
-29 -31 -29 -18 -29 -31 28 -245 -162 43 -439 -106
-36 -23 -11 -79 -32 -41 -52 -60 -83 -124 -126 -326
Net Cash Flow 7 3 -3 29 83 49 120 -108 -30 175 -128 51

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 92 88 81 74 66 73 72 81 81 89 98 99
Inventory Days 9 -0 -0 6 8 2
Days Payable 661 205 212 244
Cash Conversion Cycle -559 88 81 74 66 73 72 81 -117 -116 98 -143
Working Capital Days 37 35 40 22 10 26 54 59 69 75 56 50
ROCE % 16% 25% 22% 48% 60% 71% 56% 57% 51% 35% 40% 48%

Shareholding Pattern

Numbers in percentages

Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
44.53 44.53 44.53 44.53 44.53 44.53 44.53 44.32 44.08 43.92 43.92 43.92
10.71 10.54 11.75 12.62 12.07 11.81 12.71 11.93 13.15 15.17 15.37 13.89
3.68 4.05 4.62 4.82 5.32 5.77 4.96 5.55 4.94 4.21 3.91 3.43
41.09 40.88 39.10 38.03 38.08 37.89 37.80 38.21 37.83 36.71 36.80 38.75

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls