XPRO India Ltd

₹ 1,153 2.77%

02 Jun 3:43 p.m.

xproindia.com BSE: 590013 NSE: XPROINDIA

About

XPRO India Ltd incorporated in 1997, is a diversified multi-divisional company in the polymer processing industry.^[1]

Key Points

Product Portfolio^[1]
A. Biax Division (25% of FY25 Revenue)^[2])^[3]
Company is focusing on special products and niche markets of dielectric films for specialised electrical and industrial applications.

Website BSE NSE

Market Cap ₹ 2,706 Cr.
Current Price ₹ 1,153
High / Low ₹ 1,332 / 785
Stock P/E 88.7
Book Value ₹ 305
Dividend Yield 0.18 %
ROCE 5.75 %
ROE 4.58 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Cons

Stock is trading at 3.72 times its book value
The company has delivered a poor sales growth of 6.25% over past five years.
Company has a low return on equity of 7.27% over last 3 years.
Earnings include an other income of Rs.18.2 Cr.
Dividend payout has been low at 11.9% of profits over last 3 years
Promoter holding has decreased over last 3 years: -11.1%
Working capital days have increased from 43.8 days to 65.1 days

* 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

Industrials Capital Goods Industrial Products Packaging

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	124	131	110	96	128	139	134	105	158	145	120	106	134
	105	112	95	81	112	122	120	94	146	138	113	95	121
Operating Profit	19	19	15	15	17	16	14	11	12	7	7	11	13
OPM %	15%	15%	14%	16%	13%	12%	10%	10%	8%	5%	6%	10%	10%
	1	1	3	3	3	6	5	6	3	3	4	4	7
Interest	2	2	1	1	1	1	1	2	1	1	1	1	1
Depreciation	3	3	3	3	3	3	3	3	3	3	3	3	3
Profit before tax	15	16	14	14	17	19	15	13	12	6	8	12	16
Tax %	72%	28%	30%	26%	25%	26%	26%	25%	19%	29%	23%	25%	27%
	4	11	9	11	12	14	11	10	9	4	6	9	12
EPS in Rs	2.34	6.20	4.59	5.17	5.64	6.36	4.91	4.36	4.17	1.93	2.50	3.72	4.95
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	258	274	311	304	346	355	373	472	511	465	535	505
	255	261	285	283	319	324	333	408	437	399	481	467
Operating Profit	3	14	26	21	27	31	40	64	74	66	54	38
OPM %	1%	5%	8%	7%	8%	9%	11%	14%	15%	14%	10%	8%
	5	2	4	27	8	1	2	2	4	10	19	18
Interest	13	22	25	21	20	19	17	13	8	5	4	4
Depreciation	14	18	17	16	13	12	12	12	12	11	11	11
Profit before tax	-19	-25	-12	10	2	1	13	41	59	60	58	41
Tax %	-26%	40%	0%	0%	2%	1%	39%	-11%	23%	27%	24%	26%
	-14	-35	-12	10	2	1	8	45	45	44	44	31
EPS in Rs	-7.95	-20.09	-7.06	5.91	1.29	0.68	4.47	25.38	24.91	19.91	19.65	13.00
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	5%	8%	10%	10%	15%

Compounded Sales Growth
10 Years:	6%
5 Years:	6%
3 Years:	0%
TTM:	-6%

Compounded Profit Growth
10 Years:	11%
5 Years:	30%
3 Years:	-12%
TTM:	-31%

Stock Price CAGR
10 Years:	45%
5 Years:	63%
3 Years:	15%
1 Year:	-5%

Return on Equity
10 Years:	8%
5 Years:	11%
3 Years:	7%
Last Year:	5%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	12	12	12	12	12	12	12	12	18	22	22	23
Reserves	105	70	57	67	70	71	78	160	215	538	595	692
	213	226	215	190	172	168	135	90	39	39	116	118
	56	50	68	79	63	66	83	73	68	78	119	102
Total Liabilities	386	358	351	348	316	317	308	335	340	677	852	936
	250	251	226	202	188	188	179	168	160	151	150	359
CWIP	1	0	0	1	4	0	0	0	3	22	195	0
Investments	1	1	1	1	1	1	0	5	5	5	190	175
	134	106	124	145	124	128	129	161	173	500	317	401
Total Assets	386	358	351	348	316	317	308	335	340	677	852	936

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	-3	14	23	34	29	39	48	49	83	44	10	24
	18	-4	-2	28	7	-7	-1	-11	-58	-320	-36	-119
	-16	-10	-20	-63	-37	-27	-51	-21	-43	278	84	46
Net Cash Flow	0	-0	1	-0	-2	5	-4	17	-19	1	58	-48
Free Cash Flow	-11	2	21	73	23	33	46	43	47	6	-109	0
CFO/OP	-97%	94%	83%	173%	111%	130%	120%	77%	110%	80%	43%	92%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	57	49	64	59	59	54	65	51	36	43	53	50
Inventory Days	58	57	53	64	53	59	57	51	49	53	57	76
Days Payable	90	77	80	93	76	81	100	65	53	57	61	43
Cash Conversion Cycle	24	28	37	30	36	33	22	38	33	39	49	82
Working Capital Days	-53	-71	-35	-16	-3	-14	2	21	12	28	39	65
ROCE %	-2%	-0%	4%	4%	8%	8%	13%	22%	25%	15%	9%	6%

Insights

In beta

Mar 2015

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Mar 2026

Aggregate Production Volume (Yearly)
MT

xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx
			xxx	xxx	xxx	xxx	xxx	xxx	xxx
									x,xxx	x,xxx
									xx	xx
									xx,xxx
										xx
											x,xxx

Please log in to see hidden values.

Total Workforce Size
Personnel

Biax Division (Dielectric Film) Installed Capacity
MTPA

Biax Division Capacity Utilization
%

Coex Division (Sheets) Installed Capacity
MTPA

Domestic Market Share - Dielectric Films
%

Future Capacity Expansion (UAE & Barjora)
MTPA

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	51.37%	45.26%	45.26%	42.46%	42.46%	42.46%	42.24%	42.42%	42.42%	40.32%	40.32%	40.32%
	0.08%	11.99%	12.04%	14.97%	15.04%	14.92%	14.31%	14.01%	13.76%	14.44%	14.63%	13.89%
	0.77%	0.67%	0.52%	3.09%	3.10%	2.90%	2.99%	2.99%	3.01%	3.40%	3.13%	2.89%
	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%	0.03%	0.03%	0.03%	0.03%	0.03%
	47.73%	42.05%	42.13%	39.45%	39.34%	39.69%	40.41%	40.52%	40.76%	41.80%	41.89%	42.88%
No. of Shareholders	28,922	28,769	29,179	28,186	27,797	27,137	28,255	28,276	28,580	28,455	28,189	27,435

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	50.04%	50.04%	50.02%	50.02%	50.02%	50.02%	50.02%	51.37%	42.46%	42.42%	40.32%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.62%	0.04%	14.97%	14.01%	13.89%
	0.11%	0.11%	0.07%	0.07%	0.07%	0.07%	0.07%	0.70%	3.09%	2.99%	2.89%
	0.00%	0.00%	0.00%	0.03%	0.03%	0.03%	0.03%	0.04%	0.04%	0.03%	0.03%
	49.85%	49.85%	49.91%	49.87%	49.87%	49.87%	49.25%	47.84%	39.45%	40.52%	42.88%
No. of Shareholders	38,761	38,376	26,990	25,033	23,224	19,307	26,486	29,896	28,186	28,276	27,435

* 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

All

Annual reports

Credit ratings

Concalls

May 2026
Transcript
PPT
REC
Jun 2025
Transcript PPT
Jun 2024
Transcript PPT
Jun 2023
Transcript PPT
Jun 2022
Transcript PPT
Feb 2022

Transcript

AI Summary
PPT
Nov 2021

Transcript

AI Summary
PPT