XPRO India Ltd
XPRO India Ltd is engaged mainly in the business of polymers processing at multiple locations and is a leading manufacturer in India of Coextruded Plastic Films, thermoformed liners and specialty films (including dielectric films and special purpose BOPP Films).
- Market Cap ₹ 2,407 Cr.
- Current Price ₹ 1,092
- High / Low ₹ 1,298 / 680
- Stock P/E 67.4
- Book Value ₹ 111
- Dividend Yield 0.18 %
- ROCE 28.4 %
- ROE 26.6 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company has delivered good profit growth of 47.0% CAGR over last 5 years
- Company has a good return on equity (ROE) track record: 3 Years ROE 26.8%
- Debtor days have improved from 50.9 to 36.4 days.
Cons
- Stock is trading at 9.83 times its book value
- Promoter holding has decreased over last quarter: -2.80%
- The company has delivered a poor sales growth of 11.0% over past five years.
* 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: Plastic products Industry: Plastics Products
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
246 | 225 | 243 | 258 | 274 | 311 | 304 | 346 | 355 | 373 | 472 | 511 | 461 | |
223 | 219 | 240 | 255 | 261 | 285 | 283 | 319 | 324 | 333 | 408 | 437 | 393 | |
Operating Profit | 23 | 6 | 3 | 3 | 14 | 26 | 21 | 27 | 31 | 40 | 64 | 74 | 69 |
OPM % | 9% | 3% | 1% | 1% | 5% | 8% | 7% | 8% | 9% | 11% | 14% | 15% | 15% |
43 | 8 | 5 | 5 | 2 | 4 | 27 | 8 | 1 | 2 | 2 | 4 | 8 | |
Interest | 10 | 11 | 12 | 13 | 22 | 25 | 21 | 20 | 19 | 17 | 13 | 8 | 6 |
Depreciation | 12 | 11 | 11 | 14 | 18 | 17 | 16 | 13 | 12 | 12 | 12 | 12 | 11 |
Profit before tax | 44 | -7 | -15 | -19 | -25 | -12 | 10 | 2 | 1 | 13 | 41 | 59 | 59 |
Tax % | 24% | 43% | 31% | 26% | -40% | -0% | 0% | 2% | 1% | 39% | -11% | 23% | |
34 | -4 | -10 | -14 | -35 | -12 | 10 | 2 | 1 | 8 | 45 | 45 | 36 | |
EPS in Rs | 19.65 | -2.35 | -5.97 | -7.95 | -20.09 | -7.06 | 5.91 | 1.29 | 0.68 | 4.47 | 25.38 | 24.91 | 18.30 |
Dividend Payout % | 8% | -28% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 5% | 8% |
Compounded Sales Growth | |
---|---|
10 Years: | 9% |
5 Years: | 11% |
3 Years: | 13% |
TTM: | -13% |
Compounded Profit Growth | |
---|---|
10 Years: | 29% |
5 Years: | 47% |
3 Years: | 216% |
TTM: | -39% |
Stock Price CAGR | |
---|---|
10 Years: | 49% |
5 Years: | 117% |
3 Years: | 126% |
1 Year: | 39% |
Return on Equity | |
---|---|
10 Years: | 2% |
5 Years: | 19% |
3 Years: | 27% |
Last Year: | 27% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 11 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 18 |
Reserves | 136 | 131 | 120 | 105 | 70 | 57 | 67 | 70 | 71 | 78 | 123 | 184 |
74 | 179 | 216 | 213 | 226 | 215 | 190 | 172 | 168 | 135 | 90 | 39 | |
38 | 47 | 49 | 56 | 50 | 68 | 79 | 63 | 66 | 83 | 110 | 99 | |
Total Liabilities | 260 | 368 | 397 | 386 | 358 | 351 | 348 | 316 | 317 | 308 | 335 | 340 |
97 | 91 | 104 | 250 | 251 | 226 | 202 | 188 | 188 | 179 | 168 | 160 | |
CWIP | 5 | 125 | 166 | 1 | 0 | 0 | 1 | 4 | 0 | 0 | 0 | 3 |
Investments | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 5 | 5 |
156 | 151 | 127 | 134 | 106 | 124 | 145 | 124 | 128 | 129 | 161 | 173 | |
Total Assets | 260 | 368 | 397 | 386 | 358 | 351 | 348 | 316 | 317 | 308 | 335 | 340 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
40 | -15 | 4 | -3 | 14 | 23 | 34 | 29 | 39 | 48 | 49 | 83 | |
37 | -108 | -58 | 18 | -4 | -2 | 28 | 7 | -7 | -1 | -11 | -58 | |
-26 | 99 | 24 | -16 | -10 | -20 | -63 | -37 | -27 | -51 | -21 | -43 | |
Net Cash Flow | 50 | -24 | -30 | 0 | -0 | 1 | -0 | -2 | 5 | -4 | 17 | -19 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 45 | 56 | 47 | 57 | 49 | 64 | 59 | 59 | 54 | 65 | 51 | 36 |
Inventory Days | 42 | 59 | 57 | 58 | 57 | 53 | 64 | 53 | 59 | 57 | 51 | 49 |
Days Payable | 47 | 80 | 75 | 90 | 77 | 80 | 93 | 76 | 81 | 100 | 65 | 53 |
Cash Conversion Cycle | 40 | 35 | 30 | 24 | 28 | 37 | 30 | 36 | 33 | 22 | 38 | 33 |
Working Capital Days | 28 | 46 | 20 | 0 | -11 | 17 | 26 | 32 | 28 | 37 | 40 | 31 |
ROCE % | 10% | 1% | -1% | -2% | -0% | 4% | 4% | 8% | 8% | 13% | 24% | 28% |
Documents
Announcements
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 8h
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 2d
-
Announcement under Regulation 30 (LODR)-Change in RTA
18 Apr - Change in Registrar and Share Transfer Agent of the Company.
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 11 Apr
- Compliances-Compliance Certificate As per Regulation 40(9) & 40(10) Of SEBI(LODR) Regulations, 2015 9 Apr
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from nse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2012
from nse
-
Financial Year 2011
from bse
Concalls
-
Jun 2023Transcript PPT
-
Jun 2022Transcript PPT
-
Feb 2022TranscriptNotesPPT
-
Nov 2021TranscriptNotesPPT
Coex Division (~67.74 % of revenues)[1]
The company's Coex Division manufactures coextruded sheets, thermoformed refrigerator liners and co-extruded cast films. Its products are used for refrigerator liners, disposable containers, automotive parts, etc.[2] It continues to be a leading supplier of sheets and liners in India for white goods of most leading brands.[3]