XPRO India Ltd

₹ 1,146 1.86%

02 Jun 3:12 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 ₹ 2,689 Cr.
Current Price ₹ 1,146
High / Low ₹ 1,332 / 785
Stock P/E 140
Book Value ₹ 324
Dividend Yield 0.18 %
ROCE 3.78 %
ROE 2.81 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Cons

Stock is trading at 3.54 times its book value
The company has delivered a poor sales growth of 6.41% over past five years.
Company has a low return on equity of 6.17% over last 3 years.
Company might be capitalizing the interest cost
Earnings include an other income of Rs.18.2 Cr.
Promoter holding has decreased over last 3 years: -11.1%

* 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

Consolidated Figures in Rs. Crores / View Standalone

	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	121	94	148	147	113	96	118
Operating Profit	19	19	15	15	17	16	13	11	10	-3	7	11	16
OPM %	16%	15%	14%	16%	13%	12%	10%	10%	6%	-2%	6%	10%	12%
	1	1	3	3	3	6	5	5	3	3	4	4	7
Interest	2	2	1	1	1	1	1	2	1	2	2	2	2
Depreciation	3	3	3	3	3	3	3	3	3	3	3	3	3
Profit before tax	15	16	14	14	17	19	14	11	9	-4	7	10	18
Tax %	72%	28%	30%	26%	25%	26%	28%	30%	25%	46%	26%	30%	25%
	4	11	9	11	12	14	10	7	7	-5	5	7	13
EPS in Rs	2.34	6.20	4.59	5.17	5.64	6.36	4.51	3.36	2.95	-2.46	2.12	2.89	5.53
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	259	275	318	307	345	354	370	469	509	463	533	505
	256	262	292	286	318	324	330	405	434	397	482	474
Operating Profit	3	14	26	21	27	30	40	64	74	66	51	32
OPM %	1%	5%	8%	7%	8%	8%	11%	14%	15%	14%	10%	6%
	5	2	4	27	8	1	2	2	4	10	18	18
Interest	13	22	25	21	20	19	17	13	8	5	6	8
Depreciation	14	18	17	16	13	12	12	12	12	11	11	12
Profit before tax	-19	-25	-12	11	2	0	13	41	59	60	52	30
Tax %	-26%	41%	1%	0%	2%	2%	38%	-11%	23%	27%	27%	36%
	-14	-35	-12	10	2	0	8	45	45	44	38	20
EPS in Rs	-7.93	-20.07	-7.03	5.93	1.31	0.23	4.72	25.38	24.91	19.91	17.04	8.19
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	5%	8%	10%	12%	24%

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

Compounded Profit Growth
10 Years:	10%
5 Years:	18%
3 Years:	-25%
TTM:	-50%

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

Return on Equity
10 Years:	8%
5 Years:	10%
3 Years:	6%
Last Year:	3%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	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	68	70	70	78	160	215	538	588	736
	178	181	215	190	172	168	135	90	39	39	269	325
	92	96	70	80	64	66	83	73	68	78	113	134
Total Liabilities	386	359	354	349	317	316	308	335	340	677	993	1,218
	250	251	226	202	188	188	179	168	160	151	179	651
CWIP	1	0	0	1	4	0	0	0	3	22	345	39
Investments	0	0	0	0	0	0	0	5	5	5	0	0
	135	107	128	147	125	128	129	161	173	500	468	529
Total Assets	386	359	354	349	317	316	308	335	340	677	993	1,218

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	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	24	34	29	38	48	49	83	44	13	20
	18	-4	-2	28	7	-6	-2	-10	-58	-320	-113	-161
	-16	-10	-20	-63	-38	-27	-51	-21	-43	278	203	151
Net Cash Flow	0	-0	1	-0	-2	5	-5	17	-19	1	102	10
Free Cash Flow	-3	14	21	73	23	32	46	43	47	6	-274	-120
CFO/OP	-99%	96%	83%	172%	112%	131%	120%	77%	110%	80%	52%	99%

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	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	66	59	60	54	65	52	37	43	53	50
Inventory Days	58	57	52	63	52	59	57	51	49	53	57	76
Days Payable	91	78	82	93	77	81	100	65	53	57	68	46
Cash Conversion Cycle	24	28	36	30	36	33	22	38	33	39	42	80
Working Capital Days	-53	-71	-34	-16	-3	-14	2	21	12	28	30	46
ROCE %	-2%	-0%	5%	4%	8%	8%	13%	22%	25%	15%	8%	4%

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 ・Standalone data

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 ・Standalone data

Biax Division (Dielectric Film) Installed Capacity
MTPA ・Standalone data

Biax Division Capacity Utilization
% ・Standalone data

Coex Division (Sheets) Installed Capacity
MTPA ・Standalone data

Domestic Market Share - Dielectric Films
% ・Standalone data

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