EXICOM TELE SYSTEMS LTD
EXICOM · General/Diversified · NSE
₹150
Current Market Price
Fair Value (DCF)
₹172
Discount to FV
+15.0%
Updated just now
YieldIQ Score
44/100
Piotroski F-Score
3/9
Economic Moat
None
Confidence
12%
ROE
-42.1%
Debt/Equity
1.09
WACC
11.1%
Market Cap
₹2,080 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
-7.1%
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
-1.7×
EBIT covers interest
Current Ratio
1.74×
Short-term liquidity
Asset Turnover
0.53×
Revenue per ₹ of assets
Revenue CAGR (3Y)
17.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹149.53
Bear case
Discount -Infinity%
Base case
Discount +13.0%
Bull case
Discount +27.5%
Ratio Trends
EXICOM · last 5 annual periods
ROE
-42.1%
ROCE
-7.1%
Operating Margin
—
Debt / Equity
1.09×
PE
—
EV / EBITDA
—
Historical Financials
EXICOM · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 yfinance | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹843 Cr | ₹708 Cr | ₹1020 Cr | ₹868 Cr | ₹1152 Cr | +8.1% |
| EBITDA | ₹73.3 Cr | ₹66.2 Cr | ₹125 Cr | ₹-6.2 Cr | ₹-97.1 Cr | — |
| EBIT | — | — | ₹112 Cr | — | — | +0.0% |
| PAT | ₹5.1 Cr | ₹8.0 Cr | ₹63.9 Cr | ₹-110 Cr | ₹-274 Cr | — |
| EPS (diluted) | — | — | ₹6.70 | — | — | +0.0% |
| CFO | ₹56.0 Cr | ₹2.6 Cr | ₹28.4 Cr | ₹-169 Cr | ₹-86.6 Cr | — |
| CapEx | ₹-20.0 Cr | ₹-16.4 Cr | ₹-44.4 Cr | ₹-604 Cr | ₹-319 Cr | — |
| FCF | ₹36.0 Cr | ₹-13.9 Cr | ₹-16.0 Cr | ₹-773 Cr | ₹-405 Cr | — |
| Total Assets | ₹603 Cr | ₹705 Cr | ₹1013 Cr | ₹1668 Cr | ₹1989 Cr | +34.8% |
| Total Debt | ₹128 Cr | ₹133 Cr | ₹46.2 Cr | ₹707 Cr | ₹713 Cr | +53.7% |
| Shareholders' Equity | ₹222 Cr | ₹232 Cr | ₹722 Cr | ₹614 Cr | ₹651 Cr | +30.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
EXICOM vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
DYCL DYCL | — | — | Pending | 18.5% | — |
VIDYAWIRES VIDYAWIRES | — | — | Pending | 24.6% | — |
SPECTRUM SPECTRUM | — | — | Pending | 13.4% | — |
SERVOTECH SERVOTECH | — | — | Pending | 13.8% | — |
INDOTECH INDOTECH | — | — | Pending | 22.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for EXICOM in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. EXICOM TELE SYSTEMS LTD (EXICOM.NS) trades at 149.53 vs a model fair value of 171.96, a gap of 15.0%. Piotroski F-score: 3/9. Moat label:...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of EXICOM →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for EXICOM →
Compare
Head-to-head with peers
Compare EXICOM side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse EXICOMNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.