Data Under Review
Some valuation figures for this stock are being recalibrated. Hidden fields will return after data review.
Reported as ticker: EXICOM· We're continuously improving data quality. Contact support if this persists.
EXICOM TELE SYSTEMS LTD
EXICOM · General/Diversified · NSE
₹117
Current Market Price
Fair Value (DCF)
₹0
Margin of Safety
-100.0%
Updated 2h ago
YieldIQ Score
6/100
Piotroski F-Score
1/9
Economic Moat
None
Confidence
5%
ROE
—
Debt/Equity
0.78
WACC
11.1%
Market Cap
₹1,628 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
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
0.52×
Revenue per ₹ of assets
Revenue CAGR (3Y)
1.0%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹117.05
Bear case
₹0
MoS -Infinity%
Base case
₹0
MoS -Infinity%
Bull case
₹0
MoS -Infinity%
Ratio Trends
EXICOM · last 4 annual periods
ROE
-17.9%
ROCE
-0.8%
Operating Margin
—
Debt / Equity
1.15×
PE
—
EV / EBITDA
—
Historical Financials
EXICOM · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹843 Cr | ₹708 Cr | ₹1020 Cr | ₹868 Cr | +1.0% |
| EBITDA | ₹73.3 Cr | ₹66.2 Cr | ₹125 Cr | ₹-10.7 Cr | — |
| EBIT | — | — | ₹43.9 Cr | — | +0.0% |
| PAT | ₹5.1 Cr | ₹8.0 Cr | ₹63.9 Cr | ₹-110 Cr | — |
| EPS (diluted) | — | — | ₹3.25 | — | +0.0% |
| CFO | ₹56.0 Cr | ₹2.6 Cr | ₹28.4 Cr | ₹-169 Cr | — |
| CapEx | ₹-20.0 Cr | ₹-16.4 Cr | — | ₹-604 Cr | — |
| FCF | ₹36.0 Cr | ₹-13.9 Cr | — | ₹-773 Cr | — |
| Total Assets | ₹603 Cr | ₹705 Cr | ₹922 Cr | ₹1668 Cr | +40.4% |
| Total Debt | ₹128 Cr | ₹133 Cr | ₹23.1 Cr | ₹707 Cr | +77.0% |
| Shareholders' Equity | ₹222 Cr | ₹232 Cr | ₹633 Cr | ₹614 Cr | +40.4% |
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 | 17.3% | — |
| VIDYAWIRES VIDYAWIRES | — | — | Pending | 24.6% | — |
| SPECTRUM SPECTRUM ELECTRIC IND LTD | -77.4% | 42 | Data Limited | 13.4% | — |
| SERVOTECH SERVOTECH REN POW SYS LTD | -78.6% | 58 | Data Limited | 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.
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.