Hexaware Technologies Limited
HEXT · General/Diversified · NSE
₹498
Current Market Price
Fair Value (DCF)
₹274
Margin of Safety
-45.0%
Updated just now
YieldIQ Score
35/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
46%
ROE
21.7%
Debt/Equity
0.00
WACC
12.8%
Market Cap
₹0.30 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
24.0%
Return on capital employed
EV / EBITDA
17.8×
Enterprise multiple
Debt / EBITDA
0.4×
Leverage vs earnings
Interest Coverage
35.5×
EBIT covers interest
Current Ratio
1.44×
Short-term liquidity
Asset Turnover
1.07×
Revenue per ₹ of assets
Revenue CAGR (3Y)
3.9%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹498
Bear case
₹174.14
MoS -186.0%
Base case
₹273.96
MoS -81.8%
Bull case
₹333.26
MoS -49.4%
Ratio Trends
HEXT · last 4 annual periods
ROE
21.7%
ROCE
30.6%
Operating Margin
—
Debt / Equity
0.11×
PE
—
EV / EBITDA
—
Historical Financials
HEXT · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹9200 Cr | ₹10.4K Cr | ₹3154 Cr | ₹13.4K Cr | +13.4% |
| EBITDA | ₹1396 Cr | ₹1579 Cr | ₹1877 Cr | ₹2138 Cr | +15.3% |
| EBIT | — | — | ₹438 Cr | — | +0.0% |
| PAT | ₹884 Cr | ₹998 Cr | ₹321 Cr | ₹1369 Cr | +15.7% |
| EPS (diluted) | — | — | ₹5.23 | — | +0.0% |
| CFO | ₹821 Cr | ₹1516 Cr | ₹1548 Cr | ₹1739 Cr | +28.4% |
| CapEx | ₹-119 Cr | ₹-64.3 Cr | — | ₹-168 Cr | — |
| FCF | ₹701 Cr | ₹1451 Cr | — | ₹1572 Cr | +30.9% |
| Total Assets | ₹6512 Cr | ₹7202 Cr | ₹8995 Cr | ₹10.9K Cr | +18.8% |
| Total Debt | ₹457 Cr | ₹394 Cr | ₹0.0 Cr | ₹681 Cr | +14.2% |
| Shareholders' Equity | ₹4123 Cr | ₹4635 Cr | ₹5357 Cr | ₹6312 Cr | +15.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
HEXT vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| TATATECH Tata Technologies Limited | -30.2% | 49 | Overvalued | 18.9% | — |
| LTTS LTTS | — | — | Pending | 20.8% | — |
| COFORGE COFORGE | — | — | Pending | 9.8% | — |
| MPHASIS MphasiS Limited | -13.8% | 48 | Fairly valued | 17.7% | — |
| PERSISTENT PERSISTENT | — | — | Pending | 22.2% | — |
Click a ticker to view its fair-value analysis.
Dividend History
2 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹11.50/sh
Last payout
2025-10-10
₹5.75
Peak payout
₹5.75
Trailing yield
1.15%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Hexaware Technologies Limited (HEXT.NS) trades at 498.00 vs a model fair value of 273.96, a gap of -45.0%. Piotroski F-score: 5/9. Moat l...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of HEXT →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for HEXT →
Compare
Head-to-head with peers
Compare HEXT side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse HEXTNow →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.