XPRO INDIA LIMITED
XPROINDIA · General/Diversified · NSE
₹1,025
Current Market Price
Fair Value (DCF)
₹209
Margin of Safety
-79.6%
Updated just now
YieldIQ Score
42/100
Piotroski F-Score
2/9
Economic Moat
Narrow
Confidence
43%
ROE
—
Debt/Equity
0.46
WACC
11.1%
Market Cap
₹2,405 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
6.5%
Return on capital employed
EV / EBITDA
59.8×
Enterprise multiple
Debt / EBITDA
6.4×
Leverage vs earnings
Interest Coverage
14.0×
EBIT covers interest
Current Ratio
3.36×
Short-term liquidity
Asset Turnover
0.53×
Revenue per ₹ of assets
Revenue CAGR (3Y)
4.9%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,024.7
Bear case
₹113.31
MoS -804.3%
Base case
₹208.92
MoS -390.5%
Bull case
₹279.73
MoS -266.3%
Ratio Trends
XPROINDIA · last 4 annual periods
ROE
6.2%
ROCE
7.6%
Operating Margin
—
Debt / Equity
0.44×
PE
35.8×
EV / EBITDA
21.6×
Historical Financials
XPROINDIA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹373 Cr | ₹472 Cr | ₹502 Cr | ₹461 Cr | ₹529 Cr | +9.1% |
| EBITDA | — | ₹64.7 Cr | ₹77.0 Cr | ₹75.4 Cr | ₹67.2 Cr | +0.9% |
| EBIT | ₹30.8 Cr | ₹53.6 Cr | ₹17.2 Cr | ₹17.3 Cr | — | -13.4% |
| PAT | ₹9.6 Cr | ₹44.9 Cr | ₹45.4 Cr | ₹43.9 Cr | ₹38.0 Cr | +40.9% |
| EPS (diluted) | ₹8.16 | ₹37.57 | ₹2.32 | ₹5.84 | — | -8.0% |
| CFO | ₹47.8 Cr | ₹48.6 Cr | ₹82.9 Cr | ₹44.0 Cr | ₹12.8 Cr | -28.1% |
| CapEx | — | — | — | — | ₹-287 Cr | — |
| FCF | — | — | — | — | ₹-275 Cr | — |
| Total Assets | — | ₹335 Cr | ₹340 Cr | ₹677 Cr | ₹993 Cr | +31.2% |
| Total Debt | — | — | ₹26.5 Cr | ₹17.3 Cr | ₹269 Cr | +78.5% |
| Shareholders' Equity | — | — | ₹234 Cr | ₹561 Cr | ₹610 Cr | +27.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
XPROINDIA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| DDEVPLSTIK DDEVPLSTIK | — | — | Pending | 22.2% | — |
| SOTL SOTL | — | — | Pending | 6.8% | — |
| VEEDOL VEEDOL | — | — | Pending | 18.5% | — |
| SIRCA SIRCA | — | — | Pending | 14.0% | — |
| TIRUMALCHM TIRUMALCHM | — | — | Pending | -4.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for XPROINDIA in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. XPRO INDIA LIMITED (XPROINDIA.NS) trades at 1024.70 vs a model fair value of 208.92, a gap of -79.6%. Piotroski F-score: 2/9. Moat label:...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of XPROINDIA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for XPROINDIA →
Compare
Head-to-head with peers
Compare XPROINDIA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse XPROINDIANow →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.