| Expleo Solutions Ltd | Industry : (IT - Software) | |
|---|---|---|
|
BSE Code : 533121 |
NSE Symbol : EXPLEOSOL |
P/E(TTM) : 18.54 |
|
ISIN Demat : INE201K01015 |
Div & Yield% : 4.77 |
EPS(TTM) : 56.49 |
|
Book Value(₹) : 394.88 |
Market Cap(₹Cr) : 1,625.15 |
Face Value(₹) : 10.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 1,024.80 | 964.87 | 903.30 | 742.54 | 300.89 |
| Other Income | 19.92 | 3.50 | 8.69 | 4.73 | 4.94 |
| Stock Adjustments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Income | 1,044.72 | 968.37 | 911.99 | 747.27 | 305.83 |
| EXPENDITURE : | |||||
| Raw Materials | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power and Fuel Cost | 4.11 | 3.88 | 3.19 | 2.39 | 0.99 |
| Other Manufacturing Expenses | 131.03 | 144.75 | 135.62 | 179.36 | 39.03 |
| Selling and Administration Expenses | 54.12 | 60.05 | 42.45 | 28.61 | 14.68 |
| Miscellaneous Expenses | 158.29 | 86.62 | 79.29 | 50.04 | 55.24 |
| Employee Benefit Expenses | 527.33 | 529.57 | 448.38 | 361.68 | 126.54 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 169.83 | 143.50 | 203.07 | 125.19 | 69.35 |
| Interest | 3.32 | 2.60 | 2.26 | 1.21 | 1.06 |
| Gross Profit | 166.51 | 140.90 | 200.81 | 123.98 | 68.29 |
| Depreciation | 38.63 | 33.03 | 27.27 | 18.75 | 5.78 |
| Profit Before Tax | 127.88 | 107.87 | 173.54 | 105.23 | 62.51 |
| Current Tax | 41.16 | 30.61 | 46.16 | 26.44 | 17.33 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -8.63 | -3.84 | 4.12 | 15.18 | -0.08 |
| Reported Net Profit | 95.34 | 81.10 | 123.26 | 63.60 | 45.26 |
| Extraordinary Items | 8.32 | -0.10 | 0.60 | 0.05 | 0.01 |
| Adjusted Net Profit | 87.02 | 81.20 | 122.66 | 63.55 | 45.25 |
| Adjustment below Net Profit | -0.60 | -1.53 | 1.57 | -0.56 | -0.55 |
| Profit/Loss Balance carried down | 623.78 | 551.97 | 427.01 | 363.97 | 79.80 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 77.60 | 7.76 | 0.00 | 0.00 | 0.00 |
| P & L Balance carried down | 640.93 | 623.78 | 551.84 | 427.01 | 124.51 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 500.00 | 0.00 | 50.00 | 0.00 | 0.00 |
| Dividend Per Share(Rs) | 50.00 | 0.00 | 5.00 | 0.00 | 0.00 |
| Earnings Per Share-Unit Curr | 61.43 | 52.26 | 79.42 | 40.98 | 44.14 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 362.20 | 351.15 | 304.89 | 224.45 | 156.03 |
| Book Value(Adj)-Unit Curr | 362.20 | 351.15 | 304.89 | 224.45 | 156.03 |