| Exicom Tele-Systems Ltd | Industry : (Capital Goods - Electrical Equipment) | |
|---|---|---|
|
BSE Code : 544133 |
NSE Symbol : EXICOM |
P/E(TTM) : 0.00 |
|
ISIN Demat : INE777F01014 |
Div & Yield% : 0.00 |
EPS(TTM) : 0.11 |
|
Book Value(₹) : 65.71 |
Market Cap(₹Cr) : 1,496.50 |
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 | 752.42 | 866.25 | 515.80 | 335.53 | 309.13 |
| Other Income | 46.32 | 19.13 | 18.25 | 38.16 | 14.35 |
| Stock Adjustments | -30.81 | 45.97 | -4.99 | 7.94 | -16.24 |
| Total Income | 767.93 | 931.35 | 529.06 | 381.63 | 307.24 |
| EXPENDITURE : | |||||
| Raw Materials | 504.02 | 634.68 | 343.36 | 214.12 | 196.37 |
| Power and Fuel Cost | 2.63 | 2.59 | 2.06 | 2.48 | 0.00 |
| Other Manufacturing Expenses | 12.09 | 16.17 | 12.53 | 17.14 | 17.65 |
| Selling and Administration Expenses | 79.50 | 72.50 | 43.85 | 24.65 | 27.30 |
| Miscellaneous Expenses | 1.77 | 6.44 | 29.74 | 35.78 | 7.39 |
| Employee Benefit Expenses | 82.11 | 65.47 | 52.66 | 45.72 | 50.30 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 85.82 | 133.50 | 44.86 | 41.75 | 8.23 |
| Interest | 37.71 | 19.15 | 17.39 | 17.65 | 15.62 |
| Gross Profit | 48.11 | 114.35 | 27.47 | 24.10 | -7.39 |
| Depreciation | 21.26 | 17.95 | 15.57 | 14.52 | 15.90 |
| Profit Before Tax | 26.85 | 96.40 | 11.90 | 9.58 | -23.29 |
| Current Tax | 5.87 | 11.77 | 0.00 | 4.04 | 5.25 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 0.04 | 18.20 | 4.06 | 1.48 | -17.88 |
| Reported Net Profit | 20.94 | 66.43 | 7.84 | 4.05 | -10.66 |
| Extraordinary Items | 0.07 | -0.47 | -0.42 | 0.03 | -0.12 |
| Adjusted Net Profit | 20.87 | 66.90 | 8.26 | 4.02 | -10.54 |
| Adjustment below Net Profit | -0.23 | -19.15 | -0.15 | 0.68 | 0.20 |
| Profit/Loss Balance carried down | 115.77 | 68.49 | 60.80 | 56.06 | 66.52 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| P & L Balance carried down | 136.47 | 115.77 | 68.49 | 60.80 | 56.06 |
| 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 (%) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend Per Share(Rs) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Earnings Per Share-Unit Curr | 1.73 | 5.50 | 10.84 | 5.61 | -14.74 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 54.34 | 52.36 | 189.97 | 197.67 | 191.12 |
| Book Value(Adj)-Unit Curr | 52.30 | 50.39 | - | - | - |