Exicom Tele-Systems LtdHeavy Electrical EquipmentINE777F01014Consolidated₹143.00+13.15 (+10.13%)
Valuation
Market Cap₹2.00K Cr
TTM PE-8.18x
Forward PE-8.50x
PEG0.93
Book Value₹46.83
P/B3.07x
TTM EPS₹-17.55
Fwd EPS₹-16.89
TTM Revenue₹1.38K Cr
TTM PAT₹-252.53 Cr
TTM EBITDA₹-93.05 Cr
TTM EBIT₹-209.89 Cr
Last Qtr PAT₹-56.78 Cr
Last Qtr EBITDA₹1.77 Cr
Last Qtr EBIT₹-41.22 Cr
Profitability
ROE-38.77%
ROCE-11.56%
TTM NPM-18.25%
TTM EBITDA %-6.72%
Curr OPM-14.45%
Last OPM-21.90%
Curr NPM—
Last NPM—
Curr EPS₹-3.66
Last EPS₹-4.98
Balance sheet
Equity₹139.08 Cr
Reserve₹512.21 Cr
Total Debt₹442.03 Cr
D/E0.68x
Interest %-30.22%
Curr Interest₹17.16 Cr
Price / range
Close₹143.57
vs 52W High—
vs 52W Low—
MA50—
MA200—
Returns
1D+10.52%
1W+8.37%
1M-5.33%
3M-13.65%
6M+25.88%
1Y+5.03%
2Y-56.83%
3Y—
5Y—
Diwali+23.66%
Sector peers — Heavy Electrical Equipment
CompanyCloseMkt CapTTM P/EROE
BHEL423.85₹1.48L Cr51.2510.76%
ABB6750.00₹1.43L Cr91.9638.13%
CGPOWER841.45₹1.33L Cr96.3915.62%
POWERINDIA29100.00₹1.30L Cr112.7522.23%
SIEMENS3509.00₹1.25L Cr38.2423.68%
GVTD4265.00₹1.09L Cr83.6673.60%
ENRIN2963.00₹1.06L Cr70.9030.92%
SUZLON37.45₹51.35K Cr22.8421.98%

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Standalone

16 lines · 6 periods
MetricSep-26Jun-26Mar-26Dec-25Sep-25FY25-26
Revenue276.98+21.3%236.83282.07233.68228.38894.80
Other Income6.657.276.274.417.2029.91
Total Income283.63+20.4%244.10288.34238.09235.58924.70
Interest11.1711.4110.988.7810.9243.97
Expenditure-273.31-18.4%-237.69-272.29-233.41-230.80-897.81
PBDT000000
EBITDA25.61+68.8%20.8829.9016.1215.1770.01
Depreciation-10.77-10.33-9.14-7.07-6.67-29.05
EBIT14.84+74.6%10.5520.769.058.5040.96
PBT10.32+115.9%6.4116.053.824.7817.16
Tax-2.53-1.49-4.15-0.321.13-3.59
Equity139.08139.08139.0800139.08
OPM3.642.635.571.632.091.86
Net Profit7.80+31.8%4.9211.903.505.9213.57
NPM2.752.024.131.502.591.47
EPS0.56+21.7%0.350.880.260.461.01

Yearly results

Last 6 financial years · YoY % vs previous FY

Yearly

17 lines · 3 years
MetricFY 25-26FY 24-25FY 23-24
Revenue894.80+18.9%752.42-13.1%866.25
Other Income29.9146.3219.13
Total Income924.70+15.8%798.74-9.8%885.38
Expenditure-897.81-16.3%-771.89+2.2%-788.98
Interest-43.97-37.71-19.15
PBDT000
EBITDA70.01+77.2%39.50-65.5%114.37
Depreciation-29.05-21.26-17.95
EBIT40.96+124.6%18.24-81.1%96.42
PBT17.16-36.1%26.85-72.1%96.40
Tax-3.59-5.91-29.97
Equity139.08120.820
OPM (%)1.863.3611.00
Net Profit13.57-35.2%20.94-68.5%66.43
NPM (%)1.472.628.00
EPS (Rs)1.01-41.6%1.73-75.1%6.96
CEPS1.011.736.96

Consolidated

16 lines · 6 periods
MetricSep-26Jun-26Mar-26Dec-25Sep-25FY25-26
Revenue388.35+37.8%331.07387.95276.73281.731,151.73
Other Income4.674.931.907.415.2322.76
Total Income393.01+37.0%336389.85284.14286.961,174.48
Interest17.1616.2115.50013.2655.85
Expenditure-446.73-25.9%-408.03-438.18-349.92-354.73-1,427.20
PBDT000000
EBITDA1.77+105.4%-21.890.26-73.19-32.69-103.32
Depreciation-42.99-38.86-34.990-27.05-116.30
EBIT-41.22+31.0%-60.75-34.73-73.19-59.74-219.62
PBT-54.31-72.04-48.8800-269.25
Tax-2.47-1.54-5.43-0.321.13-4.88
Equity139.08139.08139.0800139.08
OPM-13.82-21.44-12.540.000.00-22.92
Net Profit-56.78+17.5%-73.57-54.31-67.87-68.81-274.13
NPM-14.45-21.90-13.93-23.88-23.98-23.34
EPS-3.66+31.6%-4.98-4.030-5.350

Yearly results

Last 6 financial years · YoY % vs previous FY

Yearly

17 lines · 3 years
MetricFY 25-26FY 24-25FY 23-24
Revenue1,151.73+32.7%867.61-14.9%1,019.60
Other Income22.7631.1918.90
Total Income1,174.48+30.7%898.80-13.5%1,038.50
Expenditure-1,427.20-42.1%-1,004.07-6.2%-945.29
Interest-55.85-43.20-19.23
PBDT000
EBITDA-103.32-176.5%-37.37-133.3%112.09
Depreciation-116.30-55.89-18.55
EBIT-219.62-135.5%-93.26-199.7%93.54
PBT-269.25-155.8%-105.27-212.9%93.21
Tax-4.88-4.77-29.29
Equity139.08120.820
OPM (%)-22.92-11.718.98
Net Profit-274.13-149.1%-110.03-272.1%63.92
NPM (%)-23.34-12.246.15
EPS (Rs)00-100.0%6.70
CEPS006.70

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

0

No dividend history.

Bonus

0

No bonus history.

Split

0

No split history.

Loading company dashboard...
Fetching ratios, charts, and peers