IndiaOne Finance - Company Dashboard

Governance Classic Home

Xelpmoc Design and Tech LtdSoftware ProductsINE01P501012Consolidated₹75.36+0.38 (+0.51%)Jun-26

Valuation

Market Cap₹110.09 Cr

TTM PE-13.85x

Forward PE-13.74x

PEG-3.40

Book Value₹50.56

P/B1.47x

TTM EPS₹-5.37

Fwd EPS₹-5.41

TTM Revenue₹3.92 Cr

TTM PAT₹-7.91 Cr

TTM EBITDA₹-7.10 Cr

TTM EBIT₹-8.13 Cr

Last Qtr PAT₹-2.20 Cr

Last Qtr EBITDA₹-1.71 Cr

Last Qtr EBIT₹-2.00 Cr

Profitability

ROE-10.57%

ROCE-7.35%

TTM NPM-201.79%

TTM EBITDA %-181.12%

Curr OPM-188.03%

Last OPM-141.27%

Curr NPM—

Last NPM—

Curr EPS₹-1.49

Last EPS₹-1.21

Balance sheet

Equity₹14.76 Cr

Reserve₹60.06 Cr

Total Debt₹0.69 Cr

D/E0.01x

Interest %-0.45%

Curr Interest₹0.01 Cr

Price / range

Close₹74.39

vs 52W High—

vs 52W Low—

MA50—

MA200—

Returns

1D+0.42%

1W-1.40%

1M-6.05%

3M-11.29%

6M-22.23%

1Y-28.79%

2Y-40.46%

3Y-14.11%

5Y-80.61%

Diwali-45.16%

Sector peers — Software Products

Company	Close	Mkt Cap	TTM P/E	ROE
OFSS	11896.00	₹1.04L Cr	30.33	43.61%
TANLA	489.25	₹6.49K Cr	12.13	21.42%
MAPMYINDIA	899.40	₹4.93K Cr	35.80	15.24%
CAPILLARY	484.05	₹3.85K Cr	69.75	5.12%
TECHNVISN	4313.10	₹2.71K Cr	746.21	22.19%
RAMCOSYS	567.25	₹2.13K Cr	51.10	11.87%
NUCLEUS	686.25	₹1.81K Cr	17.14	11.62%
BLUECLOUDS	19.37	₹1.46K Cr	15.75	79.17%

Financial Results

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

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	0.96+21.5%	1.08	1.12	0.76	0.79	3.74
Other Income	0.21	0.18	0.20	0.20	0.14	0.72
Total Income	1.17+27.2%	1.26	1.31	0.96	0.92	4.45
Interest	0.01	0.01	0.01	0.01	0.01	0.05
Expenditure	-2.95-9.3%	-3.09	-3.08	-2.88	-2.70	-11.74
PBDT	0	0	0	0	0	0
EBITDA	-1.71-4.9%	-1.79	-1.73	-1.84	-1.63	-6.99
Depreciation	-0.27	-0.21	-0.22	-0.27	-0.27	-0.96
EBIT	-1.98-4.2%	-2	-1.95	-2.11	-1.90	-7.95
PBT	-1.78+0.0%	-1.83	-2.04	-1.92	-1.78	-7.57
Tax	-0.41	0.07	0.06	0.01	0	0.15
Equity	14.80	14.76	0	0	14.76	14.76
OPM	-152.14	-145.24	-183.14	-253.97	-193.48	-169.95
Net Profit	-2.18-23.2%	-1.76	-1.98	-1.91	-1.77	-7.42
NPM	-186.32	-139.68	-177.49	-252.38	-192.39	-166.61
EPS	-1.48-23.3%	-1.19	-1.34	-1.29	-1.20	0

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	3.74-4.1%	3.90-39.8%	6.48-51.7%	13.42+66.5%	8.06-42.6%	14.05
Other Income	0.72	0.87	1.35	1.54	1.21	1.14
Total Income	4.45-6.7%	4.77-39.1%	7.83-47.7%	14.96+61.6%	9.26-39.0%	15.19
Expenditure	-11.74+0.3%	-11.78+33.1%	-17.60+39.5%	-29.10-27.9%	-22.75-105.1%	-11.09
Interest	-0.05	-0.10	-0.21	-0.25	0	-0.05
PBDT	0	0	0	0	0	0
EBITDA	-6.99-9.9%	-6.36+28.9%	-8.94+35.1%	-13.78+5.6%	-14.60-516.0%	3.51
Depreciation	-0.96	-1.42	-1.97	-1.65	-0.09	-0.50
EBIT	-7.95-2.2%	-7.78+28.7%	-10.91+29.3%	-15.43-5.0%	-14.69-588.0%	3.01
PBT	-7.57+12.1%	-8.61+11.9%	-9.77+31.0%	-14.15-4.9%	-13.49-429.0%	4.10
Tax	0.15	-0.01	-0.36	0.40	0.64	-0.05
Equity	14.76	14.72	0	0	0	0
OPM (%)	-169.95	-180.62	-125.00	-95.00	-146.00	27.00
Net Profit	-7.42+13.9%	-8.62+14.9%	-10.13+26.3%	-13.75-6.9%	-12.86-417.5%	4.05
NPM (%)	-166.61	-180.84	-129.00	-92.00	-139.00	27.00
EPS (Rs)	0	0+100.0%	-6.96+26.6%	-9.48-4.4%	-9.08-407.8%	2.95
CEPS	0	0	-6.81	-9.23	-8.82	2.94

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	0.96+21.5%	1.08	1.12	0.76	0.79	3.74
Other Income	0.21	0.18	0.20	0.21	0.14	0.73
Total Income	1.17+25.8%	1.26	1.32	0.96	0.93	4.46
Interest	0.01	0.01	0.01	0.01	0.01	0.05
Expenditure	-2.97-5.7%	-3.11	-3.10	-2.91	-2.81	-11.93
PBDT	0	0	0	0	0	0
EBITDA	-1.71+0.6%	-1.80	-1.74	-1.85	-1.72	-7.11
Depreciation	-0.29	-0.22	-0.23	-0.29	-0.29	-1.03
EBIT	-2+0.5%	-2.02	-1.97	-2.14	-2.01	-8.14
PBT	-1.80+4.8%	-1.85	0	-1.94	-1.89	-7.74
Tax	-0.41	0.07	0.06	0.01	0	0.15
Equity	14.80	14.76	0	14.76	14.76	14.76
OPM	-153.85	-146.83	0.00	-202.08	-203.23	-173.51
Net Profit	-2.20-17.0%	-1.78	-2	-1.93	-1.88	-7.59
NPM	-188.03	-141.27	-152.09	-201.04	-202.15	-170.17
EPS	-1.49-16.4%	-1.21	-1.36	-1.31	-1.28	0

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 21-22	FY 20-21	FY 19-20
Revenue	3.74-4.2%	3.90-39.7%	6.47	8.06-42.6%	14.05+73.2%	8.11
Other Income	0.73	0.90	1.51	1.27	1.14	1.29
Total Income	4.46-7.1%	4.80-39.8%	7.98	9.32-38.6%	15.19+61.6%	9.40
Expenditure	-11.93+7.2%	-12.86+37.1%	-20.46	-22.78-106.3%	-11.04+3.9%	-11.49
Interest	-0.05	-0.10	-0.21	0	-0.05	-0.08
PBDT	0	0	0	0	0	0
EBITDA	-7.11+3.5%	-7.37+37.0%	-11.69	-14.63-511.0%	3.56+229.9%	-2.74
Depreciation	-1.03	-1.49	-2.09	-0.09	-0.50	-0.56
EBIT	-8.14+8.1%	-8.86+35.7%	-13.78	-14.72-581.0%	3.06+192.7%	-3.30
PBT	-7.74+4.0%	-8.06+40.3%	-13.49	-13.45-424.1%	4.15+298.6%	-2.09
Tax	0.15	-0.01	-0.36	0.63	-0.05	-0.06
Equity	14.76	14.72	0	0	0	0
OPM (%)	-173.51	-167.75	-169.01	-144.30	27.31	-22.23
Net Profit	-7.59+6.1%	-8.08+41.8%	-13.89	-12.83-414.5%	4.08+288.0%	-2.17
NPM (%)	-170.17	-168.25	-174.00	-137.67	26.86	-23.12
EPS (Rs)	0	0+100.0%	-9.54	-9.07-404.4%	2.98+287.4%	-1.59
CEPS	0	0	-9.34	-8.80	2.97	-1.59

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

No dividend history.

Bonus

No bonus history.

Split

No split history.

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split