Equity Analysis

Company Profile

Balance Sheet

Xelpmoc Design and Tech Ltd

Industry : Computers - Software - Medium / Small

BSE Code

ISIN Demat

Book Value()

542367

INE01P501012

45.523068

NSE Symbol

P/E(TTM)

Mar.Cap( Cr.)

XELPMOC

213.21

EPS(TTM)

Face Value()

Div & Yield %:

Particulars (Sources Of Funds)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Share Capital	14.53	14.48	13.71	13.71	13.71	6.52
Reserves Total	49.49	77.57	45.48	31.19	26.95	12.48
Equity Share Warrants	0.00	0.01	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	64.02	92.06	59.19	44.90	40.66	19.00
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	3.92	0.00	0.00	0.67	0.00	0.00
Total Debt	3.92	0.00	0.00	0.67	0.00	0.00
Other Liabilities	0.34	0.23	0.14	0.12	0.18	0.16
Total Liabilities	68.28	92.29	59.33	45.69	40.84	19.16
APPLICATION OF FUNDS :
Gross Block	6.45	1.05	0.93	1.95	0.63	0.50
Less : Accumulated Depreciation	2.43	0.86	0.79	1.00	0.44	0.19
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	4.02	0.19	0.14	0.95	0.19	0.31
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.02	0.18	0.18	0.14	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	59.63	89.25	59.23	48.14	43.52	19.12
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	3.34	1.75	2.94	0.99	0.95	2.08
Cash and Bank Balance	1.35	11.61	2.88	0.54	2.46	2.17
Loans and Advances	7.17	2.52	2.96	1.33	0.93	0.26
Total Current Assets	11.85	15.88	8.78	2.86	4.34	4.51
Less : Current Liabilities and Provisions
Current Liabilities	3.40	2.71	1.45	1.32	2.46	1.32
Provisions	0.07	0.04	0.02	0.01	0.01	0.01
Total Current Liabilities & Provisions	3.47	2.75	1.47	1.33	2.47	1.33
Net Current Assets	8.38	13.13	7.31	1.53	1.88	3.19
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	1.12	0.87	0.27	0.16	0.07	0.04
Deferred Tax Liability	5.91	11.87	9.28	6.74	6.59	4.62
Net Deferred Tax	-4.79	-11.00	-9.01	-6.58	-6.52	-4.58
Other Assets	1.04	0.70	1.49	1.46	1.64	1.13
Total Assets	68.29	92.29	59.34	45.67	40.84	19.17
Contingent Liabilities	0.00	0.00	0.00	0.00	0.00	0.00