EXPLEO SOLUTIONS
|
EXPLEO SOLUTIONS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹1,025 Cr | ₹965 Cr | ₹903 Cr | ₹743 Cr | ₹301 Cr |
| Software Services & Operating Revenues | ₹1,025 Cr | ₹965 Cr | ₹903 Cr | ₹743 Cr | ₹301 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Sale of Equipments & licenses | - | - | - | - | - |
| Processing Charges / ServiceIncome | - | - | - | - | - |
| Other Operational Income | - | - | - | - | - |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹1,025 Cr | ₹965 Cr | ₹903 Cr | ₹743 Cr | ₹301 Cr |
| EXPENDITURE : | |||||
| Stock Adjustments | - | - | - | - | - |
| Raw Material Consumed | ₹7.48 Cr | ₹4.88 Cr | ₹7.17 Cr | ₹6.53 Cr | - |
| Opening Raw Materials | - | - | - | - | - |
| Purchases Raw Materials | - | - | - | - | - |
| Closing Raw Materials | - | - | - | - | - |
| Other Direct Purchases / Brought in cost | ₹7.48 Cr | ₹4.88 Cr | ₹7.17 Cr | ₹6.53 Cr | - |
| Others raw material cost | ₹15 Cr | ₹9.76 Cr | ₹14 Cr | ₹13 Cr | - |
| Power & Fuel Cost | ₹4.11 Cr | ₹3.88 Cr | ₹3.19 Cr | ₹2.39 Cr | ₹0.99 Cr |
| Electricity & Power | ₹4.11 Cr | ₹3.88 Cr | ₹3.19 Cr | ₹2.39 Cr | ₹0.99 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹608 Cr | ₹575 Cr | ₹480 Cr | ₹384 Cr | ₹157 Cr |
| Salaries, Wages & Bonus | ₹566 Cr | ₹537 Cr | ₹444 Cr | ₹356 Cr | ₹146 Cr |
| Contributions to EPF & Pension Funds | ₹29 Cr | ₹27 Cr | ₹23 Cr | ₹18 Cr | ₹8.64 Cr |
| Wheeling & Transmission Charges recoverable | ₹6.40 Cr | ₹6.00 Cr | ₹7.47 Cr | ₹5.47 Cr | ₹1.69 Cr |
| Other Employees Cost | ₹6.98 Cr | ₹5.32 Cr | ₹5.18 Cr | ₹4.66 Cr | ₹1.24 Cr |
| Cost of Software developments | ₹31 Cr | ₹28 Cr | ₹25 Cr | ₹24 Cr | ₹6.94 Cr |
| Software Purchase | - | - | - | - | - |
| Technical sub-contractors | - | - | - | - | - |
| Training Expenses | - | - | - | - | - |
| Software License cost | - | - | - | - | - |
| Other software development expenses | ₹31 Cr | ₹28 Cr | ₹25 Cr | ₹24 Cr | ₹6.94 Cr |
| Operating Expenses | ₹139 Cr | ₹142 Cr | ₹144 Cr | ₹175 Cr | ₹51 Cr |
| Repairs and Maintenance | ₹11 Cr | ₹8.64 Cr | ₹6.96 Cr | ₹5.76 Cr | ₹3.06 Cr |
| Travel Expenses | - | - | - | - | - |
| Overseas Group Health Insurance | - | - | - | - | - |
| Visa & Other Charges | - | - | - | - | - |
| Post contract support services | - | - | - | - | - |
| Packing Material Consumed | - | - | - | - | - |
| Other Operating Expenses | ₹128 Cr | ₹134 Cr | ₹137 Cr | ₹169 Cr | ₹48 Cr |
| General and Administration Expenses | ₹48 Cr | ₹51 Cr | ₹31 Cr | ₹17 Cr | ₹7.17 Cr |
| Rates & Taxes | ₹6.94 Cr | ₹3.19 Cr | ₹0.99 Cr | ₹2.78 Cr | ₹0.14 Cr |
| Insurance | ₹15 Cr | ₹14 Cr | ₹7.61 Cr | ₹3.06 Cr | ₹1.12 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | - | - | - | - | - |
| Other Administration | ₹23 Cr | ₹32 Cr | ₹22 Cr | ₹10 Cr | ₹5.48 Cr |
| Selling and Marketing Expenses | ₹5.84 Cr | ₹5.95 Cr | ₹7.83 Cr | ₹6.39 Cr | ₹5.83 Cr |
| Advertisement & Sales Promotion | ₹1.92 Cr | ₹3.48 Cr | ₹5.71 Cr | ₹5.19 Cr | ₹3.78 Cr |
| Commission, Brokerage & Discounts | ₹3.92 Cr | ₹2.47 Cr | ₹2.12 Cr | ₹1.20 Cr | ₹2.05 Cr |
| Freight outwards | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹16 Cr | ₹5.69 Cr | ₹4.88 Cr | ₹3.29 Cr | ₹1.73 Cr |
| Bad debts /advances written off | - | ₹0.04 Cr | ₹0.70 Cr | - | - |
| Provision for doubtful debts | ₹8.21 Cr | ₹0.97 Cr | ₹0.45 Cr | ₹0.03 Cr | ₹0.05 Cr |
| Losson disposal of fixed assets(net) | - | ₹0.17 Cr | - | ₹0.03 Cr | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹7.61 Cr | ₹4.50 Cr | ₹3.74 Cr | ₹3.23 Cr | ₹1.68 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹859 Cr | ₹817 Cr | ₹703 Cr | ₹618 Cr | ₹231 Cr |
| Operating Profit (Excl OI) | ₹166 Cr | ₹148 Cr | ₹200 Cr | ₹124 Cr | ₹70 Cr |
| Other Income | ₹16 Cr | ₹7.51 Cr | ₹16 Cr | ₹6.04 Cr | ₹5.42 Cr |
| Interest Received | ₹8.28 Cr | ₹6.94 Cr | ₹4.05 Cr | ₹2.47 Cr | ₹1.93 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.03 Cr | - | ₹0.85 Cr | ₹0.11 Cr | ₹0.01 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | ₹0.33 Cr | - | - |
| Foreign Exchange Gains | ₹5.04 Cr | ₹0.54 Cr | ₹11 Cr | ₹2.22 Cr | ₹2.53 Cr |
| Others | ₹2.85 Cr | ₹0.03 Cr | ₹0.17 Cr | ₹1.24 Cr | ₹0.95 Cr |
| Operating Profit | ₹182 Cr | ₹156 Cr | ₹216 Cr | ₹130 Cr | ₹75 Cr |
| Interest | ₹3.32 Cr | ₹2.61 Cr | ₹2.26 Cr | ₹1.21 Cr | ₹1.06 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Intereston Term Loan | - | ₹0.04 Cr | ₹0.13 Cr | ₹0.05 Cr | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | - | - | - | - | - |
| Other Interest | ₹3.32 Cr | ₹2.57 Cr | ₹2.13 Cr | ₹1.16 Cr | ₹1.06 Cr |
| PBDT | ₹179 Cr | ₹153 Cr | ₹214 Cr | ₹129 Cr | ₹74 Cr |
| Depreciation | ₹39 Cr | ₹34 Cr | ₹28 Cr | ₹19 Cr | ₹5.81 Cr |
| Profit Before Taxation & Exceptional Items | ₹139 Cr | ₹120 Cr | ₹186 Cr | ₹110 Cr | ₹68 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹139 Cr | ₹120 Cr | ₹186 Cr | ₹110 Cr | ₹68 Cr |
| Provision for Tax | ₹36 Cr | ₹29 Cr | ₹52 Cr | ₹42 Cr | ₹18 Cr |
| Current Income Tax | ₹43 Cr | ₹32 Cr | ₹48 Cr | ₹27 Cr | ₹18 Cr |
| Deferred Tax | ₹-8.75 Cr | ₹-4.05 Cr | ₹3.92 Cr | ₹15 Cr | ₹-0.77 Cr |
| Other taxes | ₹1.31 Cr | ₹1.28 Cr | - | ₹0.23 Cr | ₹0.69 Cr |
| Profit After Tax | ₹103 Cr | ₹90 Cr | ₹134 Cr | ₹68 Cr | ₹50 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹103 Cr | ₹90 Cr | ₹134 Cr | ₹68 Cr | ₹50 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹690 Cr | ₹609 Cr | ₹473 Cr | ₹406 Cr | ₹117 Cr |
| Appropriations | ₹793 Cr | ₹699 Cr | ₹607 Cr | ₹474 Cr | ₹167 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹793 Cr | ₹699 Cr | ₹607 Cr | ₹474 Cr | ₹167 Cr |
| Equity Dividend % | ₹500.00 | - | ₹50.00 | - | - |
| Earnings Per Share | ₹66.52 | ₹58.27 | ₹86.27 | ₹43.61 | ₹49.20 |
| Adjusted EPS | ₹66.52 | ₹58.27 | ₹86.27 | ₹43.61 | ₹49.20 |
Compare Income Statement of peers of EXPLEO SOLUTIONS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| EXPLEO SOLUTIONS | ₹1,577.0 Cr | -0% | 3.6% | -14.1% | Stock Analytics | |
| TATA CONSULTANCY SERVICES | ₹1,106,340.0 Cr | -0.9% | 5.8% | -25.8% | Stock Analytics | |
| INFOSYS | ₹615,890.0 Cr | -1.5% | 2.8% | -20% | Stock Analytics | |
| HCL TECHNOLOGIES | ₹418,284.0 Cr | 0.5% | 11.3% | -17.2% | Stock Analytics | |
| WIPRO | ₹252,295.0 Cr | -1.3% | 0.6% | -13.4% | Stock Analytics | |
| TECH MAHINDRA | ₹139,576.0 Cr | -2.6% | 1.8% | -15.8% | Stock Analytics | |
EXPLEO SOLUTIONS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| EXPLEO SOLUTIONS | -0% |
3.6% |
-14.1% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses