Tata Elxsi Limited

BSE

TATAELXSI

Stock

Yield per half year: +0.0814%
Dividend yield: 2.06%

Reporting Tata Elxsi Limited

Capitalization

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
Капитализация, млрд ₹										451.74
Выручка, млрд ₹			15.97	16.1	18.26	24.71	31.45	35.52	37.29	35.52	29.45	15.35
Чистая прибыль, млрд ₹	1.75	2.4	2.9	2.56	3.68	5.5	7.55	7.92	7.85	7.92	6.50	16.36
EV, млрд ₹										441.75
EBIT, млрд ₹	2.7	3.21	3.9	3	4.78	7.1					4.40	17.21
EBITDA, млрд ₹			4.26	4.01	5.62	8.1	10.35			10.35	6.47	19.43
OIBDA, млрд ₹					6.81	9.85	11.68				9.45	19.70
Баланс стоимость, млрд ₹			9.43	10.9	13.52	16.01	20.86	25.06	28.61	25.06	20.81	16.17
FCF, млрд ₹			1.83	2.33	3.99	4.12	4.23	6.18	7.96	6.18	5.30	14.81
Операционный денежный поток, млрд ₹	1.44	1.97	2.15	2.56	4.37	4.83	4.87	7.01	8.12	7.01	5.84	13.19
Операционная прибыль, млрд ₹			4.01	3.12	4.87	7.24	8.88	9.47	8.68	9.47	7.83	12.25
Операционные расходы, млрд ₹			11.96	12.98	13.39	17.47	22.57	26.05	28.61	26.05	21.62	16.40
CAPEX, млрд ₹	0.2615	0.118	0.3152	0.2311	0.3884	0.7119	0.641	0.8302	0.1634	0.8302	0.5470	-15.90

	2019Q4	2020Q1	2020Q2	2020Q3	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Выручка, млрд ₹										8.18	8.38	8.5	8.82	9.14	9.06	9.26	9.55	9.39	9.08	9.27	0.04
Чистая прибыль, млрд ₹										1.95	2.02	1.89	2	2.06	1.97	1.84	2.29	1.99	1.72	1.96	-2.68
EBIT, млрд ₹	0.8297	1.19	0.8189	1.07						2.25			2.39							1.54	14.97
EBITDA, млрд ₹					1.86	2.17	2.39	2.48	2.45	2.66	2.75	2.74								2.62	2.01
Баланс стоимость, млрд ₹					12.91		16.01		16.92		20.86		20.96		25.06		24.87		28.61	24.07	6.52
Операционная прибыль, млрд ₹										2.25	2.29	2.3	2.39	2.45	2.46	2.25	2.39	2.21	1.83	2.23	-5.75
Операционные расходы, млрд ₹										5.92	6.09	6.2	6.43	6.7	6.6	7.01	7.16	7.19	7.25	7.04	1.90

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
Наличность, млрд ₹			0.5371	2.28	1	1.51	1.34	1.33	1.35	1.33	1.31	6.19
Short Term Investments ₹			4.57	4.3	7.52	8.05	10.48	12.12	14.95	12.12	10.62	14.73
Total Receivables ₹	2.96	3.95	4.7	3.92	4.89	5.54	8.57	8.28	8.02	8.28	7.06	10.40
Total Current Assets ₹	5.67	8.05	10.08	12.01	13.91	16.96	23.13	25.37	27.97	25.37	21.47	14.99
Чистые активы, млрд ₹	0.9331	0.838	0.877	1.35	1.58	2.73	23.13			16.96	5.93	92.41
Активы, млрд ₹			11.43	13.89	17.17	21.69	27.64	31.87	35.86	31.87	26.85	15.87
Задолженность, млрд ₹			2.01	2.99	3.65	5.68	6.78	6.81	7.26	6.81	6.04	14.74
Долг, млрд ₹										1.82
Interest income ₹			0.2841	0.3311	0.2901	0.3042	0.5315				0.3482	13.35
Расходы на обслуживание долга ₹				0.0556	0.0593	0.0934	0.162	0.2026	0.1898	0.2026	0.1414	26.20
Чист. проц. доходы, млрд ₹			0.2737	0.263	0.2196	0.1994	0.3587	0.9333		0.5315	0.3948	28.83
Себестоимость, млрд ₹			0.989	0.8108	0.8704	14.14	17.47	21.03	22.86	21.03	15.27	92.25
Товарно материальные запасы ₹			0.0166	0.0171	0.000629	0.0057	0.0039	0.0111		0.0111	0.0077	-8.28

	2020Q1	2020Q3	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Наличность, млрд ₹			1.3		1.51		1.42		1.34		1.37		1.33		1.02		1.35	1.28	0.15
Short Term Investments ₹			8.37		8.05		8.42		10.48		10.81		12.12		12.61		14.95	12.19	7.36
Total Receivables ₹	5.18	3.59	4.14		6.73		6.07		8.57		8.85		8.28		8.11		8.02	8.37	-1.32
Total Current Assets ₹	12.01	12.43	14.36		16.96		17.99		23.13		22.53		25.37		25.26		27.97	24.85	3.87
Чистые активы, млрд ₹	1.35	1.3	14.36		16.96		17.99		23.13		3.8							15.25	-23.35
Активы, млрд ₹			17.16		21.69		23.06		27.64		28.13		31.87		31.85		35.86	31.07	5.35
Задолженность, млрд ₹			4.25		5.68		6.14		6.78		7.16		6.81		6.99		7.26	7.00	1.38
Расходы на обслуживание долга ₹								0.0447	0.0412	0.0392	0.0581	0.0555	0.0497	0.0489	0.0485	0.0465	0.0459	0.0479	-1.58
Чист. проц. доходы, млрд ₹			-0.0159	-0.0301	0.2618	-0.0336	-0.0426	-0.0447	-0.0412	-0.0392	-0.0581	-0.0555						-0.0477	4.42
Себестоимость, млрд ₹								4.6	4.85	5.01	5.27	5.4	4.37	5.49	5.74	5.71	5.92	5.45	6.26
Товарно материальные запасы ₹	0.0171				0.0057		0.000379		0.0039		0.0021		0.0111					0.0046	14.26

Share

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	27.83	38.55	46.56	41.12	89.17	88.26	121.26	127.21	126.03	127.21	110.39	7.16
Цена акции ао	976.65	1020.7	825.6	1832.85	5867.8	6287.1	8757.7	6794	6392.7	6392.7	6819.86	1.73
Число акций ао, млн			62.28	62.28	62.28	62.28	62.28	62.28	62.28	62.28	62.28	0.00
FCF/акцию			29.45	37.47	64	66.13	67.88	99.27	127.74	99.27	85.00	14.82

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q3	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS		29.66	27.98	31.26	32.36	30.32	32.12	33.14	31.62	36.84	27.68		32.28	-2.93
Цена акции ао	7035.01	8123.38	8818.57	7039.13	6350.61	7059.87	7304.54	8091.8			5565.85	6392.7	6882.95	-1.97

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	30.76	23.49	27.22	37.23	40.97	34.51	29.25	34.51	17.40	33.84	1.45
ROA, %	25.36	18.44	21.44	28.29	30.62	26.63	23.18	26.63	10.72	26.03	1.57
ROS, %	18.16	15.91	20.16	22.25	24.01	22.3	22.3	22.3	12.77	22.20	2.04
ROCE, %	41.36	27.48	35.35	40.39			0	0	5.21	36.14	-0.59
Ebit margin, %		18.61	26.18	28.75			0	0	4.54	24.51	15.60
Рентаб EBITDA, %	26.7	24.93	30.78	32.79	32.92		29.14	29.14	22.93	30.11	3.17
Чистая рентаб, %	18.16	15.91	20.16	22.25	24.01	22.3	21.05	22.3	12.77	21.95	0.87
Operation Margin, %	25.12	19.39	26.68	29.3	28.24	26.66	26.66	26.66	16.84	27.51	-0.01

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	2025Q3	Industry average	5 quarters average	CAGR 5
ROE, %	9.71		10		10.3		14.62		12.55		10.87		11.57		7.21			17.40	11.36	-13.18
ROA, %	7.3		7.38		7.56		14.58		7.17		6.56		7.2		5.09			10.72	8.12	-18.98
ROS, %								22.21	22.69	22.58	21.74	19.87	24.02	21.19	18.98	22.3	22.3	12.77	21.76	-1.48
ROCE, %									10.95									5.21	10.95	0.00
Ebit margin, %									27.05									4.54	27.05	0.00
Рентаб EBITDA, %	31.26	34.21	35.09	34.23	32.13	32.53	32.87	32.19								29.14	29.14	22.93	31.17	-2.18
Чистая рентаб, %						23.81	24.05	22.21	22.69	22.58	21.74	19.87	24.02	21.19	18.98			12.77	21.16	-2.68
Operation Margin, %								27.06	27.05	26.77	27.16	24.31	25.05	23.49	20.14	26.66	26.66	16.84	24.40	1.25

Coefficients

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	20.69	14.45	44.82	100.97	49.16	60.24	41.39	60.24	51.61	59.32	-1.58
P/BV	6.36	3.39	12.2	34.67	17.8	19.05	11.36	19.05	7.46	19.02	-1.42
P/S	3.76	2.3	9.03	22.46	11.81	13.44	8.71	13.44	5.71	13.09	-0.72
P/FCF					106.79	73.07	73.07	73.07	221.22	84.31	-11.88
E/P					0.0167	0.0175	0.0175	0.0175	0.05	0.0172	1.57
EV/EBIT						0	0	0	8.55
EV/EBITDA								41.68	16.05
EV/S					14.05	12.44	12.44	12.44	4.89	12.98	-3.98
EV/FCF						71.46	71.46	71.46	214.21	71.46	0.00
Debt/EBITDA					0.1758	0.1758	0.1758	0.1758	1.06	0.1758	0.00
Netdebt/Ebitda					0	0	0	0	0.86
Debt/Ratio					0.0658	0.0571	0.0571	0.0571	0.13	0.0600	-4.62
Debt/Equity					0.1073	0.1073	0.2719	0.2719	1.09	0.1622	36.33
Debt/Net Income					0.2411	0.2297	0.2297	0.2297	4.23	0.2335	-1.60
PEG							-3.43	-3.43	1.57	-3.4300	0.00
Бета					1.68	2.12	2.02	2.02	1.05	1.94	6.34
Индекс Альтмана					21.64	18.89	19.05	19.05	7.90	19.86	-4.16

	2021Q3	2022Q1	2022Q3	2023Q1	2023Q3	2024Q1	2024Q3	2025Q1	2025Q2	2025Q3	Industry average	5 quarters average	CAGR 5
P/E	287.19	194.5	159.9	98.79	78.1	79.75	58.13	40.67			51.61	71.09	-16.26
P/BV	27.89	34.67	31.59	17.8	21.45	19.05	19.35	11.36			7.46	17.80	-8.59
P/S	60.46	43.46	36.99	23.19	18.11	18.18	13.44	8.9			5.71	16.36	-17.43
P/FCF									73.07	73.07	221.22	73.07	0.00
E/P									0.0175	0.0175	0.05	0.0175	0.00
EV/S									12.44	12.44	4.89	12.44	0.00
EV/FCF									71.46	71.46	214.21	71.46	0.00
Debt/EBITDA									0.1758	0.1758	1.06	0.1758	0.00
Debt/Ratio									0.0571	0.0571	0.13	0.0571	0.00
Debt/Equity									0.2719	0.2719	1.09	0.2719	0.00
Debt/Net Income									0.2297	0.2297	4.23	0.2297	0.00
PEG									-3.43	-3.43	1.57	-3.4300	0.00
Бета								2.41	1.85	2.02	1.05	2.09	-5.71
Индекс Альтмана								18.89	19.05	19.05	7.90	19.00	0.28

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.5247	0.5996	0.8259	1.01	1.03	2.65	3.77	4.36		4.36		2.56	33.98
Дивиденд	16	11	13.5	16.5	48	42.5	60.6	70	75	145		59.22	9.34
Див доход, ао, %	1.17	0.9548	1.64	1.53	1.14	0.5693	1.36	1.85	2.27	2.06	14.97	1.44	14.77
Дивиденды / прибыль, %	30.02	24.98	28.48	39.58	27.91	27.19	35.05	47.64	55.54	47.64	28.92	38.67	14.75
Dividend Coverage Ratio									1.82	1.82	8.89	1.82	0.00

	2014Q3	2015Q3	2016Q3	2017Q3	2018Q3	2019Q3	2020Q3	2021Q2	2022Q2	2023Q2	2025Q2	2025Q3	Industry average	5 quarters average	CAGR 5
Дивиденд	9	16.5	14	16	11	13.5	16.5	48	42.5	60.6				36.22	35.03
Див доход, ао, %	1.48	0.9751	0.868	1.02	0.7965	1.96	1.55	1.38	0.5232	0.8584			14.97	1.25	-15.22
Dividend Coverage Ratio											1.82	1.82	8.89	1.82	0.00

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2021	2022	2023	2024	2025	LTM	CAGR 5
CAPEX/Выручка, %	2.13	2.88	2.04	2.34	0.4382	2.34	-27.11
Персонал, чел			11 639	11 639			0.00

	CAGR 5

	CAGR 5