| XPRO India Ltd | Industry : (Packaging) | |
|---|---|---|
|
BSE Code : 590013 |
NSE Symbol : XPROINDIA |
P/E(TTM) : 78.16 |
|
ISIN Demat : INE445C01015 |
Div & Yield% : 0.20 |
EPS(TTM) : 12.41 |
|
Book Value(₹) : 296.74 |
Market Cap(₹Cr) : 2,276.51 |
Face Value(₹) : 10.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 535.28 | 465.41 | 510.97 | 471.72 | 373.35 |
| Other Income | 19.67 | 12.18 | 3.85 | 1.83 | 2.15 |
| Stock Adjustments | 3.67 | 1.68 | -3.15 | 2.37 | -3.06 |
| Total Income | 558.62 | 479.27 | 511.67 | 475.92 | 372.44 |
| EXPENDITURE : | |||||
| Raw Materials | 386.49 | 317.18 | 346.95 | 327.97 | 262.01 |
| Power and Fuel Cost | 25.87 | 23.68 | 29.70 | 25.57 | 20.00 |
| Other Manufacturing Expenses | 23.48 | 19.27 | 18.47 | 13.11 | 10.42 |
| Selling and Administration Expenses | 13.04 | 11.01 | 10.22 | 10.15 | 7.81 |
| Miscellaneous Expenses | 3.78 | 5.00 | 4.05 | 3.27 | 2.63 |
| Employee Benefit Expenses | 33.08 | 26.82 | 23.99 | 30.19 | 27.61 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 72.89 | 76.31 | 78.28 | 65.66 | 41.96 |
| Interest | 4.38 | 5.01 | 7.53 | 13.01 | 16.53 |
| Gross Profit | 68.51 | 71.30 | 70.75 | 52.65 | 25.43 |
| Depreciation | 10.51 | 11.14 | 11.52 | 12.07 | 12.40 |
| Profit Before Tax | 58.00 | 60.16 | 59.23 | 40.58 | 13.03 |
| Current Tax | 14.32 | 8.03 | -0.25 | 0.20 | -0.21 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -0.14 | 8.25 | 14.12 | -4.55 | 5.34 |
| Reported Net Profit | 43.81 | 43.88 | 45.36 | 44.93 | 7.91 |
| Extraordinary Items | -0.40 | -1.46 | 0.61 | -0.29 | -0.30 |
| Adjusted Net Profit | 44.21 | 45.34 | 44.75 | 45.22 | 8.21 |
| Adjustment below Net Profit | 133.23 | 93.67 | 50.68 | -0.15 | -0.40 |
| Profit/Loss Balance carried down | 0.00 | 0.00 | 0.00 | 5.90 | -1.61 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 4.41 | 4.13 | 2.36 | 0.00 | 0.00 |
| P & L Balance carried down | 172.63 | 133.41 | 93.68 | 50.68 | 5.90 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 20.00 | 20.00 | 20.00 | 20.00 | 0.00 |
| Dividend Per Share(Rs) | 2.00 | 2.00 | 2.00 | 2.00 | 0.00 |
| Earnings Per Share-Unit Curr | 19.65 | 19.91 | 24.91 | 38.03 | 6.70 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 258.72 | 232.14 | 111.08 | 113.88 | 76.09 |
| Book Value(Adj)-Unit Curr | 258.72 | 232.14 | 111.08 | 75.92 | 50.73 |