Xelpmoc Design And Tech Limited
Xelpmoc Design and Tech Limited provides technical and expert consulting services to corporates, startups, and the government in India and internationally. The company's products include X-Pand, an intelligence tool that combines internal sales and customer data with relevant external data; X-Tact, a tool that enables a candidate to identify issues and sharpen his communication strategy; Claire.a… Read more
Xelpmoc Design And Tech Limited (XELPMOC) - Net Assets
Latest net assets as of September 2025: ₹768.73 Million INR
Based on the latest financial reports, Xelpmoc Design And Tech Limited (XELPMOC) has net assets worth ₹768.73 Million INR as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (₹858.48 Million) and total liabilities (₹89.75 Million). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | ₹768.73 Million |
| % of Total Assets | 89.55% |
| Annual Growth Rate | 40.97% |
| 5-Year Change | 8.26% |
| 10-Year Change | N/A |
| Growth Volatility | 110.09 |
Xelpmoc Design And Tech Limited - Net Assets Trend (2016–2025)
This chart illustrates how Xelpmoc Design And Tech Limited's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Xelpmoc Design And Tech Limited (2016–2025)
The table below shows the annual net assets of Xelpmoc Design And Tech Limited from 2016 to 2025.
| Year | Net Assets | Change |
|---|---|---|
| 2025-03-31 | ₹640.48 Million | +3.17% |
| 2024-03-31 | ₹620.77 Million | -8.38% |
| 2023-03-31 | ₹677.56 Million | -30.27% |
| 2022-03-31 | ₹971.76 Million | +64.26% |
| 2021-03-31 | ₹591.60 Million | +31.94% |
| 2020-03-31 | ₹448.38 Million | +10.33% |
| 2019-03-31 | ₹406.40 Million | +113.56% |
| 2018-03-31 | ₹190.30 Million | +43.65% |
| 2017-03-31 | ₹132.47 Million | +354.64% |
| 2016-03-31 | ₹29.14 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Xelpmoc Design And Tech Limited's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have decreased by 46272743000.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (March 2025)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | ₹147.20 Million | 22.98% |
| Other Comprehensive Income | ₹87.50K | 0.01% |
| Other Components | ₹972.65 Million | 151.86% |
| Total Equity | ₹640.48 Million | 100.00% |
Xelpmoc Design And Tech Limited Competitors by Market Cap
The table below lists competitors of Xelpmoc Design And Tech Limited ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Cordlife Group Limited
PINK:CLIFF
|
$5.87 Million |
|
REVOLVE RENEW.POWER CORP.
F:PM7
|
$5.87 Million |
|
PreveCeutical Medical Inc
OTCQB:PRVCF
|
$5.87 Million |
|
Pan American Energy Corp
OTCQB:PAANF
|
$5.87 Million |
|
Jiangsu Zitian Media Technology Co Ltd
SHE:300280
|
$5.87 Million |
|
Nextleaf Solutions Ltd
OTCQB:OILFF
|
$5.86 Million |
|
Sea & Air Freight International
VN:SFI
|
$5.86 Million |
|
Itway S.p.A
F:IW3
|
$5.86 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Xelpmoc Design And Tech Limited's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 620,767,690 to 640,477,000, a change of 19,709,310 (3.2%).
- Net loss of 80,810,000 reduced equity.
- Dividend payments of 10 reduced retained earnings.
- Share repurchases of 228,000 reduced equity.
- New share issuances of 228,000 increased equity.
- Other comprehensive income decreased equity by 272,750,900.
- Other factors increased equity by 373,270,220.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | ₹-80.81 Million | -12.62% |
| Dividends Paid | ₹10.00 | -0.0% |
| Share Repurchases | ₹228.00K | -0.04% |
| Share Issuances | ₹228.00K | +0.04% |
| Other Comprehensive Income | ₹-272.75 Million | -42.59% |
| Other Changes | ₹373.27 Million | +58.28% |
| Total Change | ₹- | 3.17% |
Book Value vs Market Value Analysis
This analysis compares Xelpmoc Design And Tech Limited's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 2.04x
- The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
- The price-to-book ratio has decreased from 5.80x to 2.04x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2016-03-31 | ₹15.54 | ₹90.13 | x |
| 2017-03-31 | ₹9.67 | ₹90.13 | x |
| 2018-03-31 | ₹21.18 | ₹90.13 | x |
| 2019-03-31 | ₹37.74 | ₹90.13 | x |
| 2020-03-31 | ₹32.72 | ₹90.13 | x |
| 2021-03-31 | ₹43.01 | ₹90.13 | x |
| 2022-03-31 | ₹68.65 | ₹90.13 | x |
| 2023-03-31 | ₹46.28 | ₹90.13 | x |
| 2024-03-31 | ₹42.63 | ₹90.13 | x |
| 2025-03-31 | ₹44.24 | ₹90.13 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Xelpmoc Design And Tech Limited utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): -12.62%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -207.28%
- • Asset Turnover: 0.05x
- • Equity Multiplier: 1.13x
- Recent ROE (-12.62%) is above the historical average (-17.98%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2016 | -57.42% | -8030.74% | 0.00x | 1.44x | ₹-19.64 Million |
| 2017 | -21.30% | -146.22% | 0.10x | 1.42x | ₹-41.47 Million |
| 2018 | -18.75% | -66.59% | 0.21x | 1.32x | ₹-54.72 Million |
| 2019 | -12.26% | -81.85% | 0.12x | 1.23x | ₹-90.48 Million |
| 2020 | -4.85% | -26.79% | 0.15x | 1.19x | ₹-66.57 Million |
| 2021 | 6.89% | 29.03% | 0.20x | 1.18x | ₹-18.37 Million |
| 2022 | -13.21% | -159.34% | 0.07x | 1.14x | ₹-225.52 Million |
| 2023 | -23.89% | -108.79% | 0.18x | 1.20x | ₹-227.52 Million |
| 2024 | -22.37% | -214.61% | 0.09x | 1.21x | ₹-200.93 Million |
| 2025 | -12.62% | -207.28% | 0.05x | 1.13x | ₹-144.86 Million |
Industry Comparison
This section compares Xelpmoc Design And Tech Limited's net assets metrics with peer companies in the Information Technology Services industry.
Industry Context
- Industry: Information Technology Services
- Average net assets among peers: $2,503,158,354
- Average return on equity (ROE) among peers: 12.16%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Xelpmoc Design And Tech Limited (XELPMOC) | ₹768.73 Million | -57.42% | 0.12x | $5.87 Million |
| 3i Infotech Limited (3IINFOLTD) | $10.02 Billion | 26.55% | 2.88x | $23.73 Million |
| AAA Technologies Limited (AAATECH) | $239.64 Million | 9.76% | 0.16x | $7.64 Million |
| Accelya Solutions India Limited (ACCELYA) | $1.46 Billion | 14.35% | 0.24x | $43.42 Million |
| Adroit Infotech Limited (ADROITINFO) | $160.99 Million | -1.68% | 0.01x | $2.87 Million |
| Allied Digital Services Limited (ADSL) | $6.46 Billion | 4.97% | 0.43x | $32.95 Million |
| Airan Limited (AIRAN) | $158.56 Million | 5.12% | 0.24x | $6.12 Million |
| Alankit Limited (ALANKIT) | $316.22 Million | 1.08% | 0.04x | $12.73 Million |
| Bartronics India Limited (ASMS) | $282.50 Million | 6.18% | 0.15x | $6.02 Million |
| BIRLASOFT LIMITED (BSOFT) | $1.42 Billion | 22.91% | 0.88x | $692.71 Million |
| Computer Age Management Services Limited (CAMS) | $4.51 Billion | 32.35% | 0.55x | $1.74 Billion |