Exicom Tele-Systems logo

Exicom Tele-Systems financials and balance sheet

NSE: EXICOMBSE: 544133Electrical EquipmentSmall Cap

Last close ₹125.89down ₹8.04 (6.00%)BSE ₹126.20

Share price at the NSE close on 23 Oct 2026. Previous close ₹133.93.

52-week range of traded prices to 23 Oct 2026
₹75.60Low, 30 Mar 2026₹189.17High, 8 Sep 2026
Market cap
₹1,751 Cr1,264th largest listed
P/E
Lossover the last 12 months
P/B
2.7
Dividend yield
Nonein the last 12 months
ROE
−41.1%
ROCE
−19.8%
Debt to equity
0.68
Volume, NSE
9,38,04738.1% delivered

3 years at a glance

Consolidated: the company and its subsidiaries together. ₹ crore, years to March.Exicom Tele-Systems annual reports

Revenue, net profit and borrowings, ₹ crore

  • Revenue
  • Net profit
  • Borrowings
  • Loss
Peak revenue ₹1,152 Cr, year to Mar 2026A loss in 2 of the 3 years shown

Operating and net margin, per cent

  • Operating margin
  • Net margin

Results for the year to Mar 2026

Consolidated: the company and its subsidiaries together. ₹ crore.

From revenue to net profit

  1. Revenue1,152
  2. Materials and goods−764
  3. Employee costs−219
  4. Other expenses−272
  5. Operating profit−103
  6. Depreciation−116
  7. Other income+23
  8. One-off items−17
  9. Finance costs−56
  10. Profit before tax−269
  11. Tax−4.9
  12. Net profit−274

What the company owns

  • Plant, investments and other assets₹1,111 Cr
  • Receivables₹410 Cr
  • Inventory₹404 Cr
  • Cash and bank₹64 Cr

What pays for it: net worth and liabilities

  • Net worth₹651 Cr
  • Other liabilities₹538 Cr
  • Borrowings₹442 Cr
  • Owed to suppliers₹357 Cr

Exicom Tele-Systems business segments, year to Mar 2026

A reportable segment is a line of business the company must report on its own. Consolidated, ₹ crore, as the company reports them. A segment at a loss has no share of profit.Exicom Tele-Systems segment results by quarter

Revenue by segment

₹1,152 CrTotal
  • Critical Power₹642 Cr55.7% of total
  • EV Charger₹510 Cr44.3% of total

Profit by segment

  • Critical Power₹38.3 Cr100.0% of total

Segment results by year

Consolidated, ₹ crore, years to March.

  • Critical Power

    Revenue, ₹ crore
    Profit, ₹ crore
  • EV Charger

    Revenue, ₹ crore
    Profit, ₹ crore
₹ croreMar 2024Mar 2025Mar 2026
Revenue of all businesses1,0208681,152
Company revenue, as in its results1,0208681,152
Revenue776570642
Revenue growth–−26.5%12.5%
Profit763438
Profit growth–−54.8%12.0%
Margin9.8%6.0%6.0%
Return on capital13.9%15.2%14.8%
Assets770627844
Liabilities228403585
Capital employed543225259
Revenue243297510
Profit is before tax and finance costs, the way companies report their segments.

Profit and loss

Consolidated, ₹ crore, years to March.Exicom Tele-Systems quarterly results

₹ croreMar 2024Filed 30 MayMar 2025Filed 12 JunMar 2026Filed 19 May
Revenue from operations1,0208681,152
9089051,255
Materials and goods bought728582764
Employee costs76156219
Other expenses104167272
Operating profit before depreciation112−37−103
Operating margin11.0%−4.3%−9.0%
Materials, % of revenue71.4%67.1%66.3%
Employee costs, % of revenue7.4%18.0%19.0%
Other expenses, % of revenue10.2%19.3%23.6%
Depreciation and amortisation1956116
Operating profit after depreciation94−93−220
Other income193123
Finance costs194356
Profit before one-off items and tax93−105−253
One-off items00−17
Profit before tax93−105−269
2955
Net profit64−110−274
Other comprehensive income1153
Total comprehensive income65−109−221
Net margin6.3%−12.7%−23.8%

Balance sheet

Consolidated, ₹ crore, at 31 March.

₹ croreMar 2024Filed 30 MayMar 2025Filed 12 JunMar 2026Filed 19 May
722614651
Share capital121121139
Reserves601493512
30456442
261554903
30500435
Total assets1,0131,6681,989
147702900
8669661,088
Net debt−330236378
Borrowings are counted again inside the liabilities due within a year and after a year.

Cash flow

Consolidated, ₹ crore, years to March.

₹ croreMar 2024Filed 30 MayMar 2025Filed 12 JunMar 2026Filed 19 May
28−169−87
33−159−82
−95−11331
Receivables12−126−117
Inventories−68−87−121
Payables−38100269
Tax paid−5−11−4
Capital spending37443200
Free cash flow−9−612−286
−286−489−155
317614224
Dividends paid000
Shares bought back2500
Shares issued4001258
Net change in cash60−44−18
Capital spending is part of cash from investing, and dividends paid, shares bought back and shares issued are part of cash from financing. Each is shown as an amount on a line of its own, and the section's other items are in its total only.

Per share

Consolidated, ₹ per share, years to March.

₹ per shareMar 2024Filed 30 MayMar 2025Filed 12 JunMar 2026Filed 19 May
Earnings per share₹6.70−₹9.11−₹20.36
Diluted earnings per share₹6.70−₹9.11−₹20.36
Book value per share₹59.72₹50.80₹46.83
Shareholder yield−15.7%−0.1%−24.3%
Market cap at the year end (₹ crore)2,3841,7811,061

Ratios

Consolidated, years to March.Exicom Tele-Systems PE ratio and valuation

RatioMar 2024Filed 30 MayMar 2025Filed 12 JunMar 2026Filed 19 May
Revenue growth–−14.9%32.7%
8.9%−16.5%−43.3%
–−25.3 pts−26.9 pts
From the net margin–−26.8 pts−14.4 pts
From asset turnover–6.4 pts0.8 pts
From borrowing–−5.0 pts−13.2 pts
Return on capital employed12.4%−8.7%−20.1%
Cash conversion44.5%––
Interest cover4.9––
Debt to equity0.040.740.68
Receivable days79140130
Inventory days98177193
Payable days101133171
Cash conversion cycle, days76184152
Working capital days96173124
Asset turnover1.010.650.63
Assets per rupee of net worth1.402.012.89
Sales per rupee of plant17.755.243.55
Capital spending to depreciation2.027.921.72
Plant being built, % of plant in use34.7%47.4%0.1%
Interest cover is left blank for the years to Mar 2025 and Mar 2026: operating profit after depreciation is a loss, and a loss covers no interest bill.

Growth and returns over 3, 5 and 10 years

Consolidated: the company and its subsidiaries together. Each window ends with the year to Mar 2026.

Return on assets, latest year
−15.0%
Measure3 years
Return on equity, average−17.0%
Return on capital employed, average−5.5%
Operating margin, average−0.8%
Net margin, average−10.1%
Asset turnover, average0.76
Cash conversion cycle, days, average137
Debt to equity, average0.49

Where the cash came from and went

Consolidated: the company and its subsidiaries together. ₹ crore, added up over each window, which ends with the year to Mar 2026.

₹ crore3 yearsLatest year
Cash from operations−227−87
Cash from investing−930−155
Cash from financing1,155224
Capital spending680200
Dividends paid00
Shares bought back250
Shares issued for cash659258
Borrowings repaid00

Accounting checks

Consolidated, years to March. Published tests of whether reported profit is backed by cash and the balance sheet.

CheckMar 2024Mar 2025Mar 2026
Piotroski score, out of 9Published threshold 3 points out of 9––3
Altman Z-scorePublished threshold 1.817.842.121.17
Beneish M-scorePublished threshold −1.78–−1.28−2.82
Profit not backed by cash, % of assetsPublished threshold 10 per cent of average total assets–40.91−1.79
Receivables growth less revenue growthOur threshold 0 percentage points–65.34−9.61
Inventory growth less cost-of-goods growthOur threshold 0 percentage points–64.3311.64
Other current assets growth less revenue growthOur threshold 5 per cent of revenue–4.986.83
Assets under construction, years of additionsOur threshold 2 years of additions–0.480.00
Effective tax ratePublished threshold 17.16 per cent31.43––
Tax charged less tax paid, % of profitOur threshold 10 percentage points26.09––
A threshold marked as ours has no published figure; it is the line we read the check against.

Credit ratings

An agency's view of the chance the company repays a borrowing on time, from AAA, the highest, down to D, in default.

DateAgencyBorrowing ratedRatingOutlookAmount, ₹ Cr
9 Feb 2026CARE Ratings Limited (opens in a new tab)Non-fund-based - LT/ ST-Bank GuaranteeCARE BBB / CARE A3Review, Re-affirmNegative60
9 Feb 2026CARE Ratings Limited (opens in a new tab)Fund-based - LT-Term LoanCARE BBBReview, Re-affirmNegative183.70
9 Feb 2026CARE Ratings Limited (opens in a new tab)Fund-based - LT-Cash CreditCARE BBBReview, Re-affirmNegative55
9 Feb 2026CARE Ratings Limited (opens in a new tab)Fund-based - ST-Working Capital Demand loanCARE A3Review, Re-affirm33
9 Feb 2026CARE Ratings Limited (opens in a new tab)Non-fund-based - ST-Letter of creditCARE A3Review, Re-affirm72
The latest rating on each borrowing. The agency's name opens its reasoning for the rating.