| Exicom Tele-Systems Ltd | Industry : (Capital Goods - Electrical Equipment) | |
|---|---|---|
|
BSE Code : 544133 |
NSE Symbol : EXICOM |
P/E(TTM) : 73.99 |
|
ISIN Demat : INE777F01014 |
Div & Yield% : 0.00 |
EPS(TTM) : 1.94 |
|
Book Value(₹) : 66.92 |
Market Cap(₹Cr) : 1,997.74 |
Face Value(₹) : 10.00 |
| Particulars | Dec '26 | Dec '25 | Dec '24 | Dec '23 | Dec '22 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 894.80 | 752.42 | 866.25 | 515.80 | 335.53 |
| Other Income | 29.91 | 46.32 | 19.13 | 18.25 | 38.16 |
| Stock Adjustments | 48.15 | -30.81 | 45.97 | -4.99 | 7.94 |
| Total Income | 972.86 | 767.93 | 931.35 | 529.06 | 381.63 |
| EXPENDITURE : | |||||
| Raw Materials | 690.44 | 504.02 | 634.68 | 343.36 | 214.12 |
| Power and Fuel Cost | 4.04 | 2.63 | 2.59 | 2.06 | 2.48 |
| Other Manufacturing Expenses | 11.13 | 12.09 | 16.17 | 12.53 | 17.14 |
| Selling and Administration Expenses | 84.11 | 79.50 | 72.50 | 43.85 | 24.65 |
| Miscellaneous Expenses | 12.06 | 1.77 | 6.44 | 29.74 | 35.78 |
| Employee Benefit Expenses | 80.90 | 82.11 | 65.47 | 52.66 | 45.72 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 90.18 | 85.82 | 133.50 | 44.86 | 41.75 |
| Interest | 43.97 | 37.71 | 19.15 | 17.39 | 17.65 |
| Gross Profit | 46.21 | 48.11 | 114.35 | 27.47 | 24.10 |
| Depreciation | 29.05 | 21.26 | 17.95 | 15.57 | 14.52 |
| Profit Before Tax | 17.16 | 26.85 | 96.40 | 11.90 | 9.58 |
| Current Tax | 4.93 | 5.87 | 11.77 | 0.00 | 4.04 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -1.34 | 0.04 | 18.20 | 4.06 | 1.48 |
| Reported Net Profit | 13.57 | 20.94 | 66.43 | 7.84 | 4.05 |
| Extraordinary Items | -7.46 | 0.12 | -0.47 | -0.42 | 0.03 |
| Adjusted Net Profit | 21.03 | 20.82 | 66.90 | 8.26 | 4.02 |
| Adjustment below Net Profit | 0.53 | -0.23 | -19.15 | -0.15 | 0.68 |
| Profit/Loss Balance carried down | 136.47 | 115.77 | 68.49 | 60.80 | 56.06 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| P & L Balance carried down | 150.57 | 136.47 | 115.77 | 68.49 | 60.80 |
| 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 (%) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend Per Share(Rs) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Earnings Per Share-Unit Curr | 0.98 | 1.73 | 5.50 | 10.84 | 5.61 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 66.96 | 54.34 | 52.36 | 189.97 | 197.67 |
| Book Value(Adj)-Unit Curr | 66.96 | 52.30 | 50.39 | - | - |
