Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Xchanging Solutions Ltd

XCHANGING
NSE
66.50
0.52%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Xchanging Solutions Ltd

XCHANGING
NSE
66.50
0.52%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
741Cr
Close
Close Price
66.50
Industry
Industry
IT - Software
PE
Price To Earnings
12.79
PS
Price To Sales
3.66
Revenue
Revenue
202Cr
Rev Gr TTM
Revenue Growth TTM
13.29%
PAT Gr TTM
PAT Growth TTM
22.30%
Peer Comparison
How does XCHANGING stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
XCHANGING
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
464443424444444651505349
Growth YoY
Revenue Growth YoY%
1.60.7-0.32.7-2.9-0.42.87.414.113.518.87.0
Expenses
ExpensesCr
333032313533343133343633
Operating Profit
Operating ProfitCr
131412111011111417161716
OPM
OPM%
28.731.626.926.622.224.224.531.134.232.732.232.9
Other Income
Other IncomeCr
346586444433
Interest Expense
Interest ExpenseCr
000022222111
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
161717161614131620191918
Tax
TaxCr
52631944325535
PAT
PATCr
11-914-41211101415141613
Growth YoY
PAT Growth YoY%
-0.5-160.015.3-151.212.3218.5-29.0509.018.329.565.6-9.0
NPM
NPM%
24.1-20.332.0-8.327.924.122.131.728.927.630.827.0
EPS
EPS
1.0-0.81.2-0.31.10.90.91.31.31.21.51.2

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearDec 2014Dec 2015Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
287279307186184182196174174174185202
Growth
Revenue Growth%
-2.6-39.5-1.0-1.07.4-11.00.10.06.09.4
Expenses
ExpensesCr
287252298160141134140121125128132136
Operating Profit
Operating ProfitCr
0289264348555350475367
OPM
OPM%
0.19.93.014.023.226.428.330.628.426.828.733.0
Other Income
Other IncomeCr
36151416151316911221714
Interest Expense
Interest ExpenseCr
000000000266
Depreciation
DepreciationCr
543101111100
PBT
PBTCr
323920415759706160666375
Tax
TaxCr
79291057815521417
PAT
PATCr
252918324755625345145058
Growth
PAT Growth%
16.373.147.617.114.2-15.8-14.6-69.5261.916.7
NPM
NPM%
8.810.46.017.025.430.031.930.225.77.826.828.6
EPS
EPS
2.32.61.62.84.24.95.64.74.01.24.55.2

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearDec 2014Dec 2015Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
111111111111111111111111111111111111
Reserves
ReservesCr
193222239272322385444502565243247256
Current Liabilities
Current LiabilitiesCr
977297817772645855557269
Non Current Liabilities
Non Current LiabilitiesCr
87433565121147477
Total Liabilities
Total LiabilitiesCr
409412452468513573625676743523504513
Current Assets
Current AssetsCr
191197237266314389421482543337329337
Non Current Assets
Non Current AssetsCr
219215215202199184204194200186175176
Total Assets
Total AssetsCr
409412452468513573625676743523504513

Cash Flow

Consolidated
Standalone
Financial YearDec 2014Dec 2015Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
12838364846623542-1247
Investing Cash Flow
Investing Cash FlowCr
45105111488103514
Financing Cash Flow
Financing Cash FlowCr
0-1-1-10-1-2-10-232-70
Net Cash Flow
Net Cash FlowCr
43247415958684251-209-9
Free Cash Flow
Free Cash FlowCr
-42638374845613542-1247
CFO To PAT
CFO To PAT%
2.495.1205.8114.5103.183.699.366.593.6-88.094.3
CFO To EBITDA
CFO To EBITDA%
168.699.9411.7139.1112.794.9111.965.584.7-25.888.1

Ratios

Consolidated
Standalone
Financial YearDec 2014Dec 2015Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
4356425346414943527219025931,261957
Price To Earnings
Price To Earnings
17.422.036.620.310.66.411.517.213.292.019.3
Price To Sales
Price To Sales
1.52.31.73.52.71.93.75.23.47.25.2
Price To Book
Price To Book
1.41.91.51.71.10.71.31.50.93.62.7
EV To EBITDA
EV To EBITDA
1,032.019.252.721.65.50.66.08.71.622.614.0
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.0100.0100.0100.0100.0100.0100.0100.0100.0100.0
OPM
OPM%
0.19.93.014.023.226.428.330.628.426.828.7
NPM
NPM%
8.810.46.017.025.430.031.930.225.77.826.8
ROCE
ROCE%
10.411.65.710.613.111.912.59.98.814.815.7
ROE
ROE%
8.38.85.28.310.811.011.28.66.63.913.8
ROA
ROA%
6.17.14.06.89.19.610.07.86.02.69.8
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Xchanging Solutions Limited (**XSL**) is a specialized Information Technology (**IT**) and IT Enabled Services (**ITES**) provider. Headquartered in India, the company is a subsidiary of the **NYSE-listed DXC Technology Company**, serving as a critical offshore delivery engine for the global group. XSL focuses on high-value software application design, development, maintenance, and back-office processing, particularly for the global financial services sector. --- ### **Corporate Structure & Global Footprint** XSL operates as a single-segment entity under **Ind AS 108**, focusing exclusively on **IT services**. Its organizational structure is designed to leverage global brand equity while maintaining lean Indian operations. | Entity | Relationship | Location | Status | | :--- | :--- | :--- | :--- | | **Xchanging Solutions (USA) Inc. (XSUI)** | Wholly Owned Subsidiary | USA | **Material Subsidiary** | | **Xchanging Solutions (Singapore) Pte Ltd** | Wholly Owned Subsidiary | Singapore | Active | | **Nexplicit Infotech India Private Limited** | Step-down Subsidiary | India | **Under Liquidation** | **Ownership & Governance:** * **Parentage:** **DXC Technology Company** (Ultimate Holding Company) maintains a **75%** stake through indirect subsidiaries: **Xchanging (Mauritius) Limited**, **Xchanging Technology Services India Private Limited**, and **DXC Technology India Private Limited**. * **Leadership:** The company recently appointed **Mr. Swaminathan Swaminathan** as **Managing Director & CEO** (effective March 2025 for a **3-year tenure**). **Mrs. Janaki Ashwin Patwardhan** joined as a **Non-Executive Independent Director** in May 2025 for a **5-year term**. * **Infrastructure:** Operates via a **Work From Home (WFH)** policy with a **PAN India** hiring strategy, supported by physical hubs in **Chennai** and **Bengaluru**. --- ### **Strategic Alignment: AI-Led Transformation** XSL is pivoting its service delivery to align with the broader **DXC Technology** strategy, focusing on the shift from experimental technology to high-impact **AI-led digital transformation**. * **Growth Verticals:** Targeting high-spend sectors including **BFSI (Banking, Financial Services, and Insurance)**, **Telecom**, **Media & Entertainment**, and **Hi-Tech**. * **Technological Pillars:** Prioritizing investments in **Cloud Computing**, **Cybersecurity**, and **Generative AI** to drive client productivity. * **Market Outlook:** Strategy is bolstered by data showing **82% of CXOs** intend to increase digital spending by **5%+** in **CY25**. * **Operational Agility:** Diversifying development locations to mitigate risks from **geopolitical upheavals** and potential **trade tariffs**. --- ### **Financial Performance & Capital Management** XSL maintains a robust, **debt-free capital structure** fully funded by equity. The company has recently benefited from significant one-time cash inflows from its US subsidiary. **Consolidated Financial Summary:** | Metric (INR Crore) | FY 2024-25 | FY 2023-24 | FY 2022-23 | | :--- | :---: | :---: | :---: | | **Total Revenue** | **144.34** | **196.25** | **185.12** | | **Profit After Tax (PAT)** | **26.67** | **21.96** | **N/A** | | **Other Income** | **N/A** | **309.65*** | **10.70** | *\*Includes significant exceptional items.* **Exceptional Loan Recovery:** In FY 2023-24, XSL recovered a long-standing unsecured loan from **XSUI** (originally granted 2002–2008) totaling **USD 38 Million**. * **Tranche 1:** **USD 23 Million** (INR **183.15 crore**) in June 2023. * **Tranche 2:** **USD 15 Million** (INR **126.50 crore**) in December 2023. * **Impact:** This resulted in a reversal of provisions totaling **INR 309.65 crore**, significantly boosting the company's cash reserves and "Other Income." --- ### **Shareholder Returns & Valuation Assets** The company has utilized its strengthened balance sheet to provide substantial returns to investors. * **Dividend Track Record:** * **FY24:** Total payout of **INR 34.00** per share (including two **INR 15.00** interims and a **INR 4.00** final dividend). * **FY25:** Recommended final dividend of **INR 2.00** per share (**20%** of face value). * **Intangible Assets:** **Goodwill** is entirely allocated to the **IT Services Cash-Generating Unit (CGU)**. It is tested for impairment using a **13-14% p.a.** discount rate and a **1%** terminal growth rate. No impairment was required as of March 31, 2025. * **Strategic Investment:** XSL holds a gross investment of **Rs. 11,224 Lakhs** in **XSUI**. While a provision of **Rs. 6,045 Lakhs** exists for historical decline, no further impairment is currently deemed necessary. --- ### **Related Party Framework & Global Integration** XSL and its subsidiary **XSUI** operate within a structured framework of agreements with **DXC Technology** to access global infrastructure and branding. * **Royalty Structure:** **XSUI** pays **Computer Sciences Corporation (CSC USA)**: * **1%** of third-party revenue for **Service Mark License Fees** (DXC Brand). * **2%** of third-party revenue for **Global Network Intangibles (GNI)**, providing access to the **"EDGE"** delivery platform. * **FY 2025-26 Transaction Limits:** Shareholders approved significant related-party caps, including up to **Rs. 24 Crores** for transactions between **XSUI** and **DXC Technology Services LLC**. --- ### **Risk Profile & Contingent Liabilities** XSL faces a complex landscape of tax litigation and evolving operational risks. **Tax & Regulatory Headwinds:** * **Service Tax Dispute:** A major demand re-affirmed in **November 2025** totaling **INR 47.17 Crore** (Principal + Penalty). * **Total Litigation Exposure:** As of **December 2025**, primary pending litigation demands reached **INR 105.56 Crore**, plus escalating interest. * **New Labour Codes:** Implementation in **November 2025** resulted in an incremental **INR 1.03 Crore** impact on employee benefit expenses. * **Income Tax:** The company is currently contesting a "wrong demand" of **INR 5.86 Crore** due to tax department computation errors. **Operational & Market Risks:** * **Currency Volatility:** Primary exposure to **USD**. As of March 2025, the Group held **USD liabilities of 9,876 Lakhs** against **assets of 4,455 Lakhs**. * **Cybersecurity:** The adoption of **Generative AI** and **LLMs** has introduced new attack surfaces and data privacy complexities. * **Talent Management:** Ongoing **skills shortages** in specialized tech domains and attrition remain key pressures on margins. * **Actuarial Risk:** A **0.5% decrease** in the discount rate for gratuity obligations would increase liabilities by **INR 8 Lakhs**.