Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹741Cr
Rev Gr TTM
Revenue Growth TTM
13.29%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

XCHANGING
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 1.6 | 0.7 | -0.3 | 2.7 | -2.9 | -0.4 | 2.8 | 7.4 | 14.1 | 13.5 | 18.8 | 7.0 |
| 33 | 30 | 32 | 31 | 35 | 33 | 34 | 31 | 33 | 34 | 36 | 33 |
Operating Profit Operating ProfitCr |
| 28.7 | 31.6 | 26.9 | 26.6 | 22.2 | 24.2 | 24.5 | 31.1 | 34.2 | 32.7 | 32.2 | 32.9 |
Other Income Other IncomeCr | 3 | 4 | 6 | 5 | 8 | 6 | 4 | 4 | 4 | 4 | 3 | 3 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 16 | 17 | 17 | 16 | 16 | 14 | 13 | 16 | 20 | 19 | 19 | 18 |
| 5 | 26 | 3 | 19 | 4 | 4 | 3 | 2 | 5 | 5 | 3 | 5 |
|
Growth YoY PAT Growth YoY% | -0.5 | -160.0 | 15.3 | -151.2 | 12.3 | 218.5 | -29.0 | 509.0 | 18.3 | 29.5 | 65.6 | -9.0 |
| 24.1 | -20.3 | 32.0 | -8.3 | 27.9 | 24.1 | 22.1 | 31.7 | 28.9 | 27.6 | 30.8 | 27.0 |
| 1.0 | -0.8 | 1.2 | -0.3 | 1.1 | 0.9 | 0.9 | 1.3 | 1.3 | 1.2 | 1.5 | 1.2 |
| Financial Year | Dec 2014 | Dec 2015 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | -2.6 | | -39.5 | -1.0 | -1.0 | 7.4 | -11.0 | 0.1 | 0.0 | 6.0 | 9.4 |
| 287 | 252 | 298 | 160 | 141 | 134 | 140 | 121 | 125 | 128 | 132 | 136 |
Operating Profit Operating ProfitCr |
| 0.1 | 9.9 | 3.0 | 14.0 | 23.2 | 26.4 | 28.3 | 30.6 | 28.4 | 26.8 | 28.7 | 33.0 |
Other Income Other IncomeCr | 36 | 15 | 14 | 16 | 15 | 13 | 16 | 9 | 11 | 22 | 17 | 14 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 6 | 6 |
Depreciation DepreciationCr | 5 | 4 | 3 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
| 32 | 39 | 20 | 41 | 57 | 59 | 70 | 61 | 60 | 66 | 63 | 75 |
| 7 | 9 | 2 | 9 | 10 | 5 | 7 | 8 | 15 | 52 | 14 | 17 |
|
| | 16.3 | | 73.1 | 47.6 | 17.1 | 14.2 | -15.8 | -14.6 | -69.5 | 261.9 | 16.7 |
| 8.8 | 10.4 | 6.0 | 17.0 | 25.4 | 30.0 | 31.9 | 30.2 | 25.7 | 7.8 | 26.8 | 28.6 |
| 2.3 | 2.6 | 1.6 | 2.8 | 4.2 | 4.9 | 5.6 | 4.7 | 4.0 | 1.2 | 4.5 | 5.2 |
| Financial Year | Dec 2014 | Dec 2015 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 111 | 111 | 111 | 111 | 111 | 111 | 111 | 111 | 111 | 111 | 111 | 111 |
| 193 | 222 | 239 | 272 | 322 | 385 | 444 | 502 | 565 | 243 | 247 | 256 |
Current Liabilities Current LiabilitiesCr | 97 | 72 | 97 | 81 | 77 | 72 | 64 | 58 | 55 | 55 | 72 | 69 |
Non Current Liabilities Non Current LiabilitiesCr | 8 | 7 | 4 | 3 | 3 | 5 | 6 | 5 | 12 | 114 | 74 | 77 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 191 | 197 | 237 | 266 | 314 | 389 | 421 | 482 | 543 | 337 | 329 | 337 |
Non Current Assets Non Current AssetsCr | 219 | 215 | 215 | 202 | 199 | 184 | 204 | 194 | 200 | 186 | 175 | 176 |
Total Assets Total AssetsCr |
| Financial Year | Dec 2014 | Dec 2015 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 1 | 28 | 38 | 36 | 48 | 46 | 62 | 35 | 42 | -12 | 47 |
Investing Cash Flow Investing Cash FlowCr | 4 | 5 | 10 | 5 | 11 | 14 | 8 | 8 | 10 | 35 | 14 |
Financing Cash Flow Financing Cash FlowCr | 0 | -1 | -1 | -1 | 0 | -1 | -2 | -1 | 0 | -232 | -70 |
|
Free Cash Flow Free Cash FlowCr | -4 | 26 | 38 | 37 | 48 | 45 | 61 | 35 | 42 | -12 | 47 |
| 2.4 | 95.1 | 205.8 | 114.5 | 103.1 | 83.6 | 99.3 | 66.5 | 93.6 | -88.0 | 94.3 |
CFO To EBITDA CFO To EBITDA% | 168.6 | 99.9 | 411.7 | 139.1 | 112.7 | 94.9 | 111.9 | 65.5 | 84.7 | -25.8 | 88.1 |
| Financial Year | Dec 2014 | Dec 2015 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 435 | 642 | 534 | 641 | 494 | 352 | 721 | 902 | 593 | 1,261 | 957 |
Price To Earnings Price To Earnings | 17.4 | 22.0 | 36.6 | 20.3 | 10.6 | 6.4 | 11.5 | 17.2 | 13.2 | 92.0 | 19.3 |
Price To Sales Price To Sales | 1.5 | 2.3 | 1.7 | 3.5 | 2.7 | 1.9 | 3.7 | 5.2 | 3.4 | 7.2 | 5.2 |
Price To Book Price To Book | 1.4 | 1.9 | 1.5 | 1.7 | 1.1 | 0.7 | 1.3 | 1.5 | 0.9 | 3.6 | 2.7 |
| 1,032.0 | 19.2 | 52.7 | 21.6 | 5.5 | 0.6 | 6.0 | 8.7 | 1.6 | 22.6 | 14.0 |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
| 0.1 | 9.9 | 3.0 | 14.0 | 23.2 | 26.4 | 28.3 | 30.6 | 28.4 | 26.8 | 28.7 |
| 8.8 | 10.4 | 6.0 | 17.0 | 25.4 | 30.0 | 31.9 | 30.2 | 25.7 | 7.8 | 26.8 |
| 10.4 | 11.6 | 5.7 | 10.6 | 13.1 | 11.9 | 12.5 | 9.9 | 8.8 | 14.8 | 15.7 |
| 8.3 | 8.8 | 5.2 | 8.3 | 10.8 | 11.0 | 11.2 | 8.6 | 6.6 | 3.9 | 13.8 |
| 6.1 | 7.1 | 4.0 | 6.8 | 9.1 | 9.6 | 10.0 | 7.8 | 6.0 | 2.6 | 9.8 |
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**.