Login
Products
Login
Home
Alerts
Search
Watchlist
Products

XPRO India Ltd

XPROINDIA
NSE
1,018.20
0.91%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

XPRO India Ltd

XPROINDIA
NSE
1,018.20
0.91%
30 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
2,390Cr
Close
Close Price
1,018.20
Industry
Industry
Packaging - Films
PE
Price To Earnings
183.79
PS
Price To Sales
4.51
Revenue
Revenue
529Cr
Rev Gr TTM
Revenue Growth TTM
4.72%
PAT Gr TTM
PAT Growth TTM
-70.63%
Peer Comparison
How does XPROINDIA stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
XPROINDIA
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
12413111096128139134105158145120106
Growth YoY
Revenue Growth YoY%
-13.0-18.0-17.93.33.35.821.88.823.24.6-10.51.7
Expenses
ExpensesCr
10511295811121221219414814711396
Operating Profit
Operating ProfitCr
191915151716131110-3711
OPM
OPM%
15.514.713.515.813.111.610.010.16.3-1.86.110.0
Other Income
Other IncomeCr
113336553344
Interest Expense
Interest ExpenseCr
221111121222
Depreciation
DepreciationCr
333333333333
PBT
PBTCr
15161414171914119-4710
Tax
TaxCr
1144445432223
PAT
PATCr
41191112141077-557
Growth YoY
PAT Growth YoY%
-75.5-39.1-41.165.1191.124.24.8-30.1-47.1-139.1-50.0-8.7
NPM
NPM%
3.48.68.611.19.710.17.47.14.2-3.84.16.4
EPS
EPS
2.46.24.65.25.96.44.53.43.0-2.52.12.9

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
259275319307347355373472511465535529
Growth
Revenue Growth%
6.516.0-3.712.82.35.226.48.3-8.915.0-1.1
Expenses
ExpensesCr
256262293287320325333408437399485504
Operating Profit
Operating ProfitCr
31426212730406474665025
OPM
OPM%
1.15.08.26.87.78.410.813.514.614.29.44.8
Other Income
Other IncomeCr
5342782224101915
Interest Expense
Interest ExpenseCr
13232521201917138567
Depreciation
DepreciationCr
141817161312121212111112
PBT
PBTCr
-19-25-121120134159605222
Tax
TaxCr
-51000005-41416149
PAT
PATCr
-14-35-12112084545443813
Growth
PAT Growth%
-153.065.0185.4-78.0-82.81,997.3437.91.0-3.3-13.4-66.1
NPM
NPM%
-5.4-12.8-3.93.40.70.12.29.58.99.47.12.4
EPS
EPS
-7.9-20.1-7.06.01.30.24.725.425.621.817.25.5

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
121212121212121218222223
Reserves
ReservesCr
105705768707078123184489548662
Current Liabilities
Current LiabilitiesCr
128139132127113120115958577131122
Non Current Liabilities
Non Current LiabilitiesCr
142138154142123114104682240251292
Total Liabilities
Total LiabilitiesCr
3863593543493173163083353406779931,100
Current Assets
Current AssetsCr
10892110133115117122145132429440442
Non Current Assets
Non Current AssetsCr
278266244216202199186190208249553658
Total Assets
Total AssetsCr
3863593543493173163083353406779931,100

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-314243429384849834413
Investing Cash Flow
Investing Cash FlowCr
18-4-2287-6-2-10-58-320-113
Financing Cash Flow
Financing Cash FlowCr
-16-10-20-63-38-27-51-21-43278203
Net Cash Flow
Net Cash FlowCr
0010-25-517-191102
Free Cash Flow
Free Cash FlowCr
-314217323324643476-274
CFO To PAT
CFO To PAT%
19.9-39.7-191.4324.61,244.49,658.7572.3108.2182.6100.233.6
CFO To EBITDA
CFO To EBITDA%
-99.8102.190.3163.4108.6129.7118.676.2111.366.525.4

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
344858554019881,7201,2582,4322,604
Price To Earnings
Price To Earnings
0.00.00.05.317.247.610.538.327.755.468.5
Price To Sales
Price To Sales
0.10.20.20.20.10.10.23.62.55.24.9
Price To Book
Price To Book
0.30.60.80.70.50.21.012.86.24.84.6
EV To EBITDA
EV To EBITDA
70.316.39.410.07.05.35.428.017.032.651.9
Profitability Ratios
Profitability Ratios
GPM
GPM%
24.530.031.528.827.927.829.031.031.532.228.5
OPM
OPM%
1.15.08.26.87.78.410.813.514.614.29.4
NPM
NPM%
-5.4-12.8-3.93.40.70.12.29.58.99.47.1
ROCE
ROCE%
-2.0-0.94.912.69.68.213.323.927.711.86.9
ROE
ROE%
-11.9-43.0-17.913.22.80.59.333.422.48.66.7
ROA
ROA%
-3.6-9.8-3.53.00.70.12.713.413.36.53.8
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Company Overview** XPRO India Ltd is a leading niche manufacturer in the polymer processing industry, specializing in high-technology biaxially oriented and coextruded polymer films and sheets. The company operates through three core divisions: 1. **Biax Division** – Produces dielectric BOPP (biaxially oriented polypropylene) films for capacitors, serving electric mobility, renewable energy, and industrial electronics sectors. 2. **Coex Division** – Manufactures coextruded multilayer sheets, thermoformed refrigerator liners, and specialty cast films for white goods, automotive, hygiene, and medical applications. 3. **Xpro Dielectric Films FZ-LLC (UAE)** – A wholly-owned subsidiary established in Ras Al Khaimah to expand global footprint and serve international markets. The company has manufacturing facilities in **Barjora (West Bengal)**, **Ranjangaon (Maharashtra)**, and **Greater Noida (Uttar Pradesh)**, with a new plant under development in the UAE. --- ### **Strategic Expansion & Capacity Growth (Key Development Focus: 2022–2026)** #### **1. Dielectric Film Capacity Expansion** - **Current Status (Nov 2025):** - XPRO is executing a **multi-phase organic expansion** to significantly increase dielectric film capacity in India and the UAE. - Targeted **nameplate capacity** will reach **~13,000 MT per annum** by end-2025, up from 4,000 MT in 2022 — a **tripling of output**. - This will be further expanded to **around six times the 2024 level (~24,000–26,000 MT)** over the next 3–4 years with two additional advanced lines: - **Fourth line in UAE (land secured)** - **Fifth line in India (site under evaluation)** - **Barjora Expansion (India):** - The second dielectric film line at Barjora is undergoing **final test runs** after delays due to equipment supply chain issues. - **Commercial production expected by September 2025**, with full capacity utilization anticipated in FY2026. - On completion, this will **double current Indian capacity** and generate **INR 120–150 crores** in annual revenue. - Production in FY2025 was **3,556 MT** (down from 3,629 MT in FY2024 due to commissioning downtime), with sales of **INR 136.34 crores**. - **Ras Al Khaimah Plant (UAE):** - **Xpro Dielectric Films FZ-LLC** was incorporated in **May 2024**; construction began on **November 8, 2024**. - Core equipment delivered, with implementation on schedule. First production expected in **H1 FY2026**. - Positioned as an **export-oriented facility** targeting the U.S., Europe, and other technically advanced markets. - Supports **global value chain integration** and aligns with **"China Plus One" de-risking strategies** of global buyers. #### **Strategic Objectives:** - Transition from domestic leader to **mid-to-upper tier global player** in dielectric films. - Focus on **high-value, technology-driven segments** (e.g., EVs, solar inverters, industrial electronics), avoiding low-margin commodity films. - Become a **key non-China supplier** of premium dielectric films for power and automotive applications. --- ### **Market Position & Competitive Advantage** #### **Dielectric Films – India’s Sole Producer** - XPRO is the **only Indian manufacturer of dielectric capacitor films**, capturing **over 30% of domestic demand** (up to 33% in earlier years). - The remaining **~67–70% is imported**, primarily from China, Japan, Korea, and Europe — a massive **import substitution opportunity**. - Products developed as **import substitutes meeting global standards**, serving critical applications in: - Electric vehicles (EVs): DC link capacitors, power control units, start-stop systems - Solar energy: Inverters and power conditioning units - Industrial electronics, lighting, and power transmission #### **Technology & Capabilities:** - Core dielectric film technology initially sourced from the **UK**, now **fully developed and enhanced in-house**. - **Advanced BOPP lines** supplied by European OEMs (e.g., Brückner, Germany). - **Ultra-clean room manufacturing** under highly controlled conditions. - R&D focus on **ultra-thin (2–12 microns), hazy, semi-rough, and high-temperature films**. - Commercialized **semi-rough films** for locomotive capacitors and **hazy films** for high-voltage applications. #### **Global Reach & Export Potential** - Currently exports dielectric films to **USA, Germany, and other advanced markets**, although capacity constraints limit volumes. - **Export sales: INR 14.20 crores (2.65% of total turnover)** in FY2024–25. - Once new capacity comes online, management expects **exports to grow significantly**, supported by ongoing long-term supply discussions. --- ### **Coex Division – Market Leadership in White Goods** #### **Operations & Capacity** - Supplies **coextruded sheets and thermoformed liners** to major refrigerator OEMs (e.g., LG, Whirlpool, IFB). - Facilities in **Ranjangaon and Greater Noida** with: - **8 sheet extrusion lines** - **5 thermoforming lines** - **2 coextruded cast film lines** (Ranjangaon) - **Nameplate capacity (Jul 2025):** - Coextruded sheets: **39,000 MT** - Thermoformed liners: **7,000 MT** - Cast films: **5,400 MT** #### **Market Trends & Growth Drivers** - **Indian refrigerator market:** - Reached **19 million units in FY2024–25** (16% YoY growth). - Penetration <50%, offering strong **long-term growth potential** (CAGR of **10–11% projected until 2030**). - Driven by rural electrification, premiumization, and PLI-linked localization. #### **Expansion & Optimization** - Acquired and integrated **additional sheet extrusion and thermoforming lines** to expand capacity. - At Ranjangaon, switched to **solar power via open access** from associate **TP Mercury Limited**, effective October 1, 2024 – generating **significant energy cost savings** under a **25-year agreement**. #### **Competitive Landscape** - Facing **pricing pressure from OEMs** and **selective vertical integration** (e.g., under PLI scheme). - However, XPRO retains **major clients due to operational flexibility, reliability, and multi-line redundancy**. --- ### **Financial & Operational Highlights** #### **Revenue & Performance** - **Q4 FY2025 revenue:** INR **158.21 crores** (up **23% YoY**). - **Consolidated turnover FY2024–25:** ~INR **537 crores** (estimated based on reported segments). - **EBITDA Margins (Q4 FY2024):** - **Biax Division (dielectric films): >40%** - **Coex Division (sheets & liners): 5–6%** - Coex Division contributed **>70% of total sales** in Q4, pulling down **consolidated EBITDA**, despite strong individual performance. #### **Profitability Outlook** - Management believes **EBITDA margins have bottomed out**. - Expected **significant improvement in H2 FY2025–26** as Barjora expansion reaches full commercial operation. #### **Funding Strategy** - **Primarily equity-funded expansions** — minimal long-term debt. - Raised **INR 150 crores via warrant issue (2023)** to fund organic growth. - Reinforces **low financial risk model** and long-term value creation focus.