Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹2,390Cr
Rev Gr TTM
Revenue Growth TTM
4.72%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

XPROINDIA
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% | -13.0 | -18.0 | -17.9 | 3.3 | 3.3 | 5.8 | 21.8 | 8.8 | 23.2 | 4.6 | -10.5 | 1.7 |
| 105 | 112 | 95 | 81 | 112 | 122 | 121 | 94 | 148 | 147 | 113 | 96 |
Operating Profit Operating ProfitCr |
| 15.5 | 14.7 | 13.5 | 15.8 | 13.1 | 11.6 | 10.0 | 10.1 | 6.3 | -1.8 | 6.1 | 10.0 |
Other Income Other IncomeCr | 1 | 1 | 3 | 3 | 3 | 6 | 5 | 5 | 3 | 3 | 4 | 4 |
Interest Expense Interest ExpenseCr | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 2 |
Depreciation DepreciationCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| 15 | 16 | 14 | 14 | 17 | 19 | 14 | 11 | 9 | -4 | 7 | 10 |
| 11 | 4 | 4 | 4 | 4 | 5 | 4 | 3 | 2 | 2 | 2 | 3 |
|
Growth YoY PAT Growth YoY% | -75.5 | -39.1 | -41.1 | 65.1 | 191.1 | 24.2 | 4.8 | -30.1 | -47.1 | -139.1 | -50.0 | -8.7 |
| 3.4 | 8.6 | 8.6 | 11.1 | 9.7 | 10.1 | 7.4 | 7.1 | 4.2 | -3.8 | 4.1 | 6.4 |
| 2.4 | 6.2 | 4.6 | 5.2 | 5.9 | 6.4 | 4.5 | 3.4 | 3.0 | -2.5 | 2.1 | 2.9 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 6.5 | 16.0 | -3.7 | 12.8 | 2.3 | 5.2 | 26.4 | 8.3 | -8.9 | 15.0 | -1.1 |
| 256 | 262 | 293 | 287 | 320 | 325 | 333 | 408 | 437 | 399 | 485 | 504 |
Operating Profit Operating ProfitCr |
| 1.1 | 5.0 | 8.2 | 6.8 | 7.7 | 8.4 | 10.8 | 13.5 | 14.6 | 14.2 | 9.4 | 4.8 |
Other Income Other IncomeCr | 5 | 3 | 4 | 27 | 8 | 2 | 2 | 2 | 4 | 10 | 19 | 15 |
Interest Expense Interest ExpenseCr | 13 | 23 | 25 | 21 | 20 | 19 | 17 | 13 | 8 | 5 | 6 | 7 |
Depreciation DepreciationCr | 14 | 18 | 17 | 16 | 13 | 12 | 12 | 12 | 12 | 11 | 11 | 12 |
| -19 | -25 | -12 | 11 | 2 | 0 | 13 | 41 | 59 | 60 | 52 | 22 |
| -5 | 10 | 0 | 0 | 0 | 0 | 5 | -4 | 14 | 16 | 14 | 9 |
|
| | -153.0 | 65.0 | 185.4 | -78.0 | -82.8 | 1,997.3 | 437.9 | 1.0 | -3.3 | -13.4 | -66.1 |
| -5.4 | -12.8 | -3.9 | 3.4 | 0.7 | 0.1 | 2.2 | 9.5 | 8.9 | 9.4 | 7.1 | 2.4 |
| -7.9 | -20.1 | -7.0 | 6.0 | 1.3 | 0.2 | 4.7 | 25.4 | 25.6 | 21.8 | 17.2 | 5.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 18 | 22 | 22 | 23 |
| 105 | 70 | 57 | 68 | 70 | 70 | 78 | 123 | 184 | 489 | 548 | 662 |
Current Liabilities Current LiabilitiesCr | 128 | 139 | 132 | 127 | 113 | 120 | 115 | 95 | 85 | 77 | 131 | 122 |
Non Current Liabilities Non Current LiabilitiesCr | 142 | 138 | 154 | 142 | 123 | 114 | 104 | 68 | 22 | 40 | 251 | 292 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 108 | 92 | 110 | 133 | 115 | 117 | 122 | 145 | 132 | 429 | 440 | 442 |
Non Current Assets Non Current AssetsCr | 278 | 266 | 244 | 216 | 202 | 199 | 186 | 190 | 208 | 249 | 553 | 658 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -3 | 14 | 24 | 34 | 29 | 38 | 48 | 49 | 83 | 44 | 13 |
Investing Cash Flow Investing Cash FlowCr | 18 | -4 | -2 | 28 | 7 | -6 | -2 | -10 | -58 | -320 | -113 |
Financing Cash Flow Financing Cash FlowCr | -16 | -10 | -20 | -63 | -38 | -27 | -51 | -21 | -43 | 278 | 203 |
|
Free Cash Flow Free Cash FlowCr | -3 | 14 | 21 | 73 | 23 | 32 | 46 | 43 | 47 | 6 | -274 |
| 19.9 | -39.7 | -191.4 | 324.6 | 1,244.4 | 9,658.7 | 572.3 | 108.2 | 182.6 | 100.2 | 33.6 |
CFO To EBITDA CFO To EBITDA% | -99.8 | 102.1 | 90.3 | 163.4 | 108.6 | 129.7 | 118.6 | 76.2 | 111.3 | 66.5 | 25.4 |
| Financial Year | Mar 2015 | Mar 2016 | 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 | 34 | 48 | 58 | 55 | 40 | 19 | 88 | 1,720 | 1,258 | 2,432 | 2,604 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 5.3 | 17.2 | 47.6 | 10.5 | 38.3 | 27.7 | 55.4 | 68.5 |
Price To Sales Price To Sales | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 3.6 | 2.5 | 5.2 | 4.9 |
Price To Book Price To Book | 0.3 | 0.6 | 0.8 | 0.7 | 0.5 | 0.2 | 1.0 | 12.8 | 6.2 | 4.8 | 4.6 |
| 70.3 | 16.3 | 9.4 | 10.0 | 7.0 | 5.3 | 5.4 | 28.0 | 17.0 | 32.6 | 51.9 |
Profitability Ratios Profitability Ratios |
| 24.5 | 30.0 | 31.5 | 28.8 | 27.9 | 27.8 | 29.0 | 31.0 | 31.5 | 32.2 | 28.5 |
| 1.1 | 5.0 | 8.2 | 6.8 | 7.7 | 8.4 | 10.8 | 13.5 | 14.6 | 14.2 | 9.4 |
| -5.4 | -12.8 | -3.9 | 3.4 | 0.7 | 0.1 | 2.2 | 9.5 | 8.9 | 9.4 | 7.1 |
| -2.0 | -0.9 | 4.9 | 12.6 | 9.6 | 8.2 | 13.3 | 23.9 | 27.7 | 11.8 | 6.9 |
| -11.9 | -43.0 | -17.9 | 13.2 | 2.8 | 0.5 | 9.3 | 33.4 | 22.4 | 8.6 | 6.7 |
| -3.6 | -9.8 | -3.5 | 3.0 | 0.7 | 0.1 | 2.7 | 13.4 | 13.3 | 6.5 | 3.8 |
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.