Loading...

Expleo Solutions

BSE:533121
Snowflake Description

Flawless balance sheet with outstanding track record.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
533121
BSE
₹5B
Market Cap
  1. Home
  2. IN
  3. Software
Company description

Expleo Solutions Limited, together with its subsidiaries, primarily provides software validation and verification services to the banking, financial services, and insurance industry worldwide. The last earnings update was 84 days ago. More info.


Add to Portfolio Compare Print
533121 Share Price and Events
7 Day Returns
-1.1%
BSE:533121
2.4%
IN IT
-1%
IN Market
1 Year Returns
-4.5%
BSE:533121
20.8%
IN IT
-1.6%
IN Market
533121 Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Expleo Solutions (533121) -1.1% -3.1% 11.9% -4.5% -51% 20.9%
IN IT 2.4% 7.8% 10.9% 20.8% 48.7% 85%
IN Market -1% 3% 6.2% -1.6% 39% 73%
1 Year Return vs Industry and Market
  • 533121 underperformed the IT industry which returned 20.8% over the past year.
  • 533121 underperformed the Market in India which returned -1.6% over the past year.
Price Volatility
533121
Industry
5yr Volatility vs Market

533121 Value

 Is Expleo Solutions undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Expleo Solutions to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Expleo Solutions.

BSE:533121 Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Extrapolated from most recent financials. See below
Discount Rate (Cost of Equity) See below 16.5%
Perpetual Growth Rate 10-Year IN Government Bond Rate 7.6%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for BSE:533121
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year IN Govt Bond Rate 7.6%
Equity Risk Premium S&P Global 8.6%
IT Unlevered Beta Simply Wall St/ S&P Global 1.06
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 1.056 (1 + (1- 35%) (0%))
1.038
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.04
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 7.55% + (1.038 * 8.6%)
16.47%

Discounted Cash Flow Calculation for BSE:533121 using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Expleo Solutions is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

BSE:533121 DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (INR, Millions) Source Present Value
Discounted (@ 16.47%)
2019 277.35 Est @ 8.83% 238.12
2020 300.77 Est @ 8.44% 221.71
2021 325.37 Est @ 8.18% 205.91
2022 351.36 Est @ 7.99% 190.91
2023 378.96 Est @ 7.86% 176.79
2024 408.39 Est @ 7.76% 163.57
2025 439.84 Est @ 7.7% 151.25
2026 473.51 Est @ 7.66% 139.80
2027 509.61 Est @ 7.62% 129.18
2028 548.35 Est @ 7.6% 119.34
Present value of next 10 years cash flows ₹1,736.58
BSE:533121 DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= ₹548.35 × (1 + 7.55%) ÷ (16.47% – 7.55%)
₹6,608.69
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= ₹6,608.69 ÷ (1 + 16.47%)10
₹1,438.25
BSE:533121 Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= ₹1,736.58 + ₹1,438.25
₹3,174.83
Equity Value per Share
(INR)
= Total value / Shares Outstanding
= ₹3,174.83 / 10.71
₹296.34
BSE:533121 Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in BSE:533121 represents 0.9964x of NSEI:SQSBFSI
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.9964x
Value per Share
(Listing Adjusted, INR)
= Value per Share (INR) x Listing Adjustment Factor
= ₹ 296.34 x 0.9964
₹295.28
Value per share (INR) From above. ₹295.28
Current discount Discount to share price of ₹485.10
= -1 x (₹485.10 - ₹295.28) / ₹295.28
-64.3%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

  • The current share price of Expleo Solutions is above its future cash flow value.
Often investors are willing to pay a premium for a company that has a high dividend or the potential for future growth.
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Expleo Solutions's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Expleo Solutions's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
BSE:533121 PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2018-12-31) in INR ₹34.73
NSEI:SQSBFSI Share Price ** NSEI (2019-04-25) in INR ₹486.85
India IT Industry PE Ratio Median Figure of 84 Publicly-Listed IT Companies 15.94x
India Market PE Ratio Median Figure of 2,739 Publicly-Listed Companies 16.05x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Expleo Solutions.

BSE:533121 PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= NSEI:SQSBFSI Share Price ÷ EPS (both in INR)

= 486.85 ÷ 34.73

14.02x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Expleo Solutions is good value based on earnings compared to the IN IT industry average.
  • Expleo Solutions is good value based on earnings compared to the India market.
Price based on expected Growth
Does Expleo Solutions's expected growth come at a high price?
Raw Data
BSE:533121 PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 14.02x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts
Not available
India IT Industry PEG Ratio Median Figure of 21 Publicly-Listed IT Companies 1.31x
India Market PEG Ratio Median Figure of 586 Publicly-Listed Companies 1.32x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for Expleo Solutions, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Expleo Solutions's assets?
Raw Data
BSE:533121 PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2018-12-31) in INR ₹116.46
NSEI:SQSBFSI Share Price * NSEI (2019-04-25) in INR ₹486.85
India IT Industry PB Ratio Median Figure of 108 Publicly-Listed IT Companies 1.38x
India Market PB Ratio Median Figure of 3,630 Publicly-Listed Companies 1.09x
BSE:533121 PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= NSEI:SQSBFSI Share Price ÷ Book Value per Share (both in INR)

= 486.85 ÷ 116.46

4.18x

* Primary Listing of Expleo Solutions.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Expleo Solutions is overvalued based on assets compared to the IN IT industry average.
X
Value checks
We assess Expleo Solutions's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the IT industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the IT industry average (and greater than 0)? (1 check)
  5. Expleo Solutions has a total score of 2/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

533121 Future Performance

 How is Expleo Solutions expected to perform in the next 1 to 3 years based on estimates from 0 analysts?

In this section we usually present revenue and earnings growth projections based on the consensus estimates of professional analysts to help investors understand the company’s ability to generate profit. But as Expleo Solutions has not provided enough past data and has no analyst forecast, its future earnings cannot be reliably calculated by extrapolating past data or using analyst predictions.

This is quite a rare situation as 97% of companies covered by Simply Wall St do have past financial data. You can see them here.

Show me the analysis anyway

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
9.5%
Expected IT industry annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Expleo Solutions expected to grow at an attractive rate?
  • Unable to compare Expleo Solutions's earnings growth to the low risk savings rate as no estimate data is available.
Growth vs Market Checks
  • Unable to compare Expleo Solutions's earnings growth to the India market average as no estimate data is available.
  • Unable to compare Expleo Solutions's revenue growth to the India market average as no estimate data is available.
Annual Growth Rates Comparison
Raw Data
BSE:533121 Future Growth Rates Data Sources
Data Point Source Value (per year)
India IT Industry Earnings Growth Rate Market Cap Weighted Average 9.5%
India IT Industry Revenue Growth Rate Market Cap Weighted Average 9.4%
India Market Earnings Growth Rate Market Cap Weighted Average 18.3%
India Market Revenue Growth Rate Market Cap Weighted Average 11.7%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
BSE:533121 Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
All numbers in INR Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
BSE:533121 Future Estimates Data
Date (Data in INR Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2019-03-31 3,207 350 1
BSE:533121 Past Financials Data
Date (Data in INR Millions) Revenue Cash Flow Net Income *
2018-12-31 2,951 372
2018-09-30 2,949 377
2018-06-30 2,888 313
2018-03-31 2,764 250 320
2017-12-31 2,583 256
2017-09-30 2,488 243
2017-06-30 2,475 230
2017-03-31 2,599 423 238
2016-12-31 2,747 293
2016-09-30 2,809 329
2016-06-30 2,790 372
2016-03-31 2,642 577 369

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Unable to determine if Expleo Solutions is high growth as no earnings estimate data is available.
  • Unable to determine if Expleo Solutions is high growth as no revenue estimate data is available.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
BSE:533121 Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below

All data from Expleo Solutions Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BSE:533121 Future Estimates Data
Date (Data in INR Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2019-03-31 32.63 32.63 32.63 1.00
BSE:533121 Past Financials Data
Date (Data in INR Millions) EPS *
2018-12-31 34.73
2018-09-30 35.16
2018-06-30 29.29
2018-03-31 29.90
2017-12-31 23.86
2017-09-30 22.65
2017-06-30 21.45
2017-03-31 22.32
2016-12-31 27.55
2016-09-30 30.92
2016-06-30 35.10
2016-03-31 34.85

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Unable to establish if Expleo Solutions will efficiently use shareholders’ funds in the future without estimates of Return on Equity.

Next steps:

  1. Check out Expleo Solutions's track record over time to understand how much the company has returned to shareholders and its earnings growth rate in the past.
  2. Expleo Solutions's future outlook can be gauged by looking at industry trends and market size, and determining how well-positioned the company is compared to its competitors. Take a look at other high-growth Software companies here
  3. Expleo Solutions's competitive advantages and company strategy can generally be found in its financial reports archived here.
  4. Use fundamentals to screen for another stock to analyse from our database of over 75,000 companies worldwide
X
Future performance checks
We assess Expleo Solutions's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the India market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the India market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Expleo Solutions has a total score of 0/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

533121 Past Performance

  How has Expleo Solutions performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Expleo Solutions's growth in the last year to its industry (IT).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Expleo Solutions's year on year earnings growth rate has been positive over the past 5 years.
  • Expleo Solutions's 1-year earnings growth exceeds its 5-year average (45.5% vs 4.8%)
  • Expleo Solutions's earnings growth has exceeded the IN IT industry average in the past year (45.5% vs 24.5%).
Earnings and Revenue History
Expleo Solutions's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Expleo Solutions Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BSE:533121 Past Revenue, Cash Flow and Net Income Data
Date (Data in INR Millions) Revenue Net Income * G+A Expenses R&D Expenses
2018-12-31 2,950.61 371.99 26.78
2018-09-30 2,949.19 376.57 26.78
2018-06-30 2,888.09 313.48 26.78
2018-03-31 2,764.38 319.75 26.78
2017-12-31 2,583.48 255.61 572.90
2017-09-30 2,488.48 242.61 572.90
2017-06-30 2,475.48 229.61 572.90
2017-03-31 2,599.48 238.13 28.87
2016-12-31 2,746.62 292.99 402.28
2016-09-30 2,808.62 328.99 402.28
2016-06-30 2,789.62 371.99 402.28
2016-03-31 2,641.62 368.99 402.28
2015-12-31 2,444.55 279.48 289.93
2015-09-30 2,311.55 271.48 289.93
2015-06-30 2,211.55 240.48 289.93
2015-03-31 2,141.55 216.48 391.00
2014-12-31 2,115.64 222.17 300.52
2014-09-30 2,087.34 226.37 300.52
2014-06-30 2,027.24 260.57 300.52
2014-03-31 1,944.44 300.37 300.52
2013-12-31 1,818.73 300.21 305.35
2013-09-30 1,725.03 289.91 305.35
2013-06-30 1,632.73 222.51 305.35
2013-03-31 1,614.43 194.41 305.35
2012-12-31 1,576.92 200.67 260.45
2012-09-30 1,457.32 168.37 260.45
2012-06-30 1,344.92 169.97 260.45

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Expleo Solutions has efficiently used shareholders’ funds last year (Return on Equity greater than 20%).
  • Expleo Solutions used its assets more efficiently than the IN IT industry average last year based on Return on Assets.
  • Expleo Solutions has improved its use of capital last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Expleo Solutions's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the IT industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Expleo Solutions has a total score of 6/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

533121 Health

 How is Expleo Solutions's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Expleo Solutions's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Expleo Solutions is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Expleo Solutions has no long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Expleo Solutions's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • Low level of unsold assets.
  • Expleo Solutions has no debt, it does not need to be covered by short term assets.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Expleo Solutions Company Filings, last reported 3 months ago.

BSE:533121 Past Debt and Equity Data
Date (Data in INR Millions) Total Equity Total Debt Cash & Short Term Investments
2018-12-31 1,247.54 0.00 829.60
2018-09-30 1,247.54 0.00 829.60
2018-06-30 1,285.95 0.00 844.91
2018-03-31 1,285.95 0.00 844.91
2017-12-31 1,177.00 0.00 764.00
2017-09-30 1,177.00 0.00 764.00
2017-06-30 1,271.61 0.00 890.08
2017-03-31 1,271.23 0.00 884.59
2016-12-31 1,241.00 0.00 762.00
2016-09-30 1,241.00 0.00 762.00
2016-06-30 1,090.94 0.00 856.62
2016-03-31 1,090.94 0.00 856.62
2015-12-31 1,210.00 0.00 520.00
2015-09-30 1,210.00 0.00 520.00
2015-06-30 1,018.03 96.33 683.48
2015-03-31 1,018.03 96.33 683.48
2014-12-31 1,225.50 84.80 597.80
2014-09-30 1,225.50 84.80 597.80
2014-06-30 1,082.36 119.41 502.50
2014-03-31 1,082.36 119.41 502.50
2013-12-31 1,091.30 107.90 435.20
2013-09-30 1,091.30 107.90 435.20
2013-06-30 882.07 143.10 387.31
2013-03-31 882.07 143.10 387.31
2012-12-31 867.50 95.80 356.70
2012-09-30 867.50 95.80 356.70
2012-06-30 755.08 0.00 400.64
  • Expleo Solutions has no debt.
  • Expleo Solutions has no debt compared to 5 years ago when it was 9.9%.
  • Expleo Solutions has no debt, it does not need to be covered by operating cash flow.
  • Expleo Solutions has no debt, therefore coverage of interest payments is not a concern.
X
Financial health checks
We assess Expleo Solutions's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Expleo Solutions has a total score of 6/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

533121 Dividends

 What is Expleo Solutions's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
4.93%
Current annual income from Expleo Solutions dividends.
If you bought ₹2,000 of Expleo Solutions shares you are expected to receive ₹99 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Expleo Solutions's pays a higher dividend yield than the bottom 25% of dividend payers in India (0.51%).
  • Expleo Solutions's dividend is above the markets top 25% of dividend payers in India (1.95%).
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
BSE:533121 Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
India IT Industry Average Dividend Yield Market Cap Weighted Average of 40 Stocks 1.5%
India Market Average Dividend Yield Market Cap Weighted Average of 1399 Stocks 1.4%
India Minimum Threshold Dividend Yield 10th Percentile 0.3%
India Bottom 25% Dividend Yield 25th Percentile 0.5%
India Top 25% Dividend Yield 75th Percentile 1.9%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

BSE:533121 Future Dividends Estimate Data
Date (Data in ₹) Dividend per Share (annual) Avg. No. Analysts
2019-03-31
BSE:533121 Past Annualized Dividends Data
Date (Data in ₹) Dividend per share (annual) Avg. Yield (%)
2018-05-04 24.000 5.118
2017-10-26 24.000 4.777
2017-04-27 24.000 4.768
2016-10-20 24.000 3.725
2016-04-28 24.000 2.460
2015-11-05 9.000 0.964
2015-08-14 9.000 1.279
2014-08-13 9.000 1.493
2014-01-23 10.000 2.865
2013-10-17 10.000 4.744
2013-04-26 6.000 7.366
2013-01-24 6.000 8.188
2012-10-25 6.000 6.728
2012-04-27 6.000 8.583
2012-01-25 4.000 8.991
2011-11-03 4.000 9.732
2011-07-11 1.000 2.529
2010-07-29 1.000 1.330
2010-05-03 1.000 0.658

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Whilst dividend payments have been stable, Expleo Solutions has been paying a dividend for less than 10 years.
  • Dividend payments have increased, but Expleo Solutions only paid a dividend in the past 9 years.
Current Payout to shareholders
What portion of Expleo Solutions's earnings are paid to the shareholders as a dividend.
  • Dividends paid are covered by earnings (1.7x coverage).
Future Payout to shareholders
  • Insufficient estimate data to determine if a dividend will be paid in 3 years and that it will be sustainable.
X
Income/ dividend checks
We assess Expleo Solutions's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.3%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Expleo Solutions afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Expleo Solutions has a total score of 3/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

533121 Management

 What is the CEO of Expleo Solutions's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Balaji Viswanathan
TENURE AS CEO 0.6 years
CEO Bio

Mr. Balaji Viswanathan serves as Managing Director and Chief Executive Officer at SQS India BFSI Limited since September 1, 2018. He was as Senior Director in charge of Global Delivery for BFSI services at Concentrix, outsourced business division of SYNNEX Corporation, a Fortune 500 company listed on the NYSE. Mr. Viswanathan has over 24 years of professional experience in the financial services domain of which 16 years have been in the Financial Services Industry and 8 years in the Outsourcing/Offshoring of Financial Services. He worked with Serco, Reliance Jio Payments Bank, Yes Bank and HDFC Bank where he has garnered a strong domain knowledge of Core Banking Systems, Cards, Transaction Switching apart from being responsible for operations and technology at Master Card International on the payment network side.

CEO Compensation
  • Insufficient data for Balaji to compare compensation growth.
  • Insufficient data for Balaji to establish whether their remuneration is reasonable compared to companies of similar size in India.
Management Team Tenure

Average tenure and age of the Expleo Solutions management team in years:

1.8
Average Tenure
48
Average Age
  • The average tenure for the Expleo Solutions management team is less than 2 years, this suggests a new team.
Management Team

P. Srinath

TITLE
Senior VP of Technology & Infrastructure
AGE
44

Siripurapu Seshadri Kumar

TITLE
Compliance Officer & Company Secretary
COMPENSATION
₹259K
AGE
59
TENURE
3 yrs

Phani Tangirala

TITLE
Senior Director of Global Insurance Vertical
AGE
47

Meera Krishnan

TITLE
Vice President
AGE
54
TENURE
6.8 yrs

Suresh Nagarajan

TITLE
Senior Director of Global Cards & Payments Vertical
AGE
44

Balaji Venkatasubramanian

TITLE
Director of Practice Delivery BFS
AGE
48

Balaji Viswanathan

TITLE
MD & CEO
TENURE
0.6 yrs

Desikan Narayanan

TITLE
Chief Financial Officer
TENURE
0.6 yrs

Sanjay Balarama

TITLE
Senior Sales Manager
AGE
48

R. Srinivasan

TITLE
Global Head of BFSI
COMPENSATION
₹14M
AGE
49
Board of Directors Tenure

Average tenure and age of the Expleo Solutions board of directors in years:

1.7
Average Tenure
52
Average Age
  • The average tenure for the Expleo Solutions board of directors is less than 3 years, this suggests a new board.
Board of Directors

René Wolfgang Gawron

TITLE
Non-Executive Chairman of the Board
AGE
57
TENURE
0.3 yrs

Balaji Viswanathan

TITLE
MD & CEO
TENURE
0.6 yrs

Kothandaraman Kumar

TITLE
Deputy Chairman
COMPENSATION
₹1M
AGE
61
TENURE
2.7 yrs

S. Rajagopalan

TITLE
Independent Director
COMPENSATION
₹1M
AGE
62
TENURE
10.6 yrs

Rajiv Kuchhal

TITLE
Independent Director
COMPENSATION
₹940K
AGE
52
TENURE
7.6 yrs

Ralph Gillessen

TITLE
Non-Executive Director
AGE
49
TENURE
0.7 yrs

Ulrich Bäumer

TITLE
Independent Director
COMPENSATION
₹660K

Lilian Paul

TITLE
Independent Director
COMPENSATION
₹820K
AGE
48
TENURE
4.5 yrs

Olivier Aldrin

TITLE
Non-Executive Director
AGE
52
TENURE
0.3 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (₹) Value (₹)
24. Aug 18 Sell N. Sreenivasan Individual 20. Aug 18 21. Aug 18 -2,657 ₹433.16 ₹-1,150,904
04. Jun 18 Sell V S Chittan Individual 07. May 18 30. May 18 -2,000 ₹560.57 ₹-1,121,136
X
Management checks
We assess Expleo Solutions's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Expleo Solutions has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

533121 News

Simply Wall St News

533121 Company Info

Description

Expleo Solutions Limited, together with its subsidiaries, primarily provides software validation and verification services to the banking, financial services, and insurance industry worldwide. The company offers management consultancy services, such as assessments, planning and advice, risk management, delivery, and ongoing managed services. It also provides quality management services comprising quality governance and quality assurance management services. In addition, the company offers software testing services, such as performance testing, security testing, mobile testing, test data management, environment, and crowd sourcing services. It also serves manufacturing, automotive, retail and logistics, energy and utilities, telecoms and media, online gaming, healthcare and pharmaceutical, and public sector industries. The company was formerly known as SQS India BFSI Limited and changed its name to Expleo Solutions Limited in April 2019. Expleo Solutions Limited was founded in 1993 and is based in Chennai, India. SQS India BFSI Limited is a subsidiary of SQS Software Quality Systems AG.

Details
Name: Expleo Solutions Limited
533121
Exchange: BSE
Founded: 1993
₹5,215,809,539
10,713,381
Website: http://www.sqs-bfsi.com
Address: Expleo Solutions Limited
6A, Prince Infocity II,
Sixth Floor,
Chennai,
Tamil Nadu, 600096,
India
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
NSEI SQSBFSI Equity Shares National Stock Exchange of India IN INR 26. Oct 2009
BSE 533121 Equity Shares Mumbai Stock Exchange IN INR 26. Oct 2009
Number of employees
Current staff
Staff numbers
1,012
Expleo Solutions employees.
Industry
IT Consulting and Other Services
Software
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/04/25 13:42
End of day share price update: 2019/04/25 00:00
Last estimates confirmation: 2018/09/15
Last earnings filing: 2019/01/31
Last earnings reported: 2018/12/31
Last annual earnings reported: 2018/03/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.