Expleo Solutions (EXPLEOSOL)₹838.00−1.26%IT Enabled Services
In the Jun 2026 quarter (consolidated), Expleo Solutions reported sales of ₹292 Cr, up 12.4% from Jun 2025, and net profit of ₹33.87 Cr, up 69.9% year on year. For the year to Mar 2026, sales were ₹1,108 Cr and net profit ₹124 Cr.
Company filings, consolidated accounts; latest reported quarter Jun 2026
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 234 | 250 | 255 | 252 | 259 | 258 | 256 | 260 | 283 | 279 | 286 | 292 |
| Expenses | 201 | 213 | 222 | 214 | 218 | 220 | 217 | 231 | 237 | 234 | 245 | 250 |
| Operating Profit | 33.94 | 37.95 | 33.93 | 38.94 | 41.89 | 38.94 | 39.93 | 29.95 | 46.93 | 45.94 | 42.93 | 41.91 |
| OPM % | 14.1% | 15.1% | 13.1% | 15.1% | 16.0% | 15.1% | 16.1% | 11.1% | 17.1% | 16.1% | 15.1% | 15.1% |
| Other Income | 2.01 | 11.03 | 2.01 | 2.01 | 13.04 | 3.01 | 5.02 | 7.02 | 13.04 | −6.02 | 15.04 | 7.03 |
| Interest | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.00 | 0.99 | 0.99 |
| Depreciation | 8.03 | 8.03 | 9.04 | 9.04 | 10.04 | 12.05 | 8.03 | 8.03 | 7.03 | 7.02 | 6.03 | 4.02 |
| Profit before tax | 26.95 | 40.92 | 25.97 | 30.97 | 43.96 | 27.96 | 35.95 | 27.96 | 50.92 | 31.94 | 50.95 | 43.94 |
| Tax % | 24.0% | 16.0% | 40.0% | 23.0% | 20.0% | 30.0% | 32.0% | 28.0% | 23.0% | 31.0% | 18.0% | 23.0% |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | −11.02 | 2.01 | 0.00 |
| Net Profit | 20.92 | 33.91 | 15.93 | 23.90 | 34.88 | 19.93 | 23.92 | 19.93 | 39.86 | 21.93 | 41.86 | 33.87 |
| EPS (Rs) | 13.24 | 21.95 | 10.13 | 15.42 | 22.90 | 12.77 | 15.54 | 13.17 | 25.63 | 14.27 | 26.86 | 22.05 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 264 | 260 | 271 | 283 | 270 | 301 | 743 | 903 | 965 | 1,026 | 1,108 | 1,140 |
| Expenses | 210 | 220 | 232 | 231 | 218 | 232 | 619 | 705 | 818 | 862 | 941 | 965 |
| Operating Profit | 53.87 | 40.92 | 39.89 | 52.91 | 52.86 | 69.88 | 124 | 200 | 149 | 166 | 170 | 178 |
| OPM % | 20.1% | 16.1% | 15.1% | 19.1% | 20.1% | 23.1% | 17.0% | 22.1% | 15.1% | 16.1% | 15.1% | 15.6% |
| Other Income | 6.02 | 1.01 | 13.04 | 6.02 | 8.02 | 5.02 | 6.01 | 16.05 | 7.03 | 16.06 | 23.06 | 29.09 |
| Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.99 | 0.99 | 0.99 | 1.99 | 2.99 | 2.99 | 1.99 | 2.97 |
| Depreciation | 4.02 | 5.02 | 6.03 | 6.02 | 6.03 | 6.02 | 19.09 | 28.09 | 34.15 | 39.14 | 28.13 | 24.10 |
| Profit before tax | 55.89 | 36.96 | 47.96 | 53.94 | 53.94 | 67.87 | 110 | 186 | 120 | 139 | 163 | 178 |
| Tax % | 34.0% | 36.0% | 33.0% | 32.0% | 26.0% | 26.0% | 39.0% | 28.0% | 24.0% | 26.0% | 24.0% | — |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.01 | 0.00 | 4.01 | −8.02 | −9.01 |
| Net Profit | 36.87 | 23.93 | 31.87 | 35.88 | 39.83 | 49.82 | 67.77 | 134 | 89.62 | 103 | 124 | 138 |
| EPS (Rs) | 34.70 | 22.32 | 29.89 | 33.84 | 38.96 | 49.24 | 66.08 | 130.77 | 58.31 | 66.59 | 79.92 | 88.81 |
| Dividend payout % | 69.0% | 108.0% | 80.0% | 0.0% | 0.0% | 0.0% | 0.0% | 6.0% | 0.0% | 75.0% | 0.0% | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 10.96 | 10.97 | 10.96 | 10.97 | 10.97 | 9.97 | 9.96 | 15.93 | 15.94 | 15.94 | 15.95 | 15.93 |
| Reserves | 90.96 | 98.00 | 116 | 118 | 128 | 142 | 192 | 379 | 514 | 596 | 619 | 760 |
| Borrowings | 10.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 7.00 | 15.02 | 25.99 | 26.01 | 30.03 | 7.99 |
| Other Liabilities | 53.74 | 72.65 | 42.79 | 62.79 | 52.74 | 61.76 | 55.72 | 184 | 173 | 127 | 164 | 144 |
| Total Liabilities | 165 | 182 | 171 | 191 | 192 | 214 | 263 | 593 | 729 | 764 | 829 | 927 |
| Fixed Assets | 23.91 | 24.91 | 26.91 | 21.95 | 18.95 | 25.91 | 24.94 | 108 | 142 | 131 | 113 | 72.81 |
| CWIP | 0.99 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 5.99 | 5.99 | 4.99 | 0.00 | 0.00 |
| Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 15.05 | 0.00 | 0.00 |
| Other Assets | 139 | 157 | 144 | 169 | 173 | 188 | 239 | 480 | 581 | 613 | 718 | 854 |
| Inventories | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.01 | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade receivables | 56.94 | 53.95 | 41.94 | 67.94 | 45.90 | 75.92 | 60.89 | 174 | 239 | 249 | 222 | 230 |
| Cash & equivalents | 68.06 | 85.99 | 89.10 | 85.03 | 99.03 | 86.99 | 131 | 180 | 156 | 184 | 229 | 376 |
| Total Assets | 165 | 182 | 171 | 191 | 192 | 214 | 263 | 593 | 729 | 764 | 829 | 927 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 32.92 | 57.80 | 41.92 | 24.91 | 40.90 | 16.95 | 65.86 | 23.93 | 22.95 | 70.86 | 178 | 119 |
| Cash from investing activity | −5.99 | 10.99 | −13.99 | −18.01 | 23.98 | −7.01 | −43.96 | 3.01 | −36.97 | −33.01 | −50.94 | 26.99 |
| Cash from financing activity | −11.05 | −39.12 | −31.12 | −31.12 | −26.09 | −29.12 | −3.01 | −10.04 | −7.03 | −15.06 | −87.30 | −9.03 |
| Net cash flow | 16.05 | 30.11 | −2.01 | −23.08 | 38.13 | −19.05 | 19.07 | 17.04 | −21.06 | 24.08 | 41.11 | 137 |
| Capex | 2.99 | 2.99 | 6.99 | 0.99 | 1.99 | 1.99 | 3.99 | 24.97 | 43.94 | 16.98 | 7.99 | 2.99 |
| Free cash flow | 30.96 | 54.89 | 34.98 | 23.97 | 37.96 | 13.99 | 61.92 | −0.99 | −19.98 | 53.96 | 172 | 117 |
| CFO / OP % | 118.1% | 133.1% | 136.1% | 99.1% | 121.1% | 55.1% | 124.1% | 42.1% | 35.1% | 76.1% | 133.1% | 95.1% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 96 | 74 | 59 | 91 | 58 | 102 | 73 | 84 | 96 | 93 | 78 | 75 |
| Cash conversion cycle | 97 | 75 | 60 | 92 | 59 | 103 | 74 | 85 | 97 | 94 | 79 | 76 |
| Working capital days | 23 | −7 | 8 | 21 | 15 | 50 | 48 | 46 | 93 | 112 | 67 | 68 |
| ROCE % | 28.9% | 51.0% | 30.9% | 37.9% | 39.9% | 38.0% | 39.0% | 35.9% | 38.9% | 20.0% | 21.0% | 24.0% |
For the Jun 2026 quarter, Expleo Solutions reported sales of ₹292 Cr, up 12.4% year on year and net profit of ₹33.87 Cr, up 69.9% year on year. The operating margin was 15.1%.
Expleo Solutions' sales for the year to Mar 2026 were ₹1,108 Cr; over the last twelve months they were ₹1,140 Cr.
Net profit for the year to Mar 2026 was ₹124 Cr, and ₹138 Cr over the last twelve months. Earnings per share over the same trailing period were ₹88.81.
Expleo Solutions reported borrowings of ₹7.99 Cr at Mar 2026, against cash and equivalents of ₹376 Cr.
Cash from operations was ₹119 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹117 Cr.