BSE: 531225 | NSE: XTGLOBAL | IT - Software | Small Cap
Past 10 year’s financial track record analysis by Moneyworks4me indicates that XT Global Infotech Ltd is a below average quality company.
The key valuation ratios of XT Global Infotech Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of XT Global Infotech Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | -35.8% | -92% | -54.8% | -46.2% | 10.2% | 5.6% | 6.4% | 6% | 7.5% | 6.2% | - |
| Value Creation Index ⓘ | NA | NA | NA | NA | -0.3 | -0.6 | -0.5 | -0.6 | -0.5 | -0.6 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 0.1 | 0.1 | 0 | 0 | 0.4 | 5.2 | 35.8 | 51.1 | 66.2 | 70.8 | 74 |
| Sales YoY Gr. | - | 0% | -40% | 0% | 1,300% | 1,145.2% | 584.1% | 42.7% | 29.6% | 7% | - |
| Adj EPS ⓘ | -0.2 | -0.4 | -0.3 | -0.3 | 0 | 0.2 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 |
| YoY Gr. | - | NA | NA | NA | NA | 533.3% | 142.1% | 23.9% | 7% | 1.6% | - |
| BVPS (₹) ⓘ | -1 | -1.4 | -3.1 | -1.4 | -1.4 | 4.8 | 10.5 | 12.5 | 13.1 | 13.7 | 14.1 |
| Adj Net Profit ⓘ | -0.3 | -0.5 | -0.2 | -0.3 | 0 | 2.2 | 5.5 | 7.5 | 8.1 | 8.3 | 8 |
| Cash Flow from Ops. ⓘ | -0.1 | 0.1 | -0.1 | -0.1 | -0.2 | 0.7 | 10.1 | 4.2 | 13.7 | 6.5 | - |
| Debt/CF from Ops. ⓘ | -25.6 | 46.6 | -47.3 | -44.1 | -10.2 | 0 | 2.8 | 7.1 | 1.7 | 2.6 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | 123.9% | 178.8% | 25.5% | 7% | ||||
| Adj EPS ⓘ | NA | 83.3% | 10.5% | 1.6% | ||||
| BVPSⓘ | NA | NA | 9% | 4% | ||||
| Share Price | 52.7% | 28.6% | 1% | -12% | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 20.6 | 29.7 | 10.2 | 16.4 | -2.4 | 8.1 | 6 | 5.1 | 4.8 | 4.6 | 4.3 |
| Op. Profit Mgn % ⓘ | -309.4 | -921.5 | -566.4 | -913.2 | 23.8 | 23.2 | 21.3 | 26.3 | 22.8 | 18.3 | 16.7 |
| Net Profit Mgn % ⓘ | -527.7 | -998.9 | -588.8 | -1036.4 | 10.2 | 42.7 | 15.4 | 14.7 | 12.3 | 11.7 | 10.8 |
| Debt to Equity ⓘ | -1.5 | -1.2 | -1.2 | -1.5 | -1.4 | 0 | 0.2 | 0.2 | 0.1 | 0.1 | 0 |
| Working Cap Days ⓘ | 5,640 | 4,079 | 3,569 | 3,453 | 436 | 97 | 44 | 43 | 27 | 23 | 19 |
| Cash Conv. Cycle ⓘ | 2,263 | 1,150 | 81 | -11 | 50 | 41 | 5 | -5 | -7 | -5 | -16 |
Sales growth is growing at healthy rate in last 3 years 25.53%
Net Profit is growing at healthy rate in last 3 years 10.46%
Sales growth is good in last 4 quarters at 14.48%
Return on Equity has declined versus last 3 years average to 4.30%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 0.6 | 0.8 |
| TTM Sales (₹ Cr.) | 73.8 | 204 |
| BVPS (₹.) ⓘ | 14.1 | 13.2 |
| Reserves (₹ Cr.) ⓘ | 175 | 162 |
| P/BV ⓘ | 2.95 | 3.17 |
| PE ⓘ | 69.54 | 53.57 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 33.00 / 56.30 |
| All Time Low / High (₹) | 0.33 / 274.90 |
| Market Cap (₹ Cr.) | 555 |
| Equity (₹ Cr.) | 13.3 |
| Face Value (₹) | 1 |
| Industry PE ⓘ | 36 |
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 0 | 0 | 0 | 0 | 0 | 5 | 36 | 51 | 66 | 71 |
| Operating Expenses ⓘ | 0 | 0 | 0 | 0 | 0 | 4 | 28 | 39 | 52 | 58 |
| Manufacturing Costs | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
| Material Costs | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Employee Cost | 0 | 0 | 0 | 0 | 0 | 3 | 26 | 34 | 47 | 52 |
| Other Costs ⓘ | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 4 | 4 | 5 |
| Operating Profit ⓘ | 0 | 0 | 0 | 0 | 0 | 1 | 8 | 12 | 14 | 13 |
| Operating Profit Margin (%) | -309.0% | -921.0% | -566.0% | -913.0% | 19.1% | 23.2% | 21.3% | 24.0% | 21.3% | 17.7% |
| Other Income ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 4 | 3 |
| Interest ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 4 | 2 |
| Depreciation ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 3 | 3 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 0 | 0 | 0 | 0 | 0 | 2 | 6 | 9 | 11 | 10 |
| Tax ⓘ | 0 | 0 | 0 | 0 | 0 | -1 | 1 | 2 | 3 | 3 |
| Profit After Tax | 0 | 0 | 0 | 0 | 0 | 2 | 6 | 7 | 7 | 8 |
| PAT Margin (%) | -527.0% | -998.0% | -588.0% | -1,036.4% | 6.9% | 44.1% | 16.0% | 13.7% | 11.3% | 11.2% |
| Adjusted EPS (₹) | -0.2 | -0.4 | -0.3 | -0.3 | 0.0 | 0.2 | 0.5 | 0.5 | 0.6 | 0.6 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 8% |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | -1 | -2 | -2 | -2 | -2 | 57 | 126 | 166 | 175 | 182 |
| Share Capital ⓘ | 13 | 13 | 1 | 1 | 1 | 12 | 12 | 13 | 13 | 13 |
| Reserves ⓘ | -15 | -15 | -3 | -3 | -3 | 45 | 114 | 153 | 161 | 168 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 2 | 2 | 2 | 3 | 2 | 0 | 28 | 25 | 16 | 10 |
| Long Term Debt | 0 | 0 | 0 | 3 | 0 | 0 | 23 | 25 | 16 | 10 |
| Short Term Debt | 2 | 2 | 2 | 0 | 2 | 0 | 5 | 0 | 0 | 0 |
| Trade Payables | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
| Others Liabilities ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 23 | 22 | 24 | 21 |
| Total Liabilities ⓘ | 1 | 1 | 0 | 1 | 1 | 57 | 178 | 214 | 216 | 214 |
Fixed Assets | ||||||||||
| Gross Block | 17 | 1 | 1 | 1 | 1 | 0 | 26 | 87 | 90 | 97 |
| Accumulated Depreciation | 17 | 1 | 1 | 1 | 1 | 0 | 8 | 11 | 14 | 17 |
| Net Fixed Assetsⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 18 | 76 | 77 | 80 |
| CWIP ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 54 | 2 | 6 | 0 |
| Investmentsⓘ | 0 | 0 | 0 | 0 | 0 | 49 | 93 | 126 | 126 | 126 |
| Inventories | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Receivables | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 |
| Cash Equivalents | 0 | 0 | 0 | 1 | 0 | 6 | 6 | 3 | 3 | 3 |
| Others Assetsⓘ | 0 | 0 | 0 | 0 | 0 | 1 | 5 | 5 | 4 | 4 |
| Total Assets ⓘ | 1 | 1 | 0 | 1 | 1 | 57 | 178 | 214 | 216 | 214 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | 0 | 0 | 0 | 0 | 0 | 1 | 10 | 4 | 14 | 6 |
| PBT ⓘ | 0 | 0 | 0 | 0 | 0 | 2 | 6 | 9 | 11 | 10 |
| Adjustment ⓘ | 0 | 0 | 0 | 0 | 0 | -1 | 1 | 2 | 4 | 3 |
| Changes in Working Capital ⓘ | 0 | 0 | 0 | 0 | -0 | -1 | 3 | -7 | 0 | -6 |
| Tax Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 |
| Cash Flow From Investing Activity ⓘ | 0 | 0 | 0 | 0 | 0 | -49 | -10 | -8 | -4 | 2 |
| Capex | 0 | 0 | 0 | 0 | 0 | 0 | -15 | -9 | -7 | 0 |
| Net Investments | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 1 | 3 | 3 |
| Others ⓘ | 0 | 0 | 0 | 0 | 0 | -49 | 0 | 0 | 0 | 0 |
| Cash Flow From Financing Activityⓘ | 0 | 0 | 0 | 1 | 0 | 54 | -2 | 2 | -11 | -9 |
| Net Proceeds from Shares ⓘ | 0 | 0 | 0 | 1 | 0 | 57 | 0 | 0 | 0 | 0 |
| Net Proceeds from Borrowing ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | -2 |
| Dividend Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 |
| Others ⓘ | 0 | 0 | 0 | 0 | 0 | -2 | -2 | 2 | -7 | -6 |
| Net Cash Flow ⓘ | 0 | 0 | 0 | 1 | -1 | 6 | -2 | -2 | -1 | 0 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | N/A | N/A | N/A | N/A | N/A | 8.3 | 6.22 | 4.79 | 4.37 | 4.46 |
| ROCE (%) | N/A | N/A | N/A | N/A | N/A | 5.57 | 6.39 | 5.97 | 7.45 | 6.23 |
| Asset Turnover Ratio | 0.05 | 0.07 | 0.07 | 0.05 | 0.45 | 0.18 | 0.3 | 0.26 | 0.31 | 0.33 |
| PAT to CFO Conversion(x) | N/A | N/A | N/A | N/A | N/A | 0.5 | 1.67 | 0.57 | 2 | 0.75 | Working Capital Days |
| Receivable Days | 2,387 | 1,241 | 0 | 0 | 382 | 57 | 13 | 5 | 1 | 2 |
| Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Payable Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Established in 1986, Frontier Information Technologies founded by V K Premchand, is one of the pioneers in software development in India. It is founded and backed by a group of highly qualified professionals with rich and varied experience in successfully implementing complex software projects both in India and abroad. Frontier has its US office at Dallas (Texas) and its Indian office is located at Hyderabad, AP.
The company is engaged in on-site Consultancy Services, Offshore Software Development, Product Development, e-Commerce and Internet enabled Services. Frontier offers consultants of highest quality with excellent academic records, who have been screened for technical competence, communication skills and work attitude before placing them on international assignments.
These consultants initially gain experience while executing domestic projects. They are then evaluated for their suitability for foreign assignments before a final selection is made. Frontier also undertakes onsite software development at client's location or Frontier's International development center whenever required.
Frontier’s senior managers were involved in the implementation of offshore and onsite projects for international clients such as Cumberland Farms (USA), Liberty Mutual Insurance (USA), Lombard Odier and Cie (Switzerland), San Jose Mercury News (USA), Honda Motors (Japan) and Wright Express (USA).
Frontier has offices at Dallas (Texas), San Jose (California), Hartford (Connecticut), Middlesex (UK), Frankfurt (Germany) and Riyadh (Saudi Arabia) with its Indian offices located at Hyderabad, India.
Frontier has more than 300 highly qualified IT professionals of which more than 80% are engineers and a significant number possess degrees from Indian Institutes of Technology, the premier educational institutions of India.
Frontier is an suthorised Sun Microsystems Education Center Program Affiliate, a program member of ORACLE, an authorised partner of SilverStream and Actuate corporation.
Frontier is also an approved vendor for many prestigious companies like Sun Microsystems, Rational Software and Philips Semi conductors.
DeCTA (Developing Countries Trade Agency), an organisation operating under British Government, put Frontier among promising Companies from India for Software Exports to Europe.
Products and services offered by the company
LIBRIS
Libris is an Integrated Library Management Software. Some of the prestigious clientele of LIBRIS include,
Master Health MasterHealth is a fully integrated Hospital Management Software designed to assist in the administration of any modern hospital. MasterHealth has a modular design with over 19 modules covering the entire gamut of hospital operations. MasterHealth meets international standards like HL-7 and its imaging modules are DICOM compliant.Its Web browser based Appointments module enables a patient to fix up appointments through the Hospital website.
KNETS Knowledge Evaluation and Training System helps in evaluating the competence of individuals in various areas of software and other domains. KNETS is developed in collaboration with leading academic institutions in India. This product is developed incorporating the latest Internet based technologies.
HIPAA TransKit
Conversion & Reengineering Services
Offshore Maintenance
24 X 7 Support Services For international clients, the company executes projects either on 'Fixed Bid' or on 'Time and Material' basis.
Frontier provides for customer interaction through a high-speed communication link for file transfer, data transfer and voice mail. Video conferencing is used for periodic interaction with clients.
Milestones:
Awards /Achievements:
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Make an informed decision for Stocks
Invest using an intelligent system with powerful data-driven tools that help you identify opportunities and make informed buy-hold-sell decisions
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Limited to the first 10 users today!
Practical Stock Investing Hand Book
By - Raymond Moses
Founder of MoneyWorks4Me | Consultant | Trainer | Author | TEDx Speaker
Register & Get Instant Access!Don't miss out! First 10 users today get it FREE
With this 4 hrs Masterclass, you’ll be able to:
Download APP
