
Hexaware (HEXT) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
32.1B
Gross Profit
13.6B
42.28%
Operating Income
4.7B
14.77%
Net Income
3.3B
10.20%
EPS (Diluted)
₹5.29
Balance Sheet Metrics
Total Assets
93.9B
Total Liabilities
36.6B
Shareholders Equity
57.3B
Debt to Equity
0.64
Cash Flow Metrics
Operating Cash Flow
5.6B
Free Cash Flow
-547.0M
Revenue & Profitability Trend
Hexaware Income Statement From 2021 to 2024
Metric | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|
Revenue | 119.7B | 103.8B | 92.0B | 71.8B |
Cost of Goods Sold | 64.2B | 57.3B | 51.1B | 38.1B |
Gross Profit | 55.5B | 46.5B | 40.9B | 33.7B |
Gross Margin % | 46.3% | 44.8% | 44.5% | 46.9% |
Operating Expenses | ||||
Research & Development | - | - | - | - |
Selling, General & Administrative | 2.0B | 2.0B | 2.3B | 1.6B |
Other Operating Expenses | 28.1B | 23.7B | 21.2B | 15.5B |
Total Operating Expenses | 30.1B | 25.7B | 23.5B | 17.1B |
Operating Income | 18.0B | 13.3B | 9.8B | 9.1B |
Operating Margin % | 15.0% | 12.8% | 10.7% | 12.7% |
Non-Operating Items | ||||
Interest Income | 376.0M | 63.0M | 13.0M | 30.0M |
Interest Expense | 374.0M | 267.0M | 283.0M | 332.0M |
Other Non-Operating Income | - | - | - | - |
Pre-tax Income | 15.6B | 12.7B | 11.2B | 9.4B |
Income Tax | 3.9B | 2.7B | 2.4B | 1.9B |
Effective Tax Rate % | 24.8% | 21.4% | 21.3% | 20.4% |
Net Income | 11.7B | 10.0B | 8.8B | 7.5B |
Net Margin % | 9.8% | 9.6% | 9.6% | 10.4% |
Key Metrics | ||||
EBITDA | 21.0B | 16.0B | 13.9B | 11.9B |
EPS (Basic) | ₹19.37 | ₹16.45 | ₹29.31 | ₹24.86 |
EPS (Diluted) | ₹19.29 | ₹16.41 | ₹29.06 | ₹24.64 |
Basic Shares Outstanding | 607188187 | 606393643 | 301704713 | 301253340 |
Diluted Shares Outstanding | 607188187 | 606393643 | 301704713 | 301253340 |
Income Statement Trend
Hexaware Balance Sheet From 2021 to 2024
Metric | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|
Assets | ||||
Current Assets | ||||
Cash & Equivalents | 19.8B | 17.7B | 12.9B | 11.8B |
Short-term Investments | 329.0M | 2.5B | - | 1.3B |
Accounts Receivable | 12.9B | 13.9B | 13.8B | 10.2B |
Inventory | - | - | - | - |
Other Current Assets | 13.0M | 21.0M | 31.0M | 45.0M |
Total Current Assets | 45.5B | 42.0B | 34.8B | 29.5B |
Non-Current Assets | ||||
Property, Plant & Equipment | 210.0M | 0 | 0 | 4.0B |
Goodwill | 51.1B | 29.8B | 30.2B | 26.2B |
Intangible Assets | 3.4B | 1.2B | 1.8B | 1.7B |
Long-term Investments | 29.0M | 36.0M | 39.0M | 218.0M |
Other Non-Current Assets | 695.0M | 614.0M | 683.0M | 69.9M |
Total Non-Current Assets | 44.4B | 30.0B | 30.3B | 27.3B |
Total Assets | 89.9B | 72.0B | 65.1B | 56.7B |
Liabilities | ||||
Current Liabilities | ||||
Accounts Payable | 4.8B | 3.8B | 4.2B | 3.1B |
Short-term Debt | 1.0B | 785.0M | 1.5B | 499.0M |
Current Portion of Long-term Debt | - | - | - | - |
Other Current Liabilities | 1.7B | 1.6B | 2.0B | 1.8B |
Total Current Liabilities | 28.7B | 21.6B | 19.5B | 14.5B |
Non-Current Liabilities | ||||
Long-term Debt | 4.7B | 3.2B | 3.1B | 3.2B |
Deferred Tax Liabilities | 0 | 0 | - | - |
Other Non-Current Liabilities | 2.0B | 97.0M | 444.0M | 10.0M |
Total Non-Current Liabilities | 7.7B | 4.1B | 4.4B | 4.3B |
Total Liabilities | 36.4B | 25.7B | 23.9B | 18.9B |
Equity | ||||
Common Stock | 608.0M | 607.0M | 604.0M | 603.0M |
Retained Earnings | 38.4B | 32.3B | 28.9B | 26.9B |
Treasury Stock | - | - | - | - |
Other Equity | - | - | - | - |
Total Shareholders Equity | 53.5B | 46.4B | 41.2B | 37.9B |
Key Metrics | ||||
Total Debt | 5.7B | 3.9B | 4.6B | 3.7B |
Working Capital | 16.8B | 20.5B | 15.3B | 14.9B |
Balance Sheet Composition
Hexaware Cash Flow Statement From 2021 to 2024
Metric | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|
Operating Activities | ||||
Net Income | 15.6B | 12.7B | 11.2B | 9.4B |
Depreciation & Amortization | - | - | - | - |
Stock-Based Compensation | 353.0M | 264.0M | 406.0M | 1.2B |
Working Capital Changes | -4.3B | -220.0M | -5.9B | -3.7B |
Operating Cash Flow | 11.9B | 13.0B | 6.1B | 7.3B |
Investing Activities | ||||
Capital Expenditures | -1.3B | -634.0M | -1.2B | -1.1B |
Acquisitions | -8.3B | 0 | -227.0M | 0 |
Investment Purchases | -17.0B | -6.2B | -7.8B | -4.6B |
Investment Sales | 19.7B | 3.8B | 9.1B | 3.4B |
Investing Cash Flow | -6.9B | -3.1B | -163.0M | -2.3B |
Financing Activities | ||||
Share Repurchases | 0 | -190.0M | - | - |
Dividends Paid | -5.3B | -5.3B | -6.6B | -2.4B |
Debt Issuance | - | - | - | - |
Debt Repayment | -2.9B | -837.0M | -407.0M | -1.9B |
Financing Cash Flow | -8.2B | -7.2B | -6.7B | -7.0B |
Free Cash Flow | 14.1B | 14.5B | 7.0B | 8.7B |
Net Change in Cash | -3.3B | 2.8B | -779.0M | -2.0B |
Cash Flow Trend
Hexaware Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
33.78
Forward P/E
28.76
Price to Book
7.64
Price to Sales
3.48
Profitability Ratios
Profit Margin
10.41%
Operating Margin
11.49%
Return on Equity
24.62%
Return on Assets
12.08%
Financial Health
Current Ratio
1.69
Debt to Equity
10.03
Per Share Data
EPS (TTM)
₹21.59
Book Value per Share
₹95.49
Revenue per Share
₹210.02
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
hext | 444.0B | 33.78 | 7.64 | 24.62% | 10.41% | 10.03 |
Tata Consultancy | 11.0T | 22.29 | 11.20 | 51.59% | 19.24% | 9.71 |
Infosys | 6.0T | 21.38 | 539.18 | 30.37% | 16.43% | 8.89 |
HCL Technologies | 4.0T | 23.64 | 491.06 | 24.61% | 14.23% | 9.38 |
Wipro | 2.6T | 19.29 | 2.98 | 16.36% | 15.08% | 18.23 |
LTIMindtree Limited | 1.5T | 32.04 | 6.65 | 22.13% | 12.19% | 9.81 |
Financial data is updated regularly. All figures are in the company's reporting currency.