Previous Close | $42.29 |
Intrinsic Value | $84.94 |
Upside potential | +101% |
Data is not available at this time.
ExlService Holdings, Inc. operates as a leading data analytics and digital operations solutions company, serving industries such as insurance, healthcare, banking, and utilities. The company generates revenue primarily through a mix of outcome-based analytics, AI-driven automation, and managed services, helping clients optimize operations, reduce costs, and enhance decision-making. EXLS differentiates itself through domain expertise, proprietary AI platforms, and a global delivery model that balances scalability with localized insights. In the competitive business process outsourcing (BPO) and analytics sector, EXLS holds a strong position as a mid-tier player, often competing with larger firms by focusing on high-value, data-centric solutions. Its client base includes Fortune 500 companies, reflecting its ability to deliver measurable ROI through advanced analytics and digital transformation. The company’s hybrid onshore-offshore model ensures cost efficiency while maintaining proximity to key markets, reinforcing its reputation for reliability and innovation in a rapidly evolving industry.
EXLS reported revenue of $1.84 billion for FY 2024, with net income of $198.3 million, reflecting a net margin of approximately 10.8%. Diluted EPS stood at $1.21, demonstrating steady profitability. Operating cash flow was robust at $268.5 million, though capital expenditures of $46.3 million indicate ongoing investments in technology and infrastructure. The company’s ability to convert revenue into cash underscores operational efficiency.
The company’s earnings power is supported by its high-margin analytics segment, which drives superior returns on invested capital. EXLS maintains disciplined capital allocation, with a focus on reinvesting in AI and automation to sustain competitive advantages. The absence of dividends suggests a preference for growth-oriented capital deployment, aligning with its strategy to expand high-value service offerings.
EXLS holds $153.4 million in cash and equivalents against total debt of $364.8 million, indicating a manageable leverage position. The balance sheet remains solid, with sufficient liquidity to fund operations and strategic initiatives. Debt levels are reasonable relative to cash flow generation, providing flexibility for organic growth or targeted acquisitions.
Growth is driven by increasing demand for data analytics and digital transformation services, with EXLS well-positioned to capitalize on these trends. The company does not pay dividends, opting instead to reinvest profits into R&D and market expansion. This aligns with its focus on scaling high-growth segments and maintaining technological leadership in a competitive landscape.
The market values EXLS at a premium relative to traditional BPO peers, reflecting its positioning as an analytics-led solutions provider. Investors likely anticipate sustained growth in high-margin segments, though macroeconomic headwinds in client industries could temper near-term expectations. The stock’s valuation hinges on execution in AI-driven service adoption and cross-selling opportunities.
EXLS benefits from deep domain expertise, a scalable delivery model, and a strong client retention rate. The outlook remains positive, supported by secular trends favoring data analytics and automation. Risks include competition from larger IT services firms and potential margin pressure from wage inflation. Strategic focus on AI and vertical-specific solutions should underpin long-term growth.
10-K filing, company investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |