Hexaware Technologies Limited
HEXT · General/Diversified · NSE
₹499
Current Market Price
Fair Value (DCF)
₹269
Discount to FV
-46.0%
Updated just now
YieldIQ Score
35/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
58%
ROE
21.7%
Debt/Equity
0.11
WACC
12.8%
Market Cap
₹30,391 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
30.6%
Return on capital employed
EV / EBITDA
18.5×
Enterprise multiple
Debt / EBITDA
0.4×
Leverage vs earnings
Interest Coverage
35.5×
EBIT covers interest
Current Ratio
1.44×
Short-term liquidity
Asset Turnover
1.27×
Revenue per ₹ of assets
Revenue CAGR (3Y)
3.9%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹498.65
Bear case
Margin of Safety —
Implied upside -191.2%
Base case
Margin of Safety -573.8%
Implied upside -85.2%
Bull case
Margin of Safety -109.7%
Implied upside -52.3%
Ratio Trends
HEXT · last 4 annual periods
ROE
21.7%
ROCE
30.6%
Operating Margin
—
Debt / Equity
0.11×
PE
—
EV / EBITDA
—
Historical Financials
HEXT · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 yfinance | 2024 NSE_XBRL | 2025 yfinance | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹9200 Cr | ₹10.4K Cr | ₹12.0K Cr | ₹13.4K Cr | +13.4% |
| EBITDA | ₹1396 Cr | ₹1579 Cr | ₹1877 Cr | ₹2138 Cr | +15.3% |
| EBIT | — | — | ₹1626 Cr | — | +0.0% |
| PAT | ₹884 Cr | ₹998 Cr | ₹1176 Cr | ₹1369 Cr | +15.7% |
| EPS (diluted) | — | — | ₹19.29 | — | +0.0% |
| CFO | ₹821 Cr | ₹1516 Cr | ₹1548 Cr | ₹1739 Cr | +28.4% |
| CapEx | ₹-119 Cr | ₹-64.3 Cr | ₹-133 Cr | ₹-168 Cr | — |
| FCF | ₹701 Cr | ₹1451 Cr | ₹1415 Cr | ₹1572 Cr | +30.9% |
| Total Assets | ₹6512 Cr | ₹7202 Cr | ₹8995 Cr | ₹10.9K Cr | +18.8% |
| Total Debt | ₹457 Cr | ₹394 Cr | ₹574 Cr | ₹681 Cr | +14.2% |
| Shareholders' Equity | ₹4123 Cr | ₹4635 Cr | ₹5357 Cr | ₹6316 Cr | +15.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
HEXT vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 TATATECH TATATECH | — | — | Pending | 18.9% | — |
 LTTS LTTS | — | — | Pending | 19.8% | 25.9× |
 COFORGE COFORGE | — | — | Pending | 16.3% | 0.4× |
 MPHASIS MphasiS Limited | -53.6%-34.9% upside | 40 | Above Fair Value | 17.7% | — |
 PERSISTENT Persistent Systems Limited | -89.4%-47.2% upside | 43 | Above Fair Value | 23.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
1 ex-dividend event on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹8.50/sh
Last payout
2026-05-05
₹8.50
Peak payout
₹8.50
Trailing yield
1.70%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Hexaware Technologies Limited (HEXT.NS) trades at 498.65 vs a model fair value of 269.31, a gap of -46.0%. Piotroski F-score: 5/9. Moat l...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of HEXT →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for HEXT →
Compare
Head-to-head with peers
Compare HEXT side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse HEXTNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.