Nifty
Sensex
:
:
23250.10
76295.36
-82.25 (-0.35%)
-322.08 (-0.42%)

Engineering - Roads Construction

Rating :
N/A

BSE: 540047 | NSE: DBL

450.15
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  439.10
  •  453.00
  •  437.60
  •  441.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  163766
  •  731.85
  •  588.00
  •  341.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,934.24
  • 14.58
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 15,260.58
  • 0.21%
  • 1.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.15%
  • 2.36%
  • 12.36%
  • FII
  • DII
  • Others
  • 3.18%
  • 9.06%
  • 2.89%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.83
  • 4.31
  • 7.88

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.99
  • -8.22
  • 11.75

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.06
  • -11.56
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.00
  • 19.00
  • 23.61

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.41
  • 1.43
  • 1.21

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.47
  • 9.56
  • 11.00

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
28.86
16.94
26.58
37.13
P/E Ratio
15.61
26.6
16.95
12.13
Revenue
10348
9564
10635
11876
EBITDA
1299
1109
1270
1396
Net Income
422
287
436
582
ROA
3.7
P/B Ratio
1.27
1.28
1.07
1.02
ROE
8.62
4.13
7
8.97
FCFF
-5373.84
853.3
939.6
701
FCFF Yield
-41.16
6.54
7.2
5.37

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
2,589.69
2,876.84
-9.98%
2,461.35
2,848.67
-13.60%
3,134.15
2,920.78
7.31%
3,365.62
2,841.05
18.46%
Expenses
2,113.07
2,519.80
-16.14%
1,961.61
2,508.10
-21.79%
2,656.13
2,527.17
5.10%
3,035.75
2,670.57
13.67%
EBITDA
476.62
357.04
33.49%
499.74
340.56
46.74%
478.02
393.61
21.45%
329.88
170.48
93.50%
EBIDTM
18.40%
12.41%
20.30%
11.96%
15.25%
13.48%
9.80%
6.00%
Other Income
43.33
24.72
75.28%
58.67
45.54
28.83%
20.21
23.52
-14.07%
50.42
10.33
388.09%
Interest
320.05
243.68
31.34%
322.25
260.58
23.67%
297.16
256.37
15.91%
251.83
128.23
96.39%
Depreciation
85.88
95.02
-9.62%
85.67
96.42
-11.15%
87.61
96.93
-9.62%
90.39
97.49
-7.28%
PBT
208.46
172.93
20.55%
308.94
118.36
161.02%
113.47
63.83
77.77%
136.65
-7.25
-
Tax
50.79
60.06
-15.43%
43.08
45.15
-4.58%
-26.30
51.52
-
133.99
62.30
115.07%
PAT
157.67
112.87
39.69%
265.86
73.21
263.15%
139.77
12.31
1,035.42%
2.66
-69.55
-
PATM
6.09%
3.92%
10.80%
2.57%
4.46%
0.42%
0.08%
-2.45%
EPS
7.88
7.34
7.36%
16.09
4.69
243.07%
8.17
0.87
839.08%
0.37
-5.00
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
11,550.81
12,011.90
10,643.64
9,566.43
10,168.28
9,724.89
9,415.84
7,937.48
5,319.16
4,300.47
2,761.95
Net Sales Growth
0.55%
12.86%
11.26%
-5.92%
4.56%
3.28%
18.63%
49.22%
23.69%
55.70%
 
Cost Of Goods Sold
9,044.12
4,662.92
4,389.38
3,325.25
2,919.58
2,796.15
2,678.33
2,201.69
1,473.80
983.85
675.09
Gross Profit
2,506.69
7,348.98
6,254.26
6,241.17
7,248.71
6,928.74
6,737.52
5,735.79
3,845.36
3,316.63
2,086.86
GP Margin
21.70%
61.18%
58.76%
65.24%
71.29%
71.25%
71.56%
72.26%
72.29%
77.12%
75.56%
Total Expenditure
9,766.56
10,665.19
9,873.46
8,793.75
8,039.65
7,657.38
7,650.86
6,465.59
4,159.21
3,320.05
2,076.45
Power & Fuel Cost
-
1,189.37
1,516.91
1,565.80
1,297.97
1,157.10
1,139.11
1,036.80
687.95
559.54
388.48
% Of Sales
-
9.90%
14.25%
16.37%
12.76%
11.90%
12.10%
13.06%
12.93%
13.01%
14.07%
Employee Cost
-
178.16
190.70
201.65
161.85
163.12
142.77
118.53
82.18
70.66
237.80
% Of Sales
-
1.48%
1.79%
2.11%
1.59%
1.68%
1.52%
1.49%
1.54%
1.64%
8.61%
Manufacturing Exp.
-
3,033.77
2,224.69
2,151.98
2,141.87
2,184.91
2,366.70
2,034.88
1,077.52
1,018.62
628.92
% Of Sales
-
25.26%
20.90%
22.50%
21.06%
22.47%
25.14%
25.64%
20.26%
23.69%
22.77%
General & Admin Exp.
-
1,323.52
1,213.81
1,363.42
1,335.99
1,200.30
1,139.05
977.29
679.49
510.35
61.68
% Of Sales
-
11.02%
11.40%
14.25%
13.14%
12.34%
12.10%
12.31%
12.77%
11.87%
2.23%
Selling & Distn. Exp.
-
65.91
112.91
127.39
91.49
88.34
53.21
1.09
113.84
115.86
76.30
% Of Sales
-
0.55%
1.06%
1.33%
0.90%
0.91%
0.57%
0.01%
2.14%
2.69%
2.76%
Miscellaneous Exp.
-
211.54
225.06
58.26
90.92
67.46
131.71
95.31
44.43
61.18
76.30
% Of Sales
-
1.76%
2.11%
0.61%
0.89%
0.69%
1.40%
1.20%
0.84%
1.42%
0.30%
EBITDA
1,784.26
1,346.71
770.18
772.68
2,128.63
2,067.51
1,764.98
1,471.89
1,159.95
980.42
685.50
EBITDA Margin
15.45%
11.21%
7.24%
8.08%
20.93%
21.26%
18.74%
18.54%
21.81%
22.80%
24.82%
Other Income
172.63
218.92
254.38
38.39
42.21
37.67
47.31
17.21
12.25
16.22
10.15
Interest
1,191.29
1,012.80
901.38
1,057.02
1,173.58
1,135.60
871.86
589.70
554.88
519.34
360.48
Depreciation
349.55
378.77
398.50
399.77
442.94
470.48
362.19
291.96
245.19
200.04
206.06
PBT
767.52
174.07
-275.31
-645.73
554.32
499.09
578.23
607.43
372.13
277.26
129.12
Tax
201.56
290.73
104.81
-153.85
168.12
164.21
32.95
61.19
14.45
47.49
47.94
Tax Rate
26.26%
59.12%
101.34%
21.87%
28.67%
28.86%
5.71%
9.69%
3.88%
17.13%
37.13%
PAT
565.96
193.17
0.94
-548.87
248.38
357.09
543.70
570.03
357.68
229.77
81.18
PAT before Minority Interest
475.34
201.04
-1.39
-549.68
418.33
404.74
543.70
570.03
357.68
229.77
81.18
Minority Interest
-90.62
-7.87
2.33
0.81
-169.95
-47.65
0.00
0.00
0.00
0.00
0.00
PAT Margin
4.90%
1.61%
0.01%
-5.74%
2.44%
3.67%
5.77%
7.18%
6.72%
5.34%
2.94%
PAT Growth
339.27%
20,450.00%
-
-
-30.44%
-34.32%
-4.62%
59.37%
55.67%
183.04%
 
EPS
38.71
13.21
0.06
-37.54
16.99
24.42
37.19
38.99
24.47
15.72
5.55

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
4,369.65
4,001.61
3,550.67
3,399.81
3,141.30
2,805.97
2,276.11
1,718.98
932.11
805.05
Share Capital
146.22
146.22
146.22
136.77
136.77
136.77
136.77
136.77
117.14
117.14
Total Reserves
4,090.31
3,855.39
3,404.45
3,263.04
3,004.53
2,669.20
2,139.34
1,582.21
814.98
687.91
Non-Current Liabilities
5,474.72
4,437.49
6,450.33
7,667.05
6,918.20
5,707.97
3,418.33
2,585.46
2,066.64
1,872.91
Secured Loans
5,051.91
3,836.29
5,510.09
7,008.63
5,985.46
4,746.11
2,938.56
2,235.79
1,759.67
1,573.39
Unsecured Loans
0.00
125.00
453.93
0.04
0.04
74.08
0.00
36.19
0.09
0.56
Long Term Provisions
280.90
207.04
152.82
95.79
137.39
113.68
63.21
25.78
15.65
9.18
Current Liabilities
6,793.02
6,929.39
6,151.35
6,891.16
6,495.47
5,896.00
4,866.57
3,714.83
3,277.36
2,914.69
Trade Payables
2,890.72
3,057.30
2,265.82
2,077.39
1,654.24
1,741.11
1,521.59
888.59
1,023.20
828.42
Other Current Liabilities
2,201.16
1,695.29
1,893.31
2,217.13
2,442.31
2,009.35
1,536.07
1,309.84
792.88
704.26
Short Term Borrowings
1,638.57
2,160.10
1,976.86
2,574.06
2,363.11
2,130.13
1,797.85
1,508.00
1,454.61
1,376.34
Short Term Provisions
62.56
16.70
15.35
22.58
35.81
15.41
11.06
8.40
6.66
5.66
Total Liabilities
16,642.05
15,365.28
16,151.46
18,330.74
16,717.21
14,438.76
10,575.36
8,019.29
6,276.11
5,592.65
Net Block
1,530.84
1,528.61
1,789.33
2,729.65
2,908.19
3,030.93
2,044.16
1,966.82
1,654.76
2,193.10
Gross Block
4,247.15
4,056.22
4,246.12
4,900.22
4,862.40
4,451.68
3,103.63
2,760.22
2,206.38
2,649.90
Accumulated Depreciation
2,716.31
2,527.61
2,456.79
2,170.57
1,954.21
1,420.76
1,059.47
793.40
551.62
456.81
Non Current Assets
7,653.36
6,782.27
7,220.64
9,985.43
9,082.58
7,627.59
5,353.10
4,250.28
3,038.51
2,920.89
Capital Work in Progress
2,832.46
2,658.02
3,385.15
3,892.55
2,839.53
2,735.83
1,622.65
460.32
0.00
414.81
Non Current Investment
856.74
964.46
0.50
27.05
8.62
13.48
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
2,261.88
1,375.30
1,902.38
3,244.42
3,199.72
1,768.65
1,620.81
1,765.39
1,342.06
297.54
Other Non Current Assets
171.45
255.88
143.28
91.78
126.51
78.69
65.49
57.74
41.69
15.44
Current Assets
8,970.47
8,426.57
8,861.21
8,321.26
7,634.63
6,811.17
5,222.25
3,769.02
3,237.59
2,671.75
Current Investments
0.00
0.00
0.00
9.80
0.02
54.10
0.00
0.00
0.00
0.00
Inventories
3,479.66
3,368.26
3,439.14
3,048.54
2,645.49
2,504.43
2,026.23
1,663.85
1,580.35
947.62
Sundry Debtors
1,279.20
1,389.25
956.64
1,158.30
1,157.98
1,161.91
1,154.61
949.88
919.48
1,262.77
Cash & Bank
736.48
426.00
582.79
808.79
788.59
521.09
294.55
163.03
115.85
266.84
Other Current Assets
3,475.12
708.05
1,160.95
1,153.08
3,042.56
2,569.64
1,746.85
992.26
621.92
194.52
Short Term Loans & Adv.
2,672.17
2,535.00
2,721.70
2,142.76
2,084.12
1,886.24
1,668.98
747.91
596.12
117.33
Net Current Assets
2,177.45
1,497.18
2,709.86
1,430.10
1,139.16
915.17
355.68
54.19
-39.76
-242.93
Total Assets
16,623.83
15,208.84
16,081.85
18,306.69
16,717.21
14,438.76
10,575.35
8,019.30
6,276.10
5,592.64

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
1,070.41
2,845.17
1,623.70
1,082.04
44.01
1,169.48
1,299.32
613.87
268.53
222.04
PBT
491.77
103.42
-703.53
586.45
568.95
576.66
631.22
372.13
277.26
129.12
Adjustment
1,017.28
979.91
1,593.37
1,610.90
1,610.24
1,325.35
873.71
810.34
739.81
560.41
Changes in Working Capital
-272.72
1,599.94
913.69
-917.34
-1,933.27
-600.49
-52.41
-463.21
-689.30
-405.93
Cash after chg. in Working capital
1,236.33
2,683.27
1,803.54
1,280.01
245.92
1,301.52
1,452.52
719.26
327.77
283.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-165.92
161.90
-179.84
-197.97
-201.91
-132.04
-153.20
-105.38
-59.25
-61.56
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-100.70
25.79
445.35
-1,322.50
-278.42
-2,512.06
-1,518.06
-1,007.06
-171.24
-1,038.26
Net Fixed Assets
51.55
265.77
-111.90
-121.69
-450.57
-568.40
-422.22
-486.06
-411.87
-665.65
Net Investments
-342.08
-369.84
362.15
99.75
-620.68
-282.25
228.03
-179.72
-10.90
-95.89
Others
189.83
129.86
195.10
-1,300.56
792.83
-1,661.41
-1,323.87
-341.28
251.53
-276.72
Cash from Financing Activity
-431.19
-3,027.75
-2,295.05
260.65
501.90
1,569.13
350.27
440.37
-248.23
1,010.22
Net Cash Inflow / Outflow
538.52
-156.78
-226.00
20.20
267.50
226.54
131.52
47.18
-150.94
194.00
Opening Cash & Equivalents
-70.33
354.74
568.94
788.57
521.09
294.55
163.03
115.85
266.79
72.84
Closing Cash & Equivalent
468.19
197.96
342.95
808.76
788.59
521.09
294.55
163.03
115.85
266.84

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
289.75
273.68
242.84
248.58
229.68
205.16
166.42
125.68
79.58
68.73
ROA
1.26%
-0.01%
-3.19%
2.39%
2.60%
4.35%
6.13%
5.00%
3.87%
1.77%
ROE
4.88%
-0.04%
-15.82%
12.79%
13.61%
21.40%
28.54%
26.98%
26.45%
10.78%
ROCE
13.51%
8.74%
2.69%
13.48%
15.21%
16.61%
18.54%
17.64%
18.42%
14.49%
Fixed Asset Turnover
2.89
2.56
2.09
2.08
2.09
2.49
2.71
2.14
1.77
1.32
Receivable days
40.54
40.22
40.35
41.57
43.54
44.90
48.39
64.14
92.61
149.62
Inventory Days
104.04
116.72
123.77
102.20
96.64
87.81
84.84
111.31
107.28
97.10
Payable days
232.80
221.32
238.37
233.26
89.42
87.28
55.21
36.77
51.80
41.90
Cash Conversion Cycle
-88.21
-64.38
-74.26
-89.49
50.76
45.43
78.02
138.68
148.09
204.83
Total Debt/Equity
1.71
1.66
2.47
3.09
2.88
2.64
2.17
2.46
3.89
4.07
Interest Cover
1.49
1.11
0.33
1.50
1.50
1.66
2.07
1.67
1.53
1.36

News Update:


  • Dilip Buildcon reports 40% jump in Q3 consolidated net profit
    17th Feb 2025, 11:52 AM

    Total consolidated income of the company decreased by 9.26% at Rs 2633.01 crore for Q3FY25

    Read More
  • Dilip Buildcon - Quarterly Results
    14th Feb 2025, 19:05 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.