Blue Dart Express Limited
BLUEDART · Infrastructure · NSE
₹4,691
Current Market Price
Fair Value (DCF)
₹3,209
Discount to FV
-31.6%
Updated just now
YieldIQ Score
30/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
60%
ROE
13.9%
Debt/Equity
0.64
WACC
9.8%
Market Cap
₹11,131 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
32.5%
Return on capital employed
EV / EBITDA
12.8×
Enterprise multiple
Debt / EBITDA
1.1×
Leverage vs earnings
Interest Coverage
5.2×
EBIT covers interest
Current Ratio
1.14×
Short-term liquidity
Asset Turnover
1.67×
Revenue per ₹ of assets
Revenue CAGR (3Y)
5.9%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹4,691
Bear case
Discount -133.6%
Base case
Discount -46.2%
Bull case
Discount +8.0%
Ratio Trends
BLUEDART · last 9 annual periods
ROE
13.9%
ROCE
32.5%
Operating Margin
—
Debt / Equity
0.64×
PE
45.5×
EV / EBITDA
12.8×
Historical Financials
BLUEDART · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹4410 Cr | ₹5172 Cr | ₹5268 Cr | ₹5720 Cr | ₹6141 Cr | +8.6% |
| EBITDA | ₹995 Cr | ₹970 Cr | ₹904 Cr | ₹915 Cr | ₹948 Cr | -1.2% |
| EBIT | ₹599 Cr | ₹575 Cr | ₹471 Cr | — | — | -5.9% |
| PAT | ₹382 Cr | ₹371 Cr | ₹301 Cr | ₹252 Cr | ₹247 Cr | -10.3% |
| EPS (diluted) | ₹161.08 | ₹156.16 | ₹126.86 | — | — | -5.8% |
| CFO | ₹860 Cr | ₹717 Cr | ₹847 Cr | ₹735 Cr | ₹810 Cr | -1.5% |
| CapEx | ₹-175 Cr | ₹-571 Cr | ₹-268 Cr | ₹-254 Cr | ₹-315 Cr | — |
| FCF | ₹685 Cr | ₹145 Cr | ₹579 Cr | ₹481 Cr | ₹496 Cr | -7.8% |
| Total Assets | ₹2829 Cr | ₹3223 Cr | ₹3461 Cr | ₹3663 Cr | ₹4127 Cr | +9.9% |
| Total Debt | ₹1067 Cr | ₹1121 Cr | ₹1074 Cr | ₹1008 Cr | ₹1142 Cr | +1.7% |
| Shareholders' Equity | ₹872 Cr | ₹1180 Cr | ₹1367 Cr | ₹1559 Cr | ₹1777 Cr | +19.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
BLUEDART vs 3 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
SHADOWFAX SHADOWFAX | — | — | Pending | 1.0% | — |
 TCI TCI | — | — | Pending | 18.8% | — |
 TVSSCS TVSSCS | — | — | Pending | -0.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
10 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹155.00/sh
Last payout
2025-08-06
₹25.00
Peak payout
₹35.00
Trailing yield
0.53%
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. Blue Dart Express Limited (BLUEDART.NS) trades at 4691.00 vs a model fair value of 3208.90, a gap of -31.6%. Piotroski F-score: 6/9. Moat...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of BLUEDART →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for BLUEDART →
Compare
Head-to-head with peers
Compare BLUEDART side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse BLUEDARTNow →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.