Blue Dart Express Limited
BLUEDART · Logistics · NSE
₹5,248
Current Market Price
Fair Value (DCF)
₹2,211
Margin of Safety
-57.9%
Updated just now
YieldIQ Score
30/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
33%
ROE
16.2%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.12 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
18.3%
Return on capital employed
EV / EBITDA
32.5×
Enterprise multiple
Debt / EBITDA
2.4×
Leverage vs earnings
Interest Coverage
5.2×
EBIT covers interest
Current Ratio
1.14×
Short-term liquidity
Asset Turnover
1.63×
Revenue per ₹ of assets
Revenue CAGR (3Y)
5.0%
3-year revenue growth
Revenue CAGR (5Y)
12.7%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹5,248.2
Bear case
₹1,370.88
MoS -282.8%
Base case
₹2,211.08
MoS -137.4%
Bull case
₹3,517.43
MoS -49.2%
Ratio Trends
BLUEDART · last 8 annual periods
ROE
16.2%
ROCE
35.6%
Operating Margin
—
Debt / Equity
0.65×
PE
212.3×
EV / EBITDA
15.1×
Historical Financials
BLUEDART · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹3288 Cr | ₹4410 Cr | ₹5172 Cr | ₹5268 Cr | ₹5720 Cr | +14.8% |
| EBITDA | — | ₹995 Cr | ₹970 Cr | ₹904 Cr | ₹915 Cr | -2.1% |
| EBIT | ₹251 Cr | ₹599 Cr | ₹575 Cr | ₹471 Cr | — | +17.1% |
| PAT | ₹102 Cr | ₹382 Cr | ₹371 Cr | ₹301 Cr | ₹252 Cr | +25.5% |
| EPS (diluted) | ₹42.91 | ₹161.08 | ₹156.16 | ₹126.86 | — | +31.1% |
| CFO | ₹750 Cr | ₹860 Cr | ₹717 Cr | ₹847 Cr | ₹735 Cr | -0.5% |
| CapEx | — | — | — | — | ₹-254 Cr | — |
| FCF | — | — | — | — | ₹481 Cr | +0.0% |
| Total Assets | — | ₹2829 Cr | ₹3223 Cr | ₹3461 Cr | ₹3663 Cr | +6.7% |
| Total Debt | — | — | ₹0.0 Cr | ₹255 Cr | ₹1008 Cr | — |
| Shareholders' Equity | — | — | ₹1180 Cr | ₹1367 Cr | ₹1559 Cr | +7.2% |
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 TVS SUPPLY CHAIN SOL L | -1.0% | 35 | Fairly valued | -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
0.48%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
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.