Central Depository Services (India) Limited
CDSL · General/Diversified · NSE
₹1,354
Current Market Price
Fair Value (DCF)
₹276
Margin of Safety
-79.6%
Updated just now
YieldIQ Score
28/100
Piotroski F-Score
7/9
Economic Moat
Moderate
Confidence
35%
ROE
29.2%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.28 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
37.7%
Return on capital employed
EV / EBITDA
38.7×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
6950.0×
EBIT covers interest
Current Ratio
3.48×
Short-term liquidity
Asset Turnover
0.50×
Revenue per ₹ of assets
Revenue CAGR (3Y)
37.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,353.6
Bear case
₹187.71
MoS -621.1%
Base case
₹275.54
MoS -391.3%
Bull case
₹461.9
MoS -193.1%
Ratio Trends
CDSL · last 7 annual periods
ROE
29.2%
ROCE
41.2%
Operating Margin
—
Debt / Equity
0.00×
PE
150.5×
EV / EBITDA
24.6×
Historical Financials
CDSL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹271 Cr | ₹415 Cr | ₹125 Cr | ₹241 Cr | ₹1082 Cr | +41.4% |
| EBITDA | — | ₹420 Cr | ₹385 Cr | ₹583 Cr | ₹744 Cr | +15.4% |
| EBIT | ₹206 Cr | ₹337 Cr | ₹83.1 Cr | ₹166 Cr | — | -5.2% |
| PAT | ₹160 Cr | ₹264 Cr | ₹63.1 Cr | ₹129 Cr | ₹527 Cr | +34.7% |
| EPS (diluted) | ₹15.32 | ₹25.24 | ₹6.04 | ₹12.37 | — | -5.2% |
| CFO | ₹169 Cr | ₹232 Cr | ₹249 Cr | ₹386 Cr | ₹543 Cr | +33.9% |
| CapEx | — | — | — | — | ₹-156 Cr | — |
| FCF | — | — | — | — | ₹387 Cr | +0.0% |
| Total Assets | — | ₹1326 Cr | ₹1457 Cr | ₹1782 Cr | ₹2162 Cr | +13.0% |
| Total Debt | — | — | ₹0.0 Cr | ₹0.0 Cr | ₹3.0 Cr | — |
| Shareholders' Equity | — | — | ₹1214 Cr | ₹1463 Cr | ₹1804 Cr | +10.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
CDSL vs 4 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| ANGELONE ANGELONE | — | — | Pending | 20.8% | — |
| AIIL AIIL | — | — | Pending | 28.9% | — |
| MOTILALOFS MOTILALOFS | — | — | Pending | 22.5% | — |
| GROWW GROWW | — | — | Pending | — | — |
Click a ticker to view its fair-value analysis.
Dividend History
8 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹43.50/sh
Last payout
2025-08-07
₹12.50
Peak payout
₹12.50
Trailing yield
0.92%
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 CDSL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for CDSL →
Compare
Head-to-head with peers
Compare CDSL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse CDSLNow →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.