CYIENT DLM LIMITED
CYIENTDLM · IT Services · NSE
₹382
Current Market Price
Fair Value (DCF)
₹183
Margin of Safety
-52.1%
Updated 23h ago
YieldIQ Score
28/100
Piotroski F-Score
7/9
Economic Moat
None
Confidence
32%
ROE
7.5%
Debt/Equity
0.17
WACC
11.1%
Market Cap
₹3,028 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
11.1%
Return on capital employed
EV / EBITDA
18.7×
Enterprise multiple
Debt / EBITDA
1.1×
Leverage vs earnings
Interest Coverage
3.5×
EBIT covers interest
Current Ratio
2.40×
Short-term liquidity
Asset Turnover
0.77×
Revenue per ₹ of assets
Revenue CAGR (3Y)
14.9%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹381.55
Bear case
₹131.3
MoS -190.6%
Base case
₹182.76
MoS -108.8%
Bull case
₹242.5
MoS -57.3%
Ratio Trends
CYIENTDLM · last 4 annual periods
ROE
7.2%
ROCE
13.0%
Operating Margin
—
Debt / Equity
0.32×
PE
—
EV / EBITDA
—
Historical Financials
CYIENTDLM · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹721 Cr | ₹832 Cr | ₹1192 Cr | ₹1520 Cr | +28.2% |
| EBITDA | ₹89.1 Cr | ₹92.2 Cr | ₹137 Cr | ₹162 Cr | +22.2% |
| EBIT | — | — | ₹117 Cr | — | +0.0% |
| PAT | ₹39.8 Cr | ₹31.7 Cr | ₹61.2 Cr | ₹68.1 Cr | +19.6% |
| EPS (diluted) | — | — | ₹7.75 | — | +0.0% |
| CFO | ₹48.5 Cr | ₹54.0 Cr | ₹-70.5 Cr | ₹-62.4 Cr | — |
| CapEx | ₹-8.4 Cr | ₹-7.6 Cr | — | ₹-50.0 Cr | — |
| FCF | ₹40.1 Cr | ₹46.3 Cr | — | ₹-112 Cr | — |
| Total Assets | ₹777 Cr | ₹1105 Cr | ₹1603 Cr | ₹1694 Cr | +29.7% |
| Total Debt | ₹337 Cr | ₹356 Cr | ₹58.9 Cr | ₹301 Cr | -3.7% |
| Shareholders' Equity | ₹77.1 Cr | ₹198 Cr | ₹909 Cr | ₹949 Cr | +130.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
CYIENTDLM vs 3 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| CENTUM CENTUM | — | — | Pending | 0.6% | — |
| IKIO IKIO TECHNOLOGIES LIMITED | -63.4% | 48 | Data Limited | 5.5% | — |
| MICEL MICEL | — | — | Pending | 4.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for CYIENTDLM in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of CYIENTDLM →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for CYIENTDLM →
Compare
Head-to-head with peers
Compare CYIENTDLM side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse CYIENTDLMNow →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.