D.B.CORP LTD
DBCORP · Telecom · NSE
₹216
Current Market Price
Fair Value (DCF)
₹577
Margin of Safety
+167.9%
Updated 3h ago
YieldIQ Score
76/100
Piotroski F-Score
6/9
Economic Moat
Wide
Confidence
70%
ROE
—
Debt/Equity
0.13
WACC
10.2%
Market Cap
₹3,842 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
20.6%
Return on capital employed
EV / EBITDA
7.4×
Enterprise multiple
Debt / EBITDA
0.6×
Leverage vs earnings
Interest Coverage
22.2×
EBIT covers interest
Current Ratio
3.72×
Short-term liquidity
Asset Turnover
0.75×
Revenue per ₹ of assets
Revenue CAGR (3Y)
9.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹215.52
Bear case
₹276.99
MoS +22.2%
Base case
₹577.36
MoS +62.7%
Bull case
₹724.13
MoS +70.2%
Ratio Trends
DBCORP · last 8 annual periods
ROE
16.7%
ROCE
25.0%
Operating Margin
—
Debt / Equity
0.13×
PE
42.4×
EV / EBITDA
4.7×
Historical Financials
DBCORP · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1508 Cr | ₹1769 Cr | ₹2076 Cr | ₹2349 Cr | ₹2284 Cr | +10.9% |
| EBITDA | — | ₹321 Cr | ₹360 Cr | ₹703 Cr | ₹626 Cr | +18.1% |
| EBIT | ₹218 Cr | ₹213 Cr | ₹59.3 Cr | ₹168 Cr | — | -6.3% |
| PAT | ₹141 Cr | ₹143 Cr | ₹169 Cr | ₹426 Cr | ₹371 Cr | +27.3% |
| EPS (diluted) | ₹8.04 | ₹8.09 | ₹2.30 | ₹6.87 | — | -3.9% |
| CFO | ₹374 Cr | ₹371 Cr | ₹244 Cr | ₹579 Cr | ₹414 Cr | +2.6% |
| CapEx | — | — | — | — | ₹-49.3 Cr | — |
| FCF | — | — | — | — | ₹365 Cr | +0.0% |
| Total Assets | — | ₹2537 Cr | ₹2583 Cr | ₹2993 Cr | ₹3055 Cr | +4.8% |
| Total Debt | — | — | ₹32.5 Cr | ₹22.5 Cr | ₹283 Cr | +71.8% |
| Shareholders' Equity | — | — | ₹1952 Cr | ₹2221 Cr | ₹2225 Cr | +3.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DBCORP vs 3 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| NAVNETEDUL NAVNEET EDUCATION LTD | +18.5% | 62 | Undervalued | 40.5% | — |
| MPSLTD MPSLTD | — | — | Pending | 31.1% | — |
| JAGRAN JAGRAN PRAKASHAN LIMITED | +110.5% | 72 | Undervalued | 6.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for DBCORP in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. D.B.CORP LTD (DBCORP.NS) trades at 215.52 vs a model fair value of 577.36, a gap of 167.9%. Piotroski F-score: 6/9. Moat label: Wide. Rev...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of DBCORP →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DBCORP →
Compare
Head-to-head with peers
Compare DBCORP side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DBCORPNow →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.