DEEPAK BUILDERS & ENG I L
DBEIL · General/Diversified · NSE
₹80
Current Market Price
Fair Value (DCF)
₹169
Margin of Safety
+111.8%
Updated 1h ago
YieldIQ Score
75/100
Piotroski F-Score
4/9
Economic Moat
Wide
Confidence
24%
ROE
—
Debt/Equity
0.35
WACC
11.1%
Market Cap
₹371 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
7.0×
Enterprise multiple
Debt / EBITDA
1.8×
Leverage vs earnings
Interest Coverage
—
EBIT covers interest
Current Ratio
—
Short-term liquidity
Asset Turnover
0.70×
Revenue per ₹ of assets
Revenue CAGR (3Y)
17.0%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹79.66
Bear case
₹86.34
MoS +7.7%
Base case
₹168.75
MoS +52.8%
Bull case
₹199.91
MoS +60.2%
Ratio Trends
DBEIL · last 4 annual periods
ROE
13.7%
ROCE
20.3%
Operating Margin
—
Debt / Equity
0.33×
PE
—
EV / EBITDA
—
Historical Financials
DBEIL · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹363 Cr | ₹433 Cr | ₹511 Cr | ₹582 Cr | +17.0% |
| EBITDA | ₹40.1 Cr | ₹48.1 Cr | ₹111 Cr | ₹111 Cr | +40.4% |
| EBIT | — | — | — | — | — |
| PAT | ₹17.7 Cr | ₹21.4 Cr | ₹60.4 Cr | ₹56.7 Cr | +47.6% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹0.6 Cr | ₹12.9 Cr | ₹-26.8 Cr | ₹-131 Cr | — |
| CapEx | ₹-5.2 Cr | ₹-13.4 Cr | ₹-13.5 Cr | ₹-11.7 Cr | — |
| FCF | ₹-4.6 Cr | ₹-0.6 Cr | ₹-40.4 Cr | ₹-143 Cr | — |
| Total Assets | ₹322 Cr | ₹449 Cr | ₹559 Cr | ₹832 Cr | +37.2% |
| Total Debt | ₹79.6 Cr | ₹96.6 Cr | ₹157 Cr | ₹135 Cr | +19.3% |
| Shareholders' Equity | ₹84.7 Cr | ₹101 Cr | ₹160 Cr | ₹413 Cr | +69.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DBEIL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| IL&FSENGG IL&FS ENG AND CONS CO LTD | -100.0% | 48 | Data Limited | 0.2% | — |
| TICL TICL | — | — | Pending | 18.4% | — |
| GAYAPROJ GAYAPROJ | — | — | Pending | -8.6% | — |
| RPPINFRA RPPINFRA | — | — | Pending | 12.3% | — |
| ATALREAL ATALREAL | — | — | Pending | 5.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for DBEIL in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of DBEIL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DBEIL →
Compare
Head-to-head with peers
Compare DBEIL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DBEILNow →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.