DILIP BUILDCON LIMITED
DBL · General/Diversified · NSE
₹432
Current Market Price
Fair Value (DCF)
₹264
Discount to FV
-38.9%
Updated just now
YieldIQ Score
44/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
0%
ROE
19.1%
Debt/Equity
1.18
WACC
11.1%
Market Cap
₹7,020 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
21.3%
Return on capital employed
EV / EBITDA
4.5×
Enterprise multiple
Debt / EBITDA
3.5×
Leverage vs earnings
Interest Coverage
2.2×
EBIT covers interest
Current Ratio
1.48×
Short-term liquidity
Asset Turnover
0.48×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-4.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹432.15
Bear case
Discount -104.4%
Base case
Discount -63.6%
Bull case
Discount +8.1%
Ratio Trends
DBL · last 8 annual periods
ROE
19.1%
ROCE
21.3%
Operating Margin
—
Debt / Equity
1.18×
PE
4.8×
EV / EBITDA
4.5×
Historical Financials
DBL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹9194 Cr | ₹10.3K Cr | ₹11.7K Cr | ₹11.3K Cr | ₹8984 Cr | -0.6% |
| EBITDA | ₹554 Cr | ₹1182 Cr | ₹1656 Cr | ₹2576 Cr | ₹3162 Cr | +54.6% |
| EBIT | ₹353 Cr | ₹1005 Cr | ₹1504 Cr | — | — | +43.6% |
| PAT | ₹-549 Cr | ₹0.9 Cr | ₹194 Cr | ₹641 Cr | ₹1302 Cr | — |
| EPS (diluted) | ₹-37.77 | ₹0.10 | ₹13.36 | — | — | — |
| CFO | ₹1624 Cr | ₹2845 Cr | ₹1080 Cr | ₹131 Cr | ₹1204 Cr | -7.2% |
| CapEx | ₹-3984 Cr | ₹-3916 Cr | ₹-5554 Cr | ₹-4265 Cr | ₹-3238 Cr | — |
| FCF | ₹-2360 Cr | ₹-1071 Cr | ₹-4473 Cr | ₹-4134 Cr | ₹-2034 Cr | — |
| Total Assets | ₹16.3K Cr | ₹15.4K Cr | ₹16.6K Cr | ₹19.7K Cr | ₹18.9K Cr | +3.7% |
| Total Debt | ₹8815 Cr | ₹6675 Cr | ₹7246 Cr | ₹9528 Cr | ₹8041 Cr | -2.3% |
| Shareholders' Equity | ₹3551 Cr | ₹4002 Cr | ₹4370 Cr | ₹5064 Cr | ₹6829 Cr | +17.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DBL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 WELENT WELENT | — | — | Pending | 11.9% | — |
LOTUSDEV LOTUSDEV | — | — | Pending | 12.4% | — |
 PRAJIND PRAJIND | — | — | Pending | 15.8% | — |
TRANSRAILL TRANSRAILL | — | — | Pending | 17.4% | — |
 SKIPPER SKIPPER | — | — | Pending | 12.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
9 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹3.20/sh
Last payout
2025-09-08
₹1.00
Peak payout
₹1.00
Trailing yield
0.23%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. DILIP BUILDCON LIMITED (DBL.NS) trades at 432.15 vs a model fair value of 264.22, a gap of -38.9%. Piotroski F-score: 6/9. Moat label: Na...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of DBL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DBL →
Compare
Head-to-head with peers
Compare DBL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DBLNow →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.