DILIP BUILDCON LIMITED
DBL · General/Diversified · NSE
₹449
Current Market Price
Fair Value (DCF)
₹293
Margin of Safety
-34.8%
Updated 3d ago
YieldIQ Score
38/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
0%
ROE
—
Debt/Equity
1.71
WACC
11.1%
Market Cap
₹7,301 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
8.7×
Enterprise multiple
Debt / EBITDA
4.7×
Leverage vs earnings
Interest Coverage
2.2×
EBIT covers interest
Current Ratio
—
Short-term liquidity
Asset Turnover
0.53×
Revenue per ₹ of assets
Revenue CAGR (3Y)
4.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹449.45
Bear case
₹178.32
MoS -152.0%
Base case
₹292.93
MoS -53.4%
Bull case
₹305.2
MoS -47.3%
Ratio Trends
DBL · last 7 annual periods
ROE
12.2%
ROCE
14.6%
Operating Margin
—
Debt / Equity
1.81×
PE
—
EV / EBITDA
4.4×
Historical Financials
DBL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2020 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹9725 Cr | ₹9566 Cr | ₹2841 Cr | ₹3366 Cr | ₹10.4K Cr | +1.8% |
| EBITDA | — | ₹554 Cr | ₹1182 Cr | ₹1656 Cr | ₹2157 Cr | +40.5% |
| EBIT | ₹1705 Cr | ₹353 Cr | ₹121 Cr | ₹388 Cr | — | -30.9% |
| PAT | ₹405 Cr | ₹-550 Cr | ₹-69.6 Cr | ₹2.7 Cr | ₹641 Cr | +12.1% |
| EPS (diluted) | ₹29.64 | ₹-37.77 | ₹-4.76 | ₹0.18 | — | -72.1% |
| CFO | — | ₹1624 Cr | ₹2845 Cr | ₹812 Cr | ₹131 Cr | -46.7% |
| CapEx | — | — | — | — | ₹-4265 Cr | — |
| FCF | — | — | — | — | ₹-4134 Cr | — |
| Total Assets | — | ₹16.3K Cr | ₹15.4K Cr | ₹16.6K Cr | ₹19.7K Cr | +4.8% |
| Total Debt | — | — | ₹2697 Cr | ₹2188 Cr | ₹9528 Cr | +37.1% |
| Shareholders' Equity | — | — | ₹3998 Cr | ₹4370 Cr | ₹5255 Cr | +7.1% |
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 |
|---|---|---|---|---|---|
| POWERMECH POWER MECH PROJECTS LTD. | +16.5% | 47 | Undervalued | 15.0% | — |
| TRANSRAILL TRANSRAILL | — | — | Pending | 17.4% | — |
| AXISCADES AXISCADES TECH LTD | -84.9% | 46 | High Risk | 11.4% | — |
| LOTUSDEV LOTUSDEV | — | — | Pending | 24.4% | — |
| WELENT WELENT | — | — | Pending | 11.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for DBL in the last 10 years.
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.