DISHMAN CARBO AMCIS LTD
DCAL · General/Diversified · NSE
₹177
Current Market Price
Fair Value (DCF)
₹150
Margin of Safety
-15.2%
Updated 14h ago
YieldIQ Score
52/100
Piotroski F-Score
8/9
Economic Moat
Narrow
Confidence
42%
ROE
—
Debt/Equity
0.40
WACC
11.1%
Market Cap
₹2,768 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
210.0%
Return on capital employed
EV / EBITDA
9.5×
Enterprise multiple
Debt / EBITDA
4.9×
Leverage vs earnings
Interest Coverage
1.1×
EBIT covers interest
Current Ratio
1.14×
Short-term liquidity
Asset Turnover
0.26×
Revenue per ₹ of assets
Revenue CAGR (3Y)
8.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹176.52
Bear case
₹133.66
MoS -32.1%
Base case
₹149.7
MoS -17.9%
Bull case
₹222.79
MoS +20.8%
Ratio Trends
DCAL · last 9 annual periods
ROE
0.1%
ROCE
5.7%
Operating Margin
—
Debt / Equity
0.41×
PE
—
EV / EBITDA
8.7×
Historical Financials
DCAL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1912 Cr | ₹2141 Cr | ₹619 Cr | ₹655 Cr | ₹2642 Cr | +8.4% |
| EBITDA | — | ₹343 Cr | ₹301 Cr | ₹302 Cr | ₹465 Cr | +7.9% |
| EBIT | ₹-17.4 Cr | ₹-28.5 Cr | ₹-63.2 Cr | ₹-18.3 Cr | — | — |
| PAT | ₹-165 Cr | ₹-44.6 Cr | ₹-70.7 Cr | ₹-69.9 Cr | ₹3.2 Cr | — |
| EPS (diluted) | ₹-10.53 | ₹-2.85 | ₹-4.51 | ₹-4.46 | — | — |
| CFO | ₹513 Cr | ₹355 Cr | ₹220 Cr | ₹384 Cr | ₹375 Cr | -7.5% |
| CapEx | — | — | — | — | ₹-217 Cr | — |
| FCF | — | — | — | — | ₹158 Cr | +0.0% |
| Total Assets | — | ₹8637 Cr | ₹9454 Cr | ₹9581 Cr | ₹9999 Cr | +3.7% |
| Total Debt | — | — | ₹778 Cr | ₹1719 Cr | ₹2389 Cr | +32.4% |
| Shareholders' Equity | — | — | ₹5810 Cr | ₹5628 Cr | ₹5832 Cr | +0.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DCAL vs 2 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| PANACEABIO PANACEABIO | — | — | Pending | -1.0% | — |
| ZOTA ZOTA | — | — | Pending | -24.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for DCAL in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of DCAL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DCAL →
Compare
Head-to-head with peers
Compare DCAL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DCALNow →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.