DDEV PLASTIKS IND LTD
DDEVPLSTIK · General/Diversified · NSE
₹239
Current Market Price
Fair Value (DCF)
₹420
Margin of Safety
+76.0%
Updated 2d ago
YieldIQ Score
76/100
Piotroski F-Score
6/9
Economic Moat
Wide
Confidence
75%
ROE
—
Debt/Equity
0.05
WACC
11.1%
Market Cap
₹2,469 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
30.6%
Return on capital employed
EV / EBITDA
8.3×
Enterprise multiple
Debt / EBITDA
0.2×
Leverage vs earnings
Interest Coverage
17.8×
EBIT covers interest
Current Ratio
3.01×
Short-term liquidity
Asset Turnover
2.25×
Revenue per ₹ of assets
Revenue CAGR (3Y)
5.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹238.59
Bear case
₹228.15
MoS -4.6%
Base case
₹419.88
MoS +43.2%
Bull case
₹471.61
MoS +49.4%
Ratio Trends
DDEVPLSTIK · last 4 annual periods
ROE
22.2%
ROCE
31.9%
Operating Margin
—
Debt / Equity
0.06×
PE
—
EV / EBITDA
—
Historical Financials
DDEVPLSTIK · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹2227 Cr | ₹2504 Cr | ₹2431 Cr | ₹2603 Cr | +5.3% |
| EBITDA | ₹121 Cr | ₹178 Cr | ₹275 Cr | ₹281 Cr | +32.3% |
| EBIT | — | — | — | — | — |
| PAT | ₹54.8 Cr | ₹104 Cr | ₹182 Cr | ₹185 Cr | +50.2% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹26.5 Cr | ₹145 Cr | ₹116 Cr | ₹137 Cr | +73.0% |
| CapEx | ₹-18.7 Cr | ₹-28.6 Cr | ₹-23.0 Cr | ₹-57.7 Cr | — |
| FCF | ₹7.8 Cr | ₹117 Cr | ₹93.2 Cr | ₹79.5 Cr | +116.8% |
| Total Assets | ₹929 Cr | ₹912 Cr | ₹995 Cr | ₹1155 Cr | +7.5% |
| Total Debt | ₹130 Cr | ₹56.2 Cr | ₹66.3 Cr | ₹46.3 Cr | -29.1% |
| Shareholders' Equity | ₹392 Cr | ₹494 Cr | ₹660 Cr | ₹835 Cr | +28.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DDEVPLSTIK vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| XPROINDIA XPROINDIA | — | — | Pending | 6.2% | — |
| SOTL SOTL | — | — | Pending | 6.8% | — |
| SIRCA SIRCA | — | — | Pending | 14.0% | — |
| VEEDOL VEEDOL | — | — | Pending | 18.5% | — |
| TIRUMALCHM TIRUMALCHM | — | — | Pending | -4.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for DDEVPLSTIK in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of DDEVPLSTIK →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DDEVPLSTIK →
Compare
Head-to-head with peers
Compare DDEVPLSTIK side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DDEVPLSTIKNow →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.