DDEV PLASTIKS IND LTD
DDEVPLSTIK · General/Diversified · NSE
₹256
Current Market Price
Fair Value (DCF)
₹225
Discount to FV
-12.3%
Updated just now
YieldIQ Score
28/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
32%
ROE
19.9%
Debt/Equity
0.06
WACC
11.1%
Market Cap
₹2,651 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
29.9%
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
1.77×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-6.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹256.2
Bear case
Margin of Safety —
Implied upside -177.4%
Base case
Margin of Safety -16.3%
Implied upside -14.0%
Bull case
Margin of Safety +4.8%
Implied upside +5.0%
Ratio Trends
DDEVPLSTIK · last 5 annual periods
ROE
19.9%
ROCE
29.9%
Operating Margin
—
Debt / Equity
0.06×
PE
—
EV / EBITDA
—
Historical Financials
DDEVPLSTIK · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 yfinance | 2024 yfinance | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹2227 Cr | ₹2504 Cr | ₹2431 Cr | ₹2603 Cr | ₹2048 Cr | -2.1% |
| EBITDA | ₹121 Cr | ₹178 Cr | ₹275 Cr | ₹287 Cr | ₹320 Cr | +27.5% |
| EBIT | ₹110 Cr | ₹166 Cr | ₹261 Cr | ₹266 Cr | — | +24.8% |
| PAT | ₹54.8 Cr | ₹104 Cr | ₹182 Cr | ₹185 Cr | ₹202 Cr | +38.5% |
| EPS (diluted) | ₹5.29 | ₹10.06 | ₹17.56 | ₹17.93 | — | +35.7% |
| CFO | ₹26.5 Cr | ₹145 Cr | ₹116 Cr | ₹137 Cr | ₹84.5 Cr | +33.6% |
| CapEx | ₹-18.7 Cr | ₹-28.6 Cr | ₹-23.0 Cr | ₹-57.7 Cr | ₹-95.8 Cr | — |
| FCF | ₹7.8 Cr | ₹117 Cr | ₹93.2 Cr | ₹79.5 Cr | ₹-11.3 Cr | — |
| Total Assets | ₹929 Cr | ₹912 Cr | ₹995 Cr | ₹1155 Cr | ₹1444 Cr | +11.6% |
| Total Debt | ₹130 Cr | ₹56.2 Cr | ₹66.3 Cr | ₹46.3 Cr | ₹56.8 Cr | -18.6% |
| Shareholders' Equity | ₹392 Cr | ₹494 Cr | ₹660 Cr | ₹835 Cr | ₹1013 Cr | +26.8% |
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 |
|---|---|---|---|---|---|
 CAMLINFINE CAMLINFINE | — | — | Pending | 2.7% | — |
KIRIINDUS KIRIINDUS | — | — | Pending | 86.5% | 0.4× |
 NOCIL NOCIL | — | — | Pending | 3.1% | — |
APCOTEXIND APCOTEXIND | — | — | Pending | 16.3% | 16.1× |
 ROSSARI ROSSARI | — | — | Pending | 11.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
2 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹2.25/sh
Last payout
2026-02-20
₹0.50
Peak payout
₹1.75
Trailing yield
0.88%
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. DDEV PLASTIKS IND LTD (DDEVPLSTIK.NS) trades at 256.20 vs a model fair value of 224.74, a gap of -12.3%. Piotroski F-score: 5/9. Moat lab...
Read full AI analysis →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.