DEV ACCELERATOR LIMITED
DEVX · General/Diversified · NSE
₹43
Current Market Price
Fair Value (DCF)
₹40
Margin of Safety
-5.7%
Updated 2d ago
YieldIQ Score
69/100
Piotroski F-Score
8/9
Economic Moat
Narrow
Confidence
46%
ROE
—
Debt/Equity
1.77
WACC
11.1%
Market Cap
₹385 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
12.0%
Return on capital employed
EV / EBITDA
10.9×
Enterprise multiple
Debt / EBITDA
7.5×
Leverage vs earnings
Interest Coverage
1.1×
EBIT covers interest
Current Ratio
0.69×
Short-term liquidity
Asset Turnover
0.29×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹42.7
Bear case
₹37.13
MoS -15.0%
Base case
₹40.25
MoS -6.1%
Bull case
₹130.74
MoS +67.3%
Ratio Trends
DEVX · last 4 annual periods
ROE
3.2%
ROCE
22.5%
Operating Margin
—
Debt / Equity
7.04×
PE
—
EV / EBITDA
—
Historical Financials
DEVX · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹30.9 Cr | ₹69.9 Cr | ₹108 Cr | ₹159 Cr | +72.6% |
| EBITDA | ₹14.0 Cr | ₹30.8 Cr | ₹67.3 Cr | ₹99.1 Cr | +92.0% |
| EBIT | — | — | — | — | — |
| PAT | ₹-7.5 Cr | ₹-12.8 Cr | ₹0.4 Cr | ₹1.7 Cr | — |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹14.1 Cr | ₹26.5 Cr | ₹7.6 Cr | ₹93.8 Cr | +88.2% |
| CapEx | ₹-6.9 Cr | ₹-24.1 Cr | ₹-34.3 Cr | ₹-11.6 Cr | — |
| FCF | ₹7.2 Cr | ₹2.4 Cr | ₹-26.8 Cr | ₹82.1 Cr | +125.4% |
| Total Assets | ₹101 Cr | ₹282 Cr | ₹411 Cr | ₹540 Cr | +75.0% |
| Total Debt | ₹85.1 Cr | ₹235 Cr | ₹325 Cr | ₹386 Cr | +65.4% |
| Shareholders' Equity | ₹-2.1 Cr | ₹1.2 Cr | ₹28.8 Cr | ₹54.8 Cr | — |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DEVX vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| MODIRUBBER MODIRUBBER | — | — | Pending | 3.0% | — |
| PTL PTL | — | — | Pending | 4.3% | — |
| TREL TRANSINDIA REAL ESTATE L | +15.4% | 47 | Below Fair Value | 4.2% | — |
| ELDEHSG ELDEHSG | — | — | Pending | 5.6% | — |
| CORALFINAC CORALFINAC | — | — | Pending | 7.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for DEVX in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. DEV ACCELERATOR LIMITED (DEVX.NS) trades at 42.70 vs a model fair value of 40.25, a gap of -5.7%. Piotroski F-score: 8/9. Moat label: Nar...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of DEVX →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DEVX →
Compare
Head-to-head with peers
Compare DEVX side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DEVXNow →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.