DEBOCK INDUSTRIES LIMITED
DIL · General/Diversified · NSE
₹1
Current Market Price
Fair Value (DCF)
₹5
Margin of Safety
+342.2%
Updated 2d ago
YieldIQ Score
50/100
Piotroski F-Score
3/9
Economic Moat
Narrow
Confidence
33%
ROE
2.8%
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹17 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
6.1%
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
9.1×
EBIT covers interest
Current Ratio
3.41×
Short-term liquidity
Asset Turnover
0.41×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1.02
Bear case
₹2.73
MoS +62.6%
Base case
₹4.51
MoS +77.4%
Bull case
₹5.94
MoS +82.8%
Ratio Trends
DIL · last 3 annual periods
ROE
3.8%
ROCE
6.3%
Operating Margin
—
Debt / Equity
0.15×
PE
19.6×
EV / EBITDA
14.2×
Historical Financials
DIL · Annual, last 3 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | CAGR |
|---|---|---|---|---|
| Revenue | ₹97.4 Cr | ₹146 Cr | ₹98.1 Cr | +0.4% |
| EBITDA | ₹10.7 Cr | ₹18.6 Cr | ₹13.6 Cr | +12.8% |
| EBIT | — | — | — | — |
| PAT | ₹6.7 Cr | ₹12.9 Cr | ₹8.1 Cr | +9.5% |
| EPS (diluted) | — | — | — | — |
| CFO | ₹4.7 Cr | ₹1.9 Cr | ₹-107 Cr | — |
| CapEx | ₹-0.2 Cr | ₹-1.8 Cr | ₹-4.6 Cr | — |
| FCF | ₹4.5 Cr | ₹0.2 Cr | ₹-111 Cr | — |
| Total Assets | ₹91.2 Cr | ₹108 Cr | ₹237 Cr | +61.3% |
| Total Debt | ₹14.6 Cr | ₹12.8 Cr | ₹0.0 Cr | — |
| Shareholders' Equity | ₹69.7 Cr | ₹82.6 Cr | ₹215 Cr | +75.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DIL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| RVTH RVTH | — | — | Pending | 16.0% | — |
| MAHEPC MAHEPC | — | — | Pending | 4.2% | — |
| JKIPL JKIPL | — | — | Pending | 19.6% | — |
| TARACHAND TARACHAND | — | — | Pending | 20.5% | — |
| INDOFARM INDOFARM | — | — | Pending | 4.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for DIL in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of DIL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DIL →
Compare
Head-to-head with peers
Compare DIL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DILNow →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.