D. P. ABHUSHAN LIMITED
DPABHUSHAN · General/Diversified · NSE
₹1,115
Current Market Price
Fair Value (DCF)
₹1,107
Margin of Safety
-0.7%
Updated 53m ago
YieldIQ Score
60/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
45%
ROE
—
Debt/Equity
0.45
WACC
11.1%
Market Cap
₹2,545 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
10.1×
Enterprise multiple
Debt / EBITDA
0.7×
Leverage vs earnings
Interest Coverage
—
EBIT covers interest
Current Ratio
—
Short-term liquidity
Asset Turnover
3.95×
Revenue per ₹ of assets
Revenue CAGR (3Y)
24.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,114.85
Bear case
₹657.36
MoS -69.6%
Base case
₹1,106.75
MoS -0.7%
Bull case
₹1,400.43
MoS +20.4%
Ratio Trends
DPABHUSHAN · last 5 annual periods
ROE
27.9%
ROCE
29.6%
Operating Margin
—
Debt / Equity
0.46×
PE
157.8×
EV / EBITDA
10.3×
Historical Financials
DPABHUSHAN · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1218 Cr | ₹1731 Cr | ₹385 Cr | ₹557 Cr | ₹3311 Cr | +28.4% |
| EBITDA | — | ₹75.6 Cr | ₹76.5 Cr | ₹101 Cr | ₹174 Cr | +23.2% |
| EBIT | ₹47.4 Cr | ₹69.9 Cr | ₹9.0 Cr | ₹23.0 Cr | — | -16.5% |
| PAT | ₹27.4 Cr | ₹40.5 Cr | ₹4.5 Cr | ₹16.2 Cr | ₹113 Cr | +42.4% |
| EPS (diluted) | ₹12.31 | ₹18.21 | ₹2.02 | ₹7.28 | — | -12.3% |
| CFO | ₹-29.4 Cr | ₹16.7 Cr | ₹60.3 Cr | ₹-0.3 Cr | ₹-18.9 Cr | — |
| CapEx | — | — | — | — | ₹-25.3 Cr | — |
| FCF | — | — | — | — | ₹-44.2 Cr | — |
| Total Assets | — | ₹414 Cr | ₹408 Cr | ₹537 Cr | ₹837 Cr | +19.3% |
| Total Debt | — | — | ₹88.1 Cr | ₹157 Cr | ₹184 Cr | +20.2% |
| Shareholders' Equity | — | — | ₹181 Cr | ₹239 Cr | ₹404 Cr | +22.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DPABHUSHAN vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| KDDL KDDL LIMITED | -47.7% | 23 | Data Limited | 6.7% | — |
| SHRINGARMS SHRINGARMS | — | — | Pending | 30.4% | — |
| RAJESHEXPO RAJESH EXPORTS LTD | +15.0% | 34 | Near Fair Value | 0.6% | — |
| VAIBHAVGBL VAIBHAV GLOBAL LIMITED | -6.8% | 57 | Near Fair Value | 11.4% | — |
| SHANTIGOLD SHANTI GOLD INTERNATION L | +26.1% | 68 | Below Fair Value | 36.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for DPABHUSHAN in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. D. P. ABHUSHAN LIMITED (DPABHUSHAN.NS) trades at 1114.85 vs a model fair value of 1106.75, a gap of -0.7%. Piotroski F-score: 5/9. Moat l...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of DPABHUSHAN →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DPABHUSHAN →
Compare
Head-to-head with peers
Compare DPABHUSHAN side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DPABHUSHANNow →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.