D. P. ABHUSHAN LIMITED
DPABHUSHAN · General/Diversified · NSE
₹909
Current Market Price
Fair Value (DCF)
₹948
Discount to FV
+4.2%
Updated just now
YieldIQ Score
60/100
Piotroski F-Score
5/9
Economic Moat
Moderate
Confidence
28%
ROE
33.5%
Debt/Equity
0.48
WACC
11.1%
Market Cap
₹2,075 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
33.1%
Return on capital employed
EV / EBITDA
7.9×
Enterprise multiple
Debt / EBITDA
1.1×
Leverage vs earnings
Interest Coverage
11.9×
EBIT covers interest
Current Ratio
1.84×
Short-term liquidity
Asset Turnover
2.07×
Revenue per ₹ of assets
Revenue CAGR (3Y)
27.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹909.1
Bear case
Discount -57.4%
Base case
Discount +4.1%
Bull case
Discount +27.8%
Ratio Trends
DPABHUSHAN · last 6 annual periods
ROE
33.5%
ROCE
33.1%
Operating Margin
—
Debt / Equity
0.48×
PE
10.2×
EV / EBITDA
7.9×
Historical Financials
DPABHUSHAN · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1731 Cr | ₹1975 Cr | ₹2340 Cr | ₹3311 Cr | ₹4065 Cr | +23.8% |
| EBITDA | ₹75.6 Cr | ₹76.5 Cr | ₹101 Cr | ₹175 Cr | ₹310 Cr | +42.3% |
| EBIT | ₹69.9 Cr | ₹73.7 Cr | ₹95.0 Cr | — | — | +8.0% |
| PAT | ₹40.4 Cr | ₹45.3 Cr | ₹61.9 Cr | ₹113 Cr | ₹212 Cr | +51.3% |
| EPS (diluted) | ₹18.21 | ₹20.33 | ₹27.80 | — | — | +11.2% |
| CFO | ₹16.7 Cr | ₹61.0 Cr | ₹-0.3 Cr | ₹-18.9 Cr | ₹-97.3 Cr | — |
| CapEx | ₹-7.6 Cr | ₹-1.1 Cr | ₹-3.7 Cr | ₹-25.3 Cr | ₹-7.2 Cr | — |
| FCF | ₹9.2 Cr | ₹59.9 Cr | ₹-4.0 Cr | ₹-44.2 Cr | ₹-104 Cr | — |
| Total Assets | ₹414 Cr | ₹409 Cr | ₹537 Cr | ₹837 Cr | ₹1143 Cr | +28.9% |
| Total Debt | ₹170 Cr | ₹126 Cr | ₹173 Cr | ₹184 Cr | ₹304 Cr | +15.6% |
| Shareholders' Equity | ₹138 Cr | ₹181 Cr | ₹239 Cr | ₹404 Cr | ₹633 Cr | +46.3% |
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 |
|---|---|---|---|---|---|
SHRINGARMS SHRINGARMS | — | — | Pending | 30.4% | — |
SHANTIGOLD SHANTIGOLD | — | — | Pending | 36.6% | — |
KDDL KDDL | — | — | Pending | 10.3% | — |
 RAJESHEXPO RAJESHEXPO | — | — | Pending | 0.6% | — |
 VAIBHAVGBL VAIBHAVGBL | — | — | Pending | 11.4% | — |
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)
₹2.00/sh
Last payout
2023-09-22
₹1.00
Peak payout
₹1.00
Trailing yield
—
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. D. P. ABHUSHAN LIMITED (DPABHUSHAN.NS) trades at 909.10 vs a model fair value of 947.71, a gap of 4.2%. Piotroski F-score: 5/9. Moat labe...
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.