Nifty

:

23405.60

Sensex

:

74346.17

-77.95 (-0.33%)
-303.67 (-0.41%)

Login

Nifty
Sensex

:
:

23405.60
74346.17

-77.95 (-0.33%)
-303.67 (-0.41%)

Cyient DLM Ltd.

Electronics - Components

Rating :

63/99

BSE: 543933 | NSE: CYIENTDLM

Watchlist

NSE BSE

449.45

03-Jun-2026

Open
High
Low
Previous Close

462
462.4
445.5
463.90

Volume
Traded Value (lacs)
52 Week High
52 Week Low

245534
111234649.3
505.5
265.2

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,569.81
48.71
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,550.14
N/A
3.53

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

19.47
16.45
22.24

EBITDA CAGR (%)

10 Years
5 Years
3 Years

23.34
24.29
9.06

PAT CAGR (%)

10 Years
5 Years
3 Years

-
45.38
28.98

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-

Earnings Forecasts:

(Updated: 30-05-2026)

Description 2024 2025 2026 2027
Adj EPS 8.87 11.95 16.1 18.9
P/E Ratio 50.67 37.61 27.92 23.78
Revenue 1319.03 1604.32 1968.72 2265.02
EBITDA 133.44 171.74 218.7 237.45
Net Income 72.94 94.36 128.1 150.03
ROA 3.62 5.34 6.89 7.84
P/B Ratio 3.46 3.20 2.86 2.57
ROE 7.14 9.03 10.83 11.2
FCFF 215.09 82.32 73.72 13.85
FCFF Yield 6.14 2.35 2.11 0.4
Net Debt -274.42 -74.69 -123.13 -213.62
BVPS 129.8 140.59 156.96 175.15

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 283.38 340.32 -16.73% 217.30 357.30 -39.18% 235.64 389.45 -39.49% 206.33 257.88 -19.99%
Expenses 245.84 282.76 -13.06% 199.60 327.76 -39.10% 208.29 357.72 -41.77% 183.38 238.80 -23.21%
EBITDA 37.54 57.56 -34.78% 17.70 29.55 -40.10% 27.35 31.73 -13.80% 22.95 19.08 20.28%
EBIDTM 13.25% 16.91% 8.14% 8.27% 11.61% 8.15% 11.12% 7.40%
Other Income 5.44 3.47 56.77% 4.53 8.41 -46.14% 3.06 7.10 -56.90% 6.41 9.87 -35.06%
Interest 3.94 7.11 -44.59% 4.18 9.89 -57.74% 4.93 10.97 -55.06% 6.97 8.03 -13.20%
Depreciation 7.40 7.19 2.92% 7.38 7.00 5.43% 7.22 6.87 5.09% 7.13 6.69 6.58%
PBT 31.65 46.74 -32.28% 10.67 21.06 -49.34% 18.26 20.98 -12.96% 15.25 14.23 7.17%
Tax 8.02 11.84 -32.26% 2.79 5.48 -49.09% 4.72 5.44 -13.24% 3.98 3.56 11.80%
PAT 23.63 34.90 -32.29% 7.89 15.58 -49.36% 13.54 15.55 -12.93% 11.27 10.67 5.62%
PATM 8.34% 10.25% 3.63% 4.36% 5.74% 3.99% 5.46% 4.14%
EPS 2.98 4.40 -32.27% 0.99 1.96 -49.49% 1.70 1.96 -13.27% 1.42 1.34 5.97%

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 369.08 428.06 -13.78% 303.35 444.24 -31.71% 310.63 389.45 -20.24% 278.43 257.88 7.97%
Expenses 326.00 370.64 -12.04% 276.33 416.10 -33.59% 279.44 357.82 -21.90% 255.52 238.88 6.97%
EBITDA 43.07 57.42 -24.99% 27.01 28.13 -3.98% 31.19 31.63 -1.39% 22.91 19.01 20.52%
EBIDTM 11.67% 13.41% 8.91% 6.33% 10.04% 8.12% 8.23% 7.37%
Other Income 5.13 3.32 54.52% 4.77 6.85 -30.36% 22.66 7.10 219.15% 6.33 9.88 -35.93%
Interest 5.64 8.59 -34.34% 6.10 9.95 -38.69% 6.81 10.97 -37.92% 8.62 8.03 7.35%
Depreciation 10.90 10.48 4.01% 10.77 10.02 7.49% 10.57 6.87 53.86% 10.52 6.69 57.25%
PBT 31.68 41.66 -23.96% 14.91 15.01 -0.67% 36.48 20.89 74.63% 10.10 14.16 -28.67%
Tax 9.23 10.63 -13.17% 3.67 4.02 -8.71% 4.33 5.44 -20.40% 2.64 3.56 -25.84%
PAT 22.44 31.04 -27.71% 11.23 10.99 2.18% 32.14 15.45 108.03% 7.46 10.60 -29.62%
PATM 6.08% 7.25% 3.70% 2.47% 10.35% 3.97% 2.68% 4.11%
EPS 2.83 3.91 -27.62% 1.42 1.39 2.16% 4.05 1.95 107.69% 0.94 1.34 -29.85%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 942.65 1,344.96 1,191.87 832.03 720.53 628.03 457.09 480.47 387.80 345.30 264.70 Net Sales Growth -29.91% 12.84% 43.25% 15.47% 14.73% 37.40% -4.87% 23.90% 12.31% 30.45% Cost Of Goods Sold 574.50 1,008.80 919.96 645.21 543.96 495.29 364.91 383.27 307.85 274.18 188.72 Gross Profit 368.15 336.16 271.91 186.82 176.57 132.73 92.18 97.20 79.95 71.12 75.98 GP Margin 39.05% 24.99% 22.81% 22.45% 24.51% 21.13% 20.17% 20.23% 20.62% 20.60% 28.70% Total Expenditure 837.11 1,208.66 1,084.47 744.81 636.49 582.08 443.36 462.88 383.98 337.29 248.12 Power & Fuel Cost - 5.28 4.92 3.80 3.35 3.03 2.62 2.69 2.58 2.24 1.99 % Of Sales - 0.39% 0.41% 0.46% 0.46% 0.48% 0.57% 0.56% 0.67% 0.65% 0.75% Employee Cost - 129.42 117.38 64.69 51.65 46.86 44.09 45.54 42.83 31.88 27.70 % Of Sales - 9.62% 9.85% 7.77% 7.17% 7.46% 9.65% 9.48% 11.04% 9.23% 10.46% Manufacturing Exp. - 17.41 11.58 9.22 6.10 4.68 4.24 10.75 12.16 9.77 17.36 % Of Sales - 1.29% 0.97% 1.11% 0.85% 0.75% 0.93% 2.24% 3.14% 2.83% 6.56% General & Admin Exp. - 15.67 12.03 7.49 6.39 5.37 3.97 6.84 6.30 9.35 9.44 % Of Sales - 1.17% 1.01% 0.90% 0.89% 0.86% 0.87% 1.42% 1.62% 2.71% 3.57% Selling & Distn. Exp. - 6.07 7.35 7.37 20.21 16.38 10.35 7.72 5.88 2.17 1.43 % Of Sales - 0.45% 0.62% 0.89% 2.80% 2.61% 2.26% 1.61% 1.52% 0.63% 0.54% Miscellaneous Exp. - 26.01 11.26 7.03 4.84 10.46 13.18 6.06 6.37 7.70 1.43 % Of Sales - 1.93% 0.94% 0.84% 0.67% 1.67% 2.88% 1.26% 1.64% 2.23% 0.56% EBITDA 105.54 136.30 107.40 87.22 84.04 45.95 13.73 17.59 3.82 8.01 16.58 EBITDA Margin 11.20% 10.13% 9.01% 10.48% 11.66% 7.32% 3.00% 3.66% 0.99% 2.32% 6.26% Other Income 19.44 30.47 31.44 6.87 7.95 8.88 7.83 3.40 9.06 11.93 2.77 Interest 20.02 36.01 34.39 31.52 21.98 20.77 18.19 14.06 10.82 10.83 13.10 Depreciation 29.13 27.75 22.31 19.41 19.29 18.46 10.58 8.31 8.26 7.30 5.66 PBT 75.83 103.02 82.14 43.16 50.73 15.60 -7.22 -1.38 -6.20 1.81 0.58 Tax 19.51 26.32 20.94 11.43 10.94 3.78 -0.51 -0.45 -2.36 1.22 -3.30 Tax Rate 25.73% 25.55% 25.49% 26.48% 21.57% 24.23% 7.06% 32.61% 38.06% 67.40% 32.64% PAT 56.33 76.70 61.20 31.73 39.80 11.81 -6.70 -0.93 -3.84 0.59 -6.80 PAT before Minority Interest 56.33 76.70 61.20 31.73 39.80 11.81 -6.70 -0.93 -3.84 0.59 -6.80 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 5.98% 5.70% 5.13% 3.81% 5.52% 1.88% -1.47% -0.19% -0.99% 0.17% -2.57% PAT Growth -26.56% 25.33% 92.88% -20.28% 237.00% - - - - - EPS 7.09 9.66 7.71 4.00 5.01 1.49 -0.84 -0.12 -0.48 0.07 -0.86

Description TTM Mar 25 Mar 24 Mar 23 Mar 16 Mar 15
Net Sales 1,261.49 1,519.63 1,191.87 832.03 256.44 443.97 Net Sales Growth -16.99% 27.50% 43.25% 224.45% -42.24% Cost Of Goods Sold 752.22 1,108.19 919.96 645.21 188.86 362.29 Gross Profit 509.27 411.43 271.91 186.82 67.59 81.67 GP Margin 40.37% 27.07% 22.81% 22.45% 26.36% 18.40% Total Expenditure 1,137.29 1,385.06 1,084.47 744.81 239.92 406.25 Power & Fuel Cost - 6.66 4.92 3.80 1.99 1.84 % Of Sales - 0.44% 0.41% 0.46% 0.78% 0.41% Employee Cost - 186.22 117.38 64.69 22.24 17.48 % Of Sales - 12.25% 9.85% 7.77% 8.67% 3.94% Manufacturing Exp. - 21.99 11.58 9.22 13.70 15.00 % Of Sales - 1.45% 0.97% 1.11% 5.34% 3.38% General & Admin Exp. - 28.52 12.03 7.49 9.30 5.92 % Of Sales - 1.88% 1.01% 0.90% 3.63% 1.33% Selling & Distn. Exp. - 7.58 7.35 7.37 1.25 3.28 % Of Sales - 0.50% 0.62% 0.89% 0.49% 0.74% Miscellaneous Exp. - 25.90 11.26 7.03 2.58 0.44 % Of Sales - 1.70% 0.94% 0.84% 1.01% 0.10% EBITDA 124.18 134.57 107.40 87.22 16.52 37.72 EBITDA Margin 9.84% 8.86% 9.01% 10.48% 6.44% 8.50% Other Income 38.89 28.76 31.44 6.87 2.69 6.43 Interest 27.17 37.55 34.39 31.52 13.10 10.79 Depreciation 42.76 34.06 22.31 19.41 5.66 4.00 PBT 93.17 91.72 82.14 43.16 0.45 29.36 Tax 19.87 23.65 20.94 11.43 -3.30 8.66 Tax Rate 21.33% 25.78% 25.49% 26.48% 32.23% 34.32% PAT 73.27 68.08 61.20 31.73 -6.93 16.57 PAT before Minority Interest 73.27 68.08 61.20 31.73 -6.93 16.57 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 5.81% 4.48% 5.13% 3.81% -2.70% 3.73% PAT Growth 7.62% 11.24% 92.88% - - EPS 9.23 8.57 7.71 4.00 -0.87 2.09

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 955.65 908.98 197.87 77.11 37.65 25.71 34.92 36.17 40.48 40.16 Share Capital 79.31 79.31 52.87 1.37 1.37 1.37 1.37 1.37 1.37 1.37 Total Reserves 865.56 824.87 145.01 75.75 36.28 24.34 33.56 34.81 39.11 38.79 Non-Current Liabilities 94.85 146.37 156.60 176.74 113.16 105.66 6.24 3.53 5.37 4.67 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 1.58 6.42 6.37 6.33 Unsecured Loans 49.78 74.67 99.56 99.56 64.00 65.19 6.56 0.00 0.00 0.00 Long Term Provisions 6.75 7.99 9.53 5.96 5.38 4.92 3.01 1.09 0.63 1.07 Current Liabilities 462.57 542.06 744.87 519.17 489.13 455.93 420.06 304.22 226.37 207.29 Trade Payables 226.26 308.85 285.26 192.49 190.03 104.86 96.21 113.98 96.40 67.16 Other Current Liabilities 158.39 192.86 242.21 125.65 160.96 166.36 174.19 49.58 18.07 24.73 Short Term Borrowings 66.49 34.00 214.91 193.63 134.20 183.23 148.42 138.76 110.15 115.10 Short Term Provisions 11.43 6.35 2.49 7.40 3.95 1.49 1.24 1.90 1.75 0.30 Total Liabilities 1,513.07 1,597.41 1,099.34 773.02 639.94 587.30 461.22 343.92 272.22 252.12 Net Block 203.15 192.13 160.95 172.21 185.62 106.19 48.27 48.26 42.09 39.56 Gross Block 355.20 320.71 267.22 281.68 272.01 177.65 106.90 99.52 86.74 45.22 Accumulated Depreciation 152.04 128.58 106.27 109.47 86.39 71.46 58.63 51.27 44.66 5.66 Non Current Assets 381.54 271.50 259.65 181.12 197.03 199.28 65.26 58.22 44.42 44.15 Capital Work in Progress 5.56 0.95 1.33 3.39 2.32 77.40 1.03 0.00 0.02 1.74 Non Current Investment 156.36 66.21 89.52 0.32 0.32 0.32 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 16.22 12.02 6.26 4.92 7.00 15.37 9.71 9.96 2.31 2.85 Other Non Current Assets 0.24 0.19 1.58 0.28 1.76 0.00 6.24 0.00 0.00 0.00 Current Assets 1,131.53 1,325.91 839.69 591.90 442.92 388.01 395.96 285.70 227.80 207.96 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 484.48 464.22 425.08 269.56 155.45 222.58 178.93 122.17 93.46 97.86 Sundry Debtors 299.18 225.87 161.75 152.32 226.38 54.59 119.67 137.52 99.68 66.30 Cash & Bank 272.43 536.59 167.60 121.81 34.18 66.14 59.64 13.47 23.55 33.83 Other Current Assets 75.44 30.14 15.90 5.38 26.91 44.70 37.72 12.54 11.11 9.97 Short Term Loans & Adv. 64.74 69.10 69.36 42.82 17.94 39.20 33.77 11.54 8.38 9.11 Net Current Assets 668.96 783.85 94.82 72.73 -46.21 -67.91 -24.10 -18.52 1.43 0.67 Total Assets 1,513.07 1,597.41 1,099.34 773.02 639.95 587.29 461.22 343.92 272.22 252.11

Description Mar 25 Mar 24 Mar 23 Mar 16 Mar 15
Shareholder's Funds 949.43 908.98 197.87 40.12 47.05 Share Capital 79.31 79.31 52.87 1.37 1.37 Total Reserves 859.35 824.87 145.01 38.75 45.68 Non-Current Liabilities 197.51 146.37 156.60 4.75 9.61 Secured Loans 0.00 0.00 0.00 6.33 8.23 Unsecured Loans 148.01 74.67 99.56 0.00 0.00 Long Term Provisions 6.69 7.99 9.53 1.07 0.72 Current Liabilities 533.75 542.06 744.87 210.92 143.74 Trade Payables 249.88 308.85 285.26 70.78 48.62 Other Current Liabilities 197.35 192.86 242.21 24.73 13.79 Short Term Borrowings 66.49 34.00 214.91 115.10 81.19 Short Term Provisions 20.04 6.35 2.49 0.30 0.14 Total Liabilities 1,680.69 1,597.41 1,099.34 255.79 200.40 Net Block 345.94 192.13 160.95 39.56 34.81 Gross Block 504.30 320.71 267.22 76.95 66.53 Accumulated Depreciation 158.36 128.58 106.27 37.39 31.73 Non Current Assets 399.03 271.50 259.65 44.15 42.04 Capital Work in Progress 5.56 0.95 1.33 1.74 2.96 Non Current Investment 30.95 66.21 89.52 0.00 0.00 Long Term Loans & Adv. 16.34 12.02 6.26 2.85 4.28 Other Non Current Assets 0.24 0.19 1.58 0.00 0.00 Current Assets 1,281.67 1,325.91 839.69 211.64 158.36 Current Investments 0.00 0.00 0.00 0.00 0.00 Inventories 571.27 464.22 425.08 97.86 60.61 Sundry Debtors 347.40 225.87 161.75 66.30 33.92 Cash & Bank 287.78 536.59 167.60 33.83 53.46 Other Current Assets 75.22 30.14 15.90 0.84 10.37 Short Term Loans & Adv. 62.91 69.10 69.36 12.81 8.90 Net Current Assets 747.91 783.85 94.82 0.72 14.62 Total Assets 1,680.70 1,597.41 1,099.34 255.79 200.40

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22
Cash From Operating Activity -62.03 -70.54 53.96 48.54 PBT 103.02 82.14 43.16 39.80 Adjustment 60.32 34.47 50.52 47.81 Changes in Working Capital -200.01 -167.62 -22.88 -32.86 Cash after chg. in Working capital -36.68 -51.01 70.81 54.74 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -25.35 -19.54 -16.84 -6.20 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity 118.99 -427.73 -141.84 -32.41 Net Fixed Assets -39.10 -53.11 16.52 Net Investments -90.15 23.31 -89.20 Others 248.24 -397.93 -69.16 Cash from Financing Activity -66.46 478.97 72.18 46.07 Net Cash Inflow / Outflow -9.51 -19.30 -15.70 62.19 Opening Cash & Equivalents 41.69 61.16 76.86 14.67 Closing Cash & Equivalent 31.77 41.69 61.16 76.86

Description Mar 25 Mar 24 Mar 23
Cash From Operating Activity -62.39 -70.54 53.96 PBT 91.72 82.14 43.16 Adjustment 69.20 34.47 50.52 Changes in Working Capital -197.57 -167.62 -22.88 Cash after chg. in Working capital -36.65 -51.01 70.81 Interest Paid 0.00 0.00 0.00 Tax Paid -25.74 -19.54 -16.84 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity 126.66 -427.73 -141.84 Net Fixed Assets -39.10 -53.11 Net Investments -90.15 23.31 Others 255.91 -397.93 Cash from Financing Activity -58.73 478.97 72.18 Net Cash Inflow / Outflow 5.54 -19.30 -15.70 Opening Cash & Equivalents 41.69 61.16 76.86 Closing Cash & Equivalent 47.12 41.69 61.16

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 119.14 114.01 37.43 31.34 311.49 185.15 160.94 141.19 ROA 4.93% 4.54% 3.39% 5.63% 10.95% 5.24% 4.64% 4.10% ROE 8.30% 11.11% 23.08% 69.35% 63.06% 21.25% 20.07% 17.75% ROCE 13.00% 14.99% 16.92% 22.66% 40.91% 14.63% 14.66% 12.42% Fixed Asset Turnover 3.98 4.05 3.03 2.60 8.42 0.00 0.00 0.00 Receivable days 71.25 59.35 68.89 95.92 41.89 0.00 0.00 0.00 Inventory Days 128.73 136.17 152.37 107.65 64.14 0.00 0.00 0.00 Payable days 96.81 117.86 135.13 128.33 -1333.57 1710.99 1921.42 2033.58 Cash Conversion Cycle 103.17 77.66 86.12 75.24 1439.60 -1710.99 -1921.42 -2033.58 Total Debt/Equity 0.15 0.15 1.59 3.80 1.89 1.88 1.93 1.98 Interest Cover 3.86 3.39 2.37 3.31 5.52 2.00 1.86 1.92

Description Mar 25 Mar 24 Mar 23
Book Value (Rs.) 118.36 114.01 37.43 ROA 4.15% 4.54% 4.68% ROE 7.39% 11.11% 26.66% ROCE 11.56% 14.99% 22.07% Fixed Asset Turnover 3.68 4.05 4.84 Receivable days 68.85 59.35 50.02 Inventory Days 124.36 136.17 114.70 Payable days 92.01 117.86 100.71 Cash Conversion Cycle 101.19 77.66 64.02 Total Debt/Equity 0.26 0.15 1.59 Interest Cover 3.44 3.39 2.37

Top Investors:

hdfc mutual fund

nippon life india trustee ltd

aditya birla sun life trustee

abakkus flexi cap fund

franklin india multi cap fund

icici prudential multi-asset fund

Annual Reports:

News Update:

Cyient DLM - Quarterly Results
22nd Apr 2026, 00:00 AM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback