Nifty

:

24238.50

Sensex

:

77708.52

-95.80 (-0.39%)
-442.93 (-0.57%)

Login

Nifty
Sensex

:
:

24238.50
77708.52

-95.80 (-0.39%)
-442.93 (-0.57%)

Cyient DLM Ltd.

Electronics - Components

Rating :

62/99

BSE: 543933 | NSE: CYIENTDLM

Watchlist

NSE BSE

596.05

20-Jul-2026

Open
High
Low
Previous Close

572
602.95
570.2
578.65

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

684761
405743997.4
602.95
265.2

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4,733.63
64.59
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

4,713.96
N/A
4.70

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

10.56
5.52
1.91

EBITDA CAGR (%)

10 Years
5 Years
3 Years

29.31
4.50
2.81

PAT CAGR (%)

10 Years
5 Years
3 Years

57.75
7.19
6.19

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: 18-07-2026)

Description 2026 2027 2028 2029
Adj EPS 32 26 34.77 8.87
P/E Ratio 18.63 22.93 17.14 67.20
Revenue 39.49 29.29 24.88 1319.03
EBITDA 1604.01 1968.67 2260.47 133.44
Net Income 170.82 218.94 236.88 72.94
ROA 94.51 127.98 150.57 3.62
P/B Ratio -8.18 -4.93 -2.70 4.59
ROE 3.36 3.01 2.7 7.14
FCFF 9.02 10.82 11.25 215.09
FCFF Yield 160.38 69.8 13.85 5.67
Net Debt 4.23 1.84 0.37 -274.42
BVPS -72.91 -120.96 -220.52 129.8

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 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales - 942.65 1,344.96 1,191.87 832.03 720.53 628.03 457.09 480.47 387.80 345.30 Net Sales Growth - -29.91% 12.84% 43.25% 15.47% 14.73% 37.40% -4.87% 23.90% 12.31% Cost Of Goods Sold - 574.51 1,008.80 919.96 645.21 543.96 495.29 364.91 383.27 307.85 274.18 Gross Profit - 368.15 336.16 271.91 186.82 176.57 132.73 92.18 97.20 79.95 71.12 GP Margin - 39.05% 24.99% 22.81% 22.45% 24.51% 21.13% 20.17% 20.23% 20.62% 20.60% Total Expenditure - 837.94 1,208.66 1,084.47 744.81 636.49 582.08 443.36 462.88 383.98 337.29 Power & Fuel Cost - 5.40 5.28 4.92 3.80 3.35 3.03 2.62 2.69 2.58 2.24 % Of Sales - 0.57% 0.39% 0.41% 0.46% 0.46% 0.48% 0.57% 0.56% 0.67% 0.65% Employee Cost - 105.16 129.42 117.38 64.69 51.65 46.86 44.09 45.54 42.83 31.88 % Of Sales - 11.16% 9.62% 9.85% 7.77% 7.17% 7.46% 9.65% 9.48% 11.04% 9.23% Manufacturing Exp. - 83.80 17.41 11.58 9.22 6.10 4.68 4.24 10.75 12.16 9.77 % Of Sales - 8.89% 1.29% 0.97% 1.11% 0.85% 0.75% 0.93% 2.24% 3.14% 2.83% General & Admin Exp. - 20.34 15.94 12.03 7.49 6.39 5.37 3.97 6.84 6.30 9.35 % Of Sales - 2.16% 1.19% 1.01% 0.90% 0.89% 0.86% 0.87% 1.42% 1.62% 2.71% Selling & Distn. Exp. - 29.92 6.07 7.35 7.37 20.21 16.38 10.35 7.72 5.88 2.17 % Of Sales - 3.17% 0.45% 0.62% 0.89% 2.80% 2.61% 2.26% 1.61% 1.52% 0.63% Miscellaneous Exp. - 18.82 25.75 11.26 7.03 4.84 10.46 13.18 6.06 6.37 2.17 % Of Sales - 2.00% 1.91% 0.94% 0.84% 0.67% 1.67% 2.88% 1.26% 1.64% 2.23% EBITDA - 104.71 136.30 107.40 87.22 84.04 45.95 13.73 17.59 3.82 8.01 EBITDA Margin - 11.11% 10.13% 9.01% 10.48% 11.66% 7.32% 3.00% 3.66% 0.99% 2.32% Other Income - 20.27 30.47 31.44 6.87 7.95 8.88 7.83 3.40 9.06 11.93 Interest - 20.02 36.01 34.39 31.52 21.98 20.77 18.19 14.06 10.82 10.83 Depreciation - 29.12 27.75 22.31 19.41 19.29 18.46 10.58 8.31 8.26 7.30 PBT - 75.83 103.02 82.14 43.16 50.73 15.60 -7.22 -1.38 -6.20 1.81 Tax - 19.50 26.32 20.94 11.43 10.94 3.78 -0.51 -0.45 -2.36 1.22 Tax Rate - 25.72% 25.55% 25.49% 26.48% 21.57% 24.23% 7.06% 32.61% 38.06% 67.40% PAT - 56.32 76.70 61.20 31.73 39.80 11.81 -6.70 -0.93 -3.84 0.59 PAT before Minority Interest - 56.32 76.70 61.20 31.73 39.80 11.81 -6.70 -0.93 -3.84 0.59 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 5.97% 5.70% 5.13% 3.81% 5.52% 1.88% -1.47% -0.19% -0.99% 0.17% PAT Growth - -26.57% 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

Description TTM Mar 26 Mar 25 Mar 24 Mar 23 Mar 16 Mar 15
Net Sales - 1,261.48 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 - 752.21 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 - 1,138.09 1,385.06 1,084.47 744.81 239.92 406.25 Power & Fuel Cost - 8.44 6.66 4.92 3.80 1.99 1.84 % Of Sales - 0.67% 0.44% 0.41% 0.46% 0.78% 0.41% Employee Cost - 226.78 186.22 117.38 64.69 22.24 17.48 % Of Sales - 17.98% 12.25% 9.85% 7.77% 8.67% 3.94% Manufacturing Exp. - 92.64 21.99 11.58 9.22 13.70 15.00 % Of Sales - 7.34% 1.45% 0.97% 1.11% 5.34% 3.38% General & Admin Exp. - 28.68 28.78 12.03 7.49 9.30 5.92 % Of Sales - 2.27% 1.89% 1.01% 0.90% 3.63% 1.33% Selling & Distn. Exp. - 10.10 7.58 7.35 7.37 1.25 3.28 % Of Sales - 0.80% 0.50% 0.62% 0.89% 0.49% 0.74% Miscellaneous Exp. - 19.25 25.64 11.26 7.03 2.58 0.44 % Of Sales - 1.53% 1.69% 0.94% 0.84% 1.01% 0.10% EBITDA - 123.39 134.57 107.40 87.22 16.52 37.72 EBITDA Margin - 9.78% 8.86% 9.01% 10.48% 6.44% 8.50% Other Income - 39.69 28.76 31.44 6.87 2.69 6.43 Interest - 27.17 37.55 34.39 31.52 13.10 10.79 Depreciation - 42.75 34.06 22.31 19.41 5.66 4.00 PBT - 93.16 91.72 82.14 43.16 0.45 29.36 Tax - 19.88 23.65 20.94 11.43 -3.30 8.66 Tax Rate - 21.34% 25.78% 25.49% 26.48% 32.23% 34.32% PAT - 73.28 68.08 61.20 31.73 -6.93 16.57 PAT before Minority Interest - 73.28 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 - 7.64% 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 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 988.93 955.65 908.98 197.87 77.11 37.65 25.71 34.92 36.17 40.48 Share Capital 79.36 79.31 79.31 52.87 1.37 1.37 1.37 1.37 1.37 1.37 Total Reserves 905.54 865.56 824.87 145.01 75.75 36.28 24.34 33.56 34.81 39.11 Non-Current Liabilities 39.53 94.85 146.37 156.60 176.74 113.16 105.66 6.24 3.53 5.37 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.58 6.42 6.37 Unsecured Loans 0.00 49.78 74.67 99.56 99.56 64.00 65.19 6.56 0.00 0.00 Long Term Provisions 5.67 6.75 7.99 9.53 5.96 5.38 4.92 3.01 1.09 0.63 Current Liabilities 403.77 462.57 542.06 744.87 519.17 489.13 455.93 420.06 304.22 226.37 Trade Payables 258.69 226.26 308.85 285.26 192.49 190.03 104.86 96.21 113.98 96.40 Other Current Liabilities 137.18 158.39 192.86 242.21 125.65 160.96 166.36 174.19 49.58 18.07 Short Term Borrowings 0.00 66.49 34.00 214.91 193.63 134.20 183.23 148.42 138.76 110.15 Short Term Provisions 7.89 11.43 6.35 2.49 7.40 3.95 1.49 1.24 1.90 1.75 Total Liabilities 1,432.23 1,513.07 1,597.41 1,099.34 773.02 639.94 587.30 461.22 343.92 272.22 Net Block 193.69 203.15 192.13 160.95 172.21 185.62 106.19 48.27 48.26 42.09 Gross Block 374.14 355.20 320.71 267.22 281.68 272.01 177.65 106.90 99.52 86.74 Accumulated Depreciation 180.45 152.04 128.58 106.27 109.47 86.39 71.46 58.63 51.27 44.66 Non Current Assets 371.06 381.54 271.50 259.65 181.12 197.03 199.28 65.26 58.22 44.42 Capital Work in Progress 2.12 5.56 0.95 1.33 3.39 2.32 77.40 1.03 0.00 0.02 Non Current Investment 135.65 156.36 66.21 89.52 0.32 0.32 0.32 0.00 0.00 0.00 Long Term Loans & Adv. 39.33 16.22 12.02 6.26 4.92 7.00 15.37 9.71 9.96 2.31 Other Non Current Assets 0.27 0.24 0.19 1.58 0.28 1.76 0.00 6.24 0.00 0.00 Current Assets 1,061.18 1,131.53 1,325.91 839.69 591.90 442.92 388.01 395.96 285.70 227.80 Current Investments 20.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 541.48 484.48 464.22 425.08 269.56 155.45 222.58 178.93 122.17 93.46 Sundry Debtors 259.38 299.18 225.87 161.75 152.32 226.38 54.59 119.67 137.52 99.68 Cash & Bank 120.78 272.43 536.59 167.60 121.81 34.18 66.14 59.64 13.47 23.55 Other Current Assets 119.54 10.70 30.14 15.90 48.20 26.91 44.70 37.72 12.54 11.11 Short Term Loans & Adv. 115.10 64.74 69.10 69.36 42.82 17.94 39.20 33.77 11.54 8.38 Net Current Assets 657.41 668.96 783.85 94.82 72.73 -46.21 -67.91 -24.10 -18.52 1.43 Total Assets 1,432.24 1,513.07 1,597.41 1,099.34 773.02 639.95 587.29 461.22 343.92 272.22

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 16 Mar 15
Shareholder's Funds 1,012.11 949.43 908.98 197.87 40.12 47.05 Share Capital 79.36 79.31 79.31 52.87 1.37 1.37 Total Reserves 928.72 859.35 824.87 145.01 38.75 45.68 Non-Current Liabilities 125.52 197.51 146.37 156.60 4.75 9.61 Secured Loans 0.00 0.00 0.00 0.00 6.33 8.23 Unsecured Loans 77.83 148.01 74.67 99.56 0.00 0.00 Long Term Provisions 5.67 6.69 7.99 9.53 1.07 0.72 Current Liabilities 491.57 533.75 542.06 744.87 210.92 143.74 Trade Payables 273.31 249.88 308.85 285.26 70.78 48.62 Other Current Liabilities 203.66 197.35 192.86 242.21 24.73 13.79 Short Term Borrowings 0.00 66.49 34.00 214.91 115.10 81.19 Short Term Provisions 14.60 20.04 6.35 2.49 0.30 0.14 Total Liabilities 1,629.20 1,680.69 1,597.41 1,099.34 255.79 200.40 Net Block 354.81 345.94 192.13 160.95 39.56 34.81 Gross Block 556.29 504.30 320.71 267.22 76.95 66.53 Accumulated Depreciation 201.48 158.36 128.58 106.27 37.39 31.73 Non Current Assets 406.90 399.03 271.50 259.65 44.15 42.04 Capital Work in Progress 2.12 5.56 0.95 1.33 1.74 2.96 Non Current Investment 10.23 30.95 66.21 89.52 0.00 0.00 Long Term Loans & Adv. 39.47 16.34 12.02 6.26 2.85 4.28 Other Non Current Assets 0.27 0.24 0.19 1.58 0.00 0.00 Current Assets 1,222.30 1,281.67 1,325.91 839.69 211.64 158.36 Current Investments 20.00 0.00 0.00 0.00 0.00 0.00 Inventories 647.33 571.27 464.22 425.08 97.86 60.61 Sundry Debtors 307.31 347.40 225.87 161.75 66.30 33.92 Cash & Bank 125.80 287.78 536.59 167.60 33.83 53.46 Other Current Assets 121.85 12.31 30.14 15.90 13.65 10.37 Short Term Loans & Adv. 115.66 62.91 69.10 69.36 12.81 8.90 Net Current Assets 730.73 747.91 783.85 94.82 0.72 14.62 Total Assets 1,629.20 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 26 Mar 25 Mar 24 Mar 23 Mar 22
Cash From Operating Activity 51.51 -62.03 -70.54 53.96 48.54 PBT 75.83 103.02 82.14 43.16 39.80 Adjustment 31.40 60.32 34.47 50.52 47.81 Changes in Working Capital -34.63 -200.01 -167.62 -22.88 -32.86 Cash after chg. in Working capital 72.61 -36.68 -51.01 70.81 54.74 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid -21.10 -25.35 -19.54 -16.84 -6.20 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 158.68 118.99 -427.73 -141.84 -32.41 Net Fixed Assets -15.50 -39.10 -53.11 16.52 Net Investments 0.71 -90.15 23.31 -89.20 Others 173.47 248.24 -397.93 -69.16 Cash from Financing Activity -169.15 -66.46 478.97 72.18 46.07 Net Cash Inflow / Outflow 41.03 -9.51 -19.30 -15.70 62.19 Opening Cash & Equivalents 31.77 41.69 61.16 76.86 14.67 Closing Cash & Equivalent 75.02 31.77 41.69 61.16 76.86

Description Mar 26 Mar 25 Mar 24 Mar 23
Cash From Operating Activity 53.90 -62.39 -70.54 53.96 PBT 93.16 91.72 82.14 43.16 Adjustment 32.22 69.20 34.47 50.52 Changes in Working Capital -49.09 -197.57 -167.62 -22.88 Cash after chg. in Working capital 76.29 -36.65 -51.01 70.81 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -22.39 -25.74 -19.54 -16.84 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 163.61 126.66 -427.73 -141.84 Net Fixed Assets -15.50 -39.10 -53.11 Net Investments 0.71 -90.15 23.31 Others 178.40 255.91 -397.93 Cash from Financing Activity -187.57 -58.73 478.97 72.18 Net Cash Inflow / Outflow 29.95 5.54 -19.30 -15.70 Opening Cash & Equivalents 47.12 41.69 61.16 76.86 Closing Cash & Equivalent 80.03 47.12 41.69 61.16

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 124.10 119.14 114.01 37.43 31.34 311.49 185.15 160.94 141.19 ROA 3.82% 4.93% 4.54% 3.39% 5.63% 10.95% 5.24% 4.64% 4.10% ROE 5.84% 8.30% 11.11% 23.08% 69.35% 63.06% 21.25% 20.07% 17.75% ROCE 9.19% 13.00% 14.99% 16.92% 22.66% 40.91% 14.63% 14.66% 12.42% Fixed Asset Turnover 2.58 3.98 4.05 3.03 2.60 8.42 0.00 0.00 0.00 Receivable days 108.14 71.25 59.35 68.89 95.92 41.89 0.00 0.00 0.00 Inventory Days 198.63 128.73 136.17 152.37 107.65 64.14 0.00 0.00 0.00 Payable days 154.05 96.81 117.86 135.13 128.33 -1333.57 1710.99 1921.42 2033.58 Cash Conversion Cycle 152.71 103.17 77.66 86.12 75.24 1439.60 -1710.99 -1921.42 -2033.58 Total Debt/Equity 0.00 0.15 0.15 1.59 3.80 1.89 1.88 1.93 1.98 Interest Cover 4.79 3.86 3.39 2.37 3.31 5.52 2.00 1.86 1.92

Description Mar 26 Mar 25 Mar 24 Mar 23
Book Value (Rs.) 127.02 118.36 114.01 37.43 ROA 4.43% 4.15% 4.54% 4.68% ROE 7.53% 7.39% 11.11% 26.66% ROCE 10.41% 11.56% 14.99% 22.07% Fixed Asset Turnover 2.38 3.68 4.05 4.84 Receivable days 94.72 68.85 59.35 50.02 Inventory Days 176.30 124.36 136.17 114.70 Payable days 126.94 92.01 117.86 100.71 Cash Conversion Cycle 144.08 101.19 77.66 64.02 Total Debt/Equity 0.11 0.26 0.15 1.59 Interest Cover 4.43 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