Nifty
:
24971.90
Sensex
:
81896.79
-140.50 (-0.56%)
-511.38 (-0.62%)
Nifty
Sensex
:
:
24971.90
81896.79
-140.50 (-0.56%)
-511.38 (-0.62%)

Delhivery Ltd.

Courier Services

Rating :
46/99

BSE: 543529 | NSE: DELHIVERY

NSE BSE
357.85
20-Jun-2025
  • Open
  • High
  • Low
  • Previous Close
  •  351
  •  359
  •  342.85
  •  355.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2845844
  •  1003893543.9
  •  447.65
  •  236.53

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 26,705.75
  • 164.74
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 26,409.46
  • N/A
  • 2.83

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 4.45%
  • 7.36%
  • FII
  • DII
  • Others
  • 51.99%
  • 29.38%
  • 6.82%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 23.97
  • 5.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -1.51
  • -37.30

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 3.12

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -9.70

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
-3.4
2.19
4.43
7.06
P/E Ratio
-105.25
163.40
80.78
50.69
Revenue
8142
8932
10306
11883
EBITDA
127
170
685
1019
Net Income
-249
162
323
532
ROA
-2.2
1.4
1.4
3.2
P/B Ratio
2.74
2.83
2.77
2.65
ROE
-2.72
1.75
3.25
5.18
FCFF
134
281
40
358
FCFF Yield
0.53
1.11
0.16
1.42
Net Debt
-1012
-1470
-2264
-2381
BVPS
130.56
126.51
129.23
134.88

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
2,191.57
2,075.54
5.59%
2,378.30
2,194.47
8.38%
2,189.73
1,941.75
12.77%
2,172.30
1,929.78
12.57%
Expenses
2,072.49
2,029.66
2.11%
2,275.88
2,085.11
9.15%
2,132.46
1,957.34
8.95%
2,075.24
1,942.79
6.82%
EBITDA
119.07
45.88
159.52%
102.42
109.35
-6.34%
57.27
-15.59
-
97.06
-13.01
-
EBIDTM
5.43%
2.21%
4.31%
4.98%
2.62%
-0.80%
4.47%
-0.67%
Other Income
111.92
119.35
-6.23%
98.67
130.79
-24.56%
119.60
101.23
18.15%
109.91
101.32
8.48%
Interest
33.71
27.14
24.21%
33.32
22.19
50.16%
30.54
19.65
55.42%
28.22
19.54
44.42%
Depreciation
142.48
200.40
-28.90%
141.73
182.60
-22.38%
131.27
171.20
-23.32%
119.42
167.34
-28.64%
PBT
54.80
-76.97
-
26.04
27.60
-5.65%
15.07
-105.20
-
54.19
-98.56
-
Tax
-0.84
-2.24
-
-1.18
11.73
-
-1.58
-2.07
-
-1.38
-2.69
-
PAT
55.64
-74.74
-
27.21
15.87
71.46%
16.65
-103.14
-
55.58
-95.87
-
PATM
2.54%
-3.60%
1.14%
0.72%
0.76%
-5.31%
2.56%
-4.97%
EPS
0.97
-0.93
-
0.34
0.16
112.50%
0.14
-1.40
-
0.74
-1.22
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
8,931.90
8,141.54
7,225.30
6,882.29
3,646.53
2,780.57
Net Sales Growth
9.71%
12.68%
4.98%
88.74%
31.14%
 
Cost Of Goods Sold
0.00
0.00
1.58
172.14
10.21
5.77
Gross Profit
8,931.90
8,141.54
7,223.73
6,710.14
3,636.32
2,774.81
GP Margin
100.00%
100%
99.98%
97.50%
99.72%
99.79%
Total Expenditure
8,556.07
8,014.90
7,676.91
7,354.25
3,769.46
2,952.62
Power & Fuel Cost
-
186.19
168.46
123.13
72.47
80.31
% Of Sales
-
2.29%
2.33%
1.79%
1.99%
2.89%
Employee Cost
-
1,436.77
1,400.03
1,313.27
610.92
490.89
% Of Sales
-
17.65%
19.38%
19.08%
16.75%
17.65%
Manufacturing Exp.
-
2,754.73
2,641.93
2,244.45
1,226.43
873.11
% Of Sales
-
33.84%
36.56%
32.61%
33.63%
31.40%
General & Admin Exp.
-
834.52
838.56
658.64
402.59
337.52
% Of Sales
-
10.25%
11.61%
9.57%
11.04%
12.14%
Selling & Distn. Exp.
-
2,718.77
2,538.39
2,409.35
1,329.29
1,094.53
% Of Sales
-
33.39%
35.13%
35.01%
36.45%
39.36%
Miscellaneous Exp.
-
83.90
87.96
433.27
117.55
70.50
% Of Sales
-
1.03%
1.22%
6.30%
3.22%
2.54%
EBITDA
375.82
126.64
-451.61
-471.96
-122.93
-172.05
EBITDA Margin
4.21%
1.56%
-6.25%
-6.86%
-3.37%
-6.19%
Other Income
440.10
452.70
304.95
156.14
191.76
208.05
Interest
125.79
88.52
88.83
99.53
88.63
49.22
Depreciation
534.90
721.55
831.14
610.75
354.62
255.59
PBT
150.10
-230.73
-1,066.63
-1,026.10
-374.41
-268.80
Tax
-4.98
4.74
-45.28
-18.33
0.00
0.12
Tax Rate
-3.32%
-1.87%
4.25%
1.79%
0.00%
-0.04%
PAT
155.08
-249.19
-1,007.78
-1,011.00
-415.74
-268.93
PAT before Minority Interest
155.08
-249.19
-1,007.78
-1,011.00
-415.74
-268.93
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.74%
-3.06%
-13.95%
-14.69%
-11.40%
-9.67%
PAT Growth
160.14%
-
-
-
-
 
EPS
2.08
-3.34
-13.52
-13.56
-5.58
-3.61

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
9,144.65
9,177.14
5,957.37
2,836.80
3,170.41
Share Capital
73.68
72.87
64.21
37.03
40.15
Total Reserves
8,503.88
8,570.17
5,537.15
2,603.94
2,995.76
Non-Current Liabilities
961.85
708.16
791.53
807.37
503.59
Secured Loans
40.18
114.41
117.61
131.61
99.80
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
64.66
51.10
38.26
21.92
16.61
Current Liabilities
1,346.52
1,305.23
1,501.90
953.63
683.31
Trade Payables
797.37
787.36
834.50
442.23
273.35
Other Current Liabilities
510.08
490.40
526.68
414.89
242.46
Short Term Borrowings
0.23
0.00
120.00
84.23
157.01
Short Term Provisions
38.84
27.47
20.72
12.29
10.49
Total Liabilities
11,453.02
11,190.53
8,250.80
4,597.80
4,357.31
Net Block
3,353.62
2,994.61
3,052.46
1,053.38
744.02
Gross Block
5,303.90
4,566.61
4,125.06
1,551.05
1,283.37
Accumulated Depreciation
1,950.48
1,572.01
1,072.61
497.67
539.35
Non Current Assets
5,502.84
4,227.52
4,296.53
1,767.30
1,784.55
Capital Work in Progress
28.59
23.47
59.91
76.75
31.53
Non Current Investment
998.09
612.47
629.51
420.59
377.24
Long Term Loans & Adv.
481.07
345.38
243.19
194.29
283.73
Other Non Current Assets
641.47
251.60
311.47
22.29
348.02
Current Assets
5,950.19
6,963.00
3,954.27
2,830.50
2,572.76
Current Investments
1,778.13
1,481.72
1,461.23
707.56
810.44
Inventories
16.43
19.36
25.31
25.95
17.83
Sundry Debtors
1,429.69
1,523.81
990.25
594.58
601.33
Cash & Bank
403.22
645.45
229.00
277.44
408.70
Other Current Assets
2,322.72
167.69
92.42
486.35
734.45
Short Term Loans & Adv.
2,113.98
3,124.97
1,156.07
738.61
379.60
Net Current Assets
4,603.66
5,657.78
2,452.37
1,876.87
1,889.44
Total Assets
11,453.03
11,190.52
8,250.80
4,597.80
4,357.31

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
472.40
-29.70
-240.53
4.77
-633.91
PBT
-244.45
-1,053.06
-1,029.33
-415.74
-268.80
Adjustment
739.03
1,030.95
1,303.92
478.21
209.61
Changes in Working Capital
15.08
64.01
-501.94
-39.55
-529.47
Cash after chg. in Working capital
509.67
41.90
-227.35
22.92
-588.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-37.27
-71.60
-13.19
-18.16
-45.25
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
-99.09
-3,410.75
-2,742.13
338.29
-932.54
Net Fixed Assets
-753.20
-446.27
-813.51
-392.78
Net Investments
-669.60
-238.71
-2,543.73
33.85
Others
1,323.71
-2,725.77
615.11
697.22
Cash from Financing Activity
-366.08
3,538.48
2,901.79
-146.70
-16.69
Net Cash Inflow / Outflow
7.23
98.04
-80.87
196.36
-1,583.14
Opening Cash & Equivalents
295.45
194.99
275.86
79.50
1,662.64
Closing Cash & Equivalent
302.99
295.45
194.99
275.86
79.50

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
116.42
118.61
87.23
159.56
30735.74
ROA
-2.20%
-10.37%
-15.74%
-9.29%
-6.66%
ROE
-2.89%
-14.15%
-24.64%
-14.84%
-8.57%
ROCE
-1.67%
-12.29%
-19.68%
-9.96%
-6.36%
Fixed Asset Turnover
1.65
1.66
2.43
2.57
3.28
Receivable days
66.21
63.50
42.03
59.85
53.56
Inventory Days
0.80
1.13
1.36
2.19
2.66
Payable days
0.00
0.00
1353.51
0.00
0.00
Cash Conversion Cycle
67.01
64.63
-1310.13
62.04
56.21
Total Debt/Equity
0.01
0.02
0.06
0.11
0.08
Interest Cover
-1.76
-10.85
-9.34
-3.69
-4.46

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021

News Update:


  • Delhivery launches On-demand intracity shipping with Delhivery Direct
    20th Jun 2025, 15:20 PM

    The Delhivery Direct App is available on Google Play and Apple App stores where customers can download and book their intracity orders on-demand

    Read More
  • Delhivery gets CCI’s nod to acquire majority stake in Ecom Express
    18th Jun 2025, 11:53 AM

    It has signed a definitive agreement to acquire a controlling stake in Ecom Express for a cash consideration of around Rs 1,400 crore from its shareholders

    Read More
  • Delhivery reports consolidated net profit of Rs 72.56 crore in Q4
    17th May 2025, 12:04 PM

    The total consolidated income of the company increased by 4.95% at Rs 2,303.49 crore for Q4FY25

    Read More
  • Delhivery to enhance Mars Petcare’s logistics operations
    22nd Apr 2025, 16:59 PM

    The company has entered into a strategic partnership with Mars Petcare for the deployment of TransportOne

    Read More
  • Delhivery inks pact to acquire controlling stake in Ecom Express
    5th Apr 2025, 16:30 PM

    Post completion of said acquisition, Ecom will become a subsidiary of the company

    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.