Nifty
:
25571.25
Sensex
:
82814.71
116.90 (0.46%)
316.57 (0.38%)
Nifty
Sensex
:
:
25571.25
82814.71
116.90 (0.46%)
316.57 (0.38%)

Delhivery Ltd.

Logistics

Rating :
61/99

BSE: 543529 | NSE: DELHIVERY

NSE BSE
430.95
20-Feb-2026
  • Open
  • High
  • Low
  • Previous Close
  •  427.9
  •  433.9
  •  426.05
  •  427.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1564744
  •  673679759.45
  •  490
  •  236.53

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 32,268.83
  • 211.14
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 31,928.61
  • N/A
  • 3.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 3.86%
  • 6.04%
  • FII
  • DII
  • Others
  • 48.57%
  • 34.36%
  • 7.17%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 33.53
  • 19.62
  • 7.32

EBITDA CAGR (%)

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

PAT CAGR (%)

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

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 3.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 23.78

Earnings Forecasts:

(Updated: 21-02-2026)
Description
2024
2025
2026
2027
Adj EPS
2.19
2.98
7.72
11.12
P/E Ratio
196.78
144.61
55.82
38.75
Revenue
8931.9
10323.1
11974.3
13786.6
EBITDA
375.82
617.12
1066.95
1387.64
Net Income
162.11
219.88
567.37
815.22
ROA
1.38
0.15
2.8
4.55
P/B Ratio
3.41
3.35
3.17
2.92
ROE
1.75
2.49
5.45
7.82
FCFF
281.3
-216.43
450.26
709.81
FCFF Yield
Net Debt
-1470.47
-1071.76
-1384.54
-1822.62
BVPS
126.51
128.81
135.82
147.54

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Net Sales
2,804.99
2,378.30
17.94%
2,559.32
2,189.73
16.88%
2,294.00
2,172.30
5.60%
2,191.57
2,075.54
5.59%
Expenses
2,596.21
2,275.88
14.07%
2,491.15
2,132.46
16.82%
2,145.18
2,075.24
3.37%
2,072.49
2,029.66
2.11%
EBITDA
208.77
102.42
103.84%
68.17
57.27
19.03%
148.82
97.06
53.33%
119.07
45.88
159.52%
EBIDTM
7.44%
4.31%
2.66%
2.62%
6.49%
4.47%
5.43%
2.21%
Other Income
77.12
98.67
-21.84%
92.22
119.60
-22.89%
129.89
109.91
18.18%
111.92
119.35
-6.23%
Interest
37.19
33.32
11.61%
38.86
30.54
27.24%
34.01
28.22
20.52%
33.71
27.14
24.21%
Depreciation
186.58
141.73
31.64%
178.11
131.27
35.68%
147.46
119.42
23.48%
142.48
200.40
-28.90%
PBT
34.77
26.04
33.53%
-56.59
15.07
-
97.25
54.19
79.46%
54.80
-76.97
-
Tax
-2.91
-1.18
-
-2.73
-1.58
-
-1.37
-1.38
-
-0.84
-2.24
-
PAT
37.68
27.21
38.48%
-53.86
16.65
-
98.61
55.58
77.42%
55.64
-74.74
-
PATM
1.34%
1.14%
-2.10%
0.76%
4.30%
2.56%
2.54%
-3.60%
EPS
0.53
0.34
55.88%
-0.67
0.14
-
1.22
0.74
64.86%
0.97
-0.93
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
9,849.88
8,931.90
8,141.54
7,225.30
6,882.29
3,646.53
2,780.57
1,653.90
1,023.05
743.70
495.71
Net Sales Growth
11.73%
9.71%
12.68%
4.98%
88.74%
31.14%
68.12%
61.66%
37.56%
50.03%
 
Cost Of Goods Sold
0.01
0.00
0.00
1.58
172.14
10.21
5.77
0.00
0.00
0.00
0.00
Gross Profit
9,849.87
8,931.90
8,141.54
7,223.73
6,710.14
3,636.32
2,774.81
1,653.90
1,023.05
743.70
495.71
GP Margin
100.00%
100%
100%
99.98%
97.50%
99.72%
99.79%
100%
100%
100%
100%
Total Expenditure
9,305.03
8,570.68
8,014.90
7,676.91
7,354.25
3,769.46
2,952.62
3,354.83
1,705.93
1,327.15
798.34
Power & Fuel Cost
-
212.97
186.19
168.46
123.13
72.47
80.31
63.02
42.58
36.37
26.40
% Of Sales
-
2.38%
2.29%
2.33%
1.79%
1.99%
2.89%
3.81%
4.16%
4.89%
5.33%
Employee Cost
-
1,375.90
1,436.77
1,400.03
1,313.27
610.92
490.89
359.06
284.50
202.90
165.39
% Of Sales
-
15.40%
17.65%
19.38%
19.08%
16.75%
17.65%
21.71%
27.81%
27.28%
33.36%
Manufacturing Exp.
-
6,054.72
5,522.90
5,250.00
4,720.89
2,612.61
2,009.84
283.90
179.53
101.71
30.76
% Of Sales
-
67.79%
67.84%
72.66%
68.59%
71.65%
72.28%
17.17%
17.55%
13.68%
6.21%
General & Admin Exp.
-
820.39
745.74
747.58
579.17
339.32
293.42
312.34
209.94
145.77
112.04
% Of Sales
-
9.18%
9.16%
10.35%
8.42%
9.31%
10.55%
18.89%
20.52%
19.60%
22.60%
Selling & Distn. Exp.
-
31.65
35.13
21.01
11.68
1.59
1.89
0.00
0.00
0.00
1.86
% Of Sales
-
0.35%
0.43%
0.29%
0.17%
0.04%
0.07%
0%
0%
0%
0.38%
Miscellaneous Exp.
-
75.04
88.16
88.25
433.97
122.34
70.50
2,336.51
989.38
840.39
1.86
% Of Sales
-
0.84%
1.08%
1.22%
6.31%
3.35%
2.54%
141.27%
96.71%
113.00%
93.18%
EBITDA
544.83
361.22
126.64
-451.61
-471.96
-122.93
-172.05
-1,700.93
-682.88
-583.45
-302.63
EBITDA Margin
5.53%
4.04%
1.56%
-6.25%
-6.86%
-3.37%
-6.19%
-102.84%
-66.75%
-78.45%
-61.05%
Other Income
411.15
454.71
452.70
304.95
156.14
191.76
208.05
40.25
50.59
12.31
28.69
Interest
143.77
125.79
88.52
88.83
99.53
88.63
49.22
18.80
11.85
12.64
3.43
Depreciation
654.63
534.91
721.55
831.14
610.75
354.62
255.59
93.29
47.96
53.76
40.07
PBT
130.23
155.24
-230.73
-1,066.63
-1,026.10
-374.41
-268.80
-1,772.77
-692.10
-637.54
-317.43
Tax
-7.85
-4.98
4.74
-45.28
-18.33
0.00
0.12
0.00
0.00
0.00
0.00
Tax Rate
-6.03%
-3.32%
-1.87%
4.25%
1.79%
0.00%
-0.04%
0.00%
0.00%
0.00%
0.00%
PAT
138.07
162.11
-249.19
-1,007.78
-1,011.00
-415.74
-268.93
-1,772.77
-692.10
-637.54
-317.43
PAT before Minority Interest
138.21
162.11
-249.19
-1,007.78
-1,011.00
-415.74
-268.93
-1,772.77
-692.10
-637.54
-317.43
Minority Interest
0.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.40%
1.81%
-3.06%
-13.95%
-14.69%
-11.40%
-9.67%
-107.19%
-67.65%
-85.73%
-64.04%
PAT Growth
458.99%
-
-
-
-
-
-
-
-
-
 
EPS
1.85
2.17
-3.33
-13.47
-13.51
-5.56
-3.59
-23.70
-9.25
-8.52
-4.24

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
9,432.15
9,144.65
9,177.14
5,957.37
2,836.80
3,170.41
3,412.83
-2,192.88
-1,553.30
336.24
Share Capital
74.56
73.68
72.87
64.21
37.03
40.15
40.13
0.96
0.95
17.05
Total Reserves
8,874.70
8,503.88
8,570.17
5,537.15
2,603.94
2,995.76
3,276.07
-2,252.53
-1,554.25
313.61
Non-Current Liabilities
1,222.93
961.85
708.16
791.53
807.37
503.59
2.43
3,005.16
2,384.81
10.72
Secured Loans
2.46
40.18
114.41
117.61
131.61
99.80
35.63
8.79
1.01
0.54
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
74.75
64.66
51.10
38.26
21.92
16.61
16.41
11.00
6.88
4.28
Current Liabilities
1,408.05
1,346.52
1,305.23
1,501.90
953.63
683.31
298.67
312.00
188.47
215.20
Trade Payables
855.23
797.37
787.36
834.50
442.23
273.35
155.61
186.48
133.36
108.29
Other Current Liabilities
514.05
510.08
490.40
526.68
414.89
308.94
113.03
92.73
44.21
43.83
Short Term Borrowings
0.00
0.23
0.00
120.00
84.23
90.54
28.79
31.98
10.11
62.68
Short Term Provisions
38.77
38.84
27.47
20.72
12.29
10.49
1.24
0.81
0.79
0.40
Total Liabilities
12,063.13
11,453.02
11,190.53
8,250.80
4,597.80
4,357.31
3,713.93
1,124.28
1,019.98
562.16
Net Block
3,887.07
3,353.62
2,994.61
3,052.46
1,053.38
744.02
190.56
103.24
64.20
97.61
Gross Block
6,123.26
5,303.90
4,566.61
4,125.06
1,551.05
1,283.37
411.40
239.05
158.07
143.22
Accumulated Depreciation
2,236.19
1,950.27
1,572.01
1,072.61
497.67
539.35
220.84
135.81
93.87
45.61
Non Current Assets
6,111.01
5,502.84
4,227.52
4,296.53
1,767.30
1,784.55
435.90
368.85
536.03
193.55
Capital Work in Progress
32.90
28.59
23.47
59.91
76.75
31.53
0.88
5.71
0.28
1.08
Non Current Investment
1,022.11
998.09
612.47
629.51
420.59
377.24
24.70
124.28
166.79
40.29
Long Term Loans & Adv.
419.42
481.07
345.38
243.19
194.29
283.73
165.93
127.80
4.23
52.44
Other Non Current Assets
749.52
641.47
251.60
311.47
22.29
348.02
53.83
7.82
300.53
2.13
Current Assets
5,952.13
5,950.19
6,963.00
3,954.27
2,830.50
2,572.76
3,278.03
755.43
483.95
368.60
Current Investments
2,556.11
1,778.13
1,481.72
1,461.23
707.56
810.44
1,130.43
146.42
36.68
75.00
Inventories
16.48
16.43
19.36
25.31
25.95
17.83
22.63
16.96
0.00
0.00
Sundry Debtors
1,412.11
1,429.69
1,523.81
990.25
594.58
601.33
214.65
166.12
97.24
113.37
Cash & Bank
335.97
403.22
645.45
229.00
277.44
408.70
1,663.43
6.28
157.44
49.22
Other Current Assets
1,631.46
208.74
167.69
92.42
1,224.96
734.46
246.89
419.65
192.59
131.02
Short Term Loans & Adv.
1,394.76
2,113.98
3,124.97
1,156.07
1,105.43
654.45
75.19
252.74
31.67
50.04
Net Current Assets
4,544.07
4,603.66
5,657.78
2,452.37
1,876.87
1,889.44
2,979.36
443.43
295.48
153.40
Total Assets
12,063.14
11,453.03
11,190.52
8,250.80
4,597.80
4,357.31
3,713.93
1,124.28
1,019.98
562.15

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
567.36
472.40
-29.70
-240.53
4.77
-633.91
PBT
157.13
-244.45
-1,053.06
-1,029.33
-415.74
-268.80
Adjustment
460.34
739.03
1,030.95
1,303.92
478.21
209.61
Changes in Working Capital
-24.92
15.08
64.01
-501.94
-39.55
-529.47
Cash after chg. in Working capital
592.54
509.67
41.90
-227.35
22.92
-588.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-25.18
-37.27
-71.60
-13.19
-18.16
-45.25
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-103.61
-99.09
-3,410.75
-2,742.13
338.29
-932.54
Net Fixed Assets
-874.70
-753.20
-446.27
-813.51
-392.78
Net Investments
-735.01
-669.60
-238.71
-2,543.73
33.85
Others
1,506.10
1,323.71
-2,725.77
615.11
697.22
Cash from Financing Activity
-432.27
-366.08
3,538.48
2,901.79
-146.70
-16.69
Net Cash Inflow / Outflow
31.49
7.23
98.04
-80.87
196.36
-1,583.14
Opening Cash & Equivalents
302.99
295.45
194.99
275.86
79.50
1,662.64
Closing Cash & Equivalent
335.97
302.99
295.45
194.99
275.86
79.50

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
120.03
116.42
118.61
87.23
159.56
30735.74
ROA
1.38%
-2.20%
-10.37%
-15.74%
-9.29%
-6.66%
ROE
1.85%
-2.89%
-14.15%
-24.64%
-14.84%
-8.57%
ROCE
3.02%
-1.67%
-12.29%
-19.68%
-9.96%
-6.36%
Fixed Asset Turnover
1.60
1.65
1.66
2.43
2.57
3.28
Receivable days
56.59
66.21
63.50
42.03
59.85
53.56
Inventory Days
0.66
0.80
1.13
1.36
2.19
2.66
Payable days
0.00
0.00
0.00
1353.51
0.00
0.00
Cash Conversion Cycle
57.25
67.01
64.63
-1310.13
62.04
56.21
Total Debt/Equity
0.00
0.01
0.02
0.06
0.11
0.08
Interest Cover
2.25
-1.76
-10.85
-9.34
-3.69
-4.46

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Delhivery joins hands with NVIDIA to build digital mapping solutions
    19th Feb 2026, 12:59 PM

    The company aims to leverage NVIDIA accelerated computing, NVIDIA CV-CUDA, and NVIDIA Nemotron open models to design maps

    Read More
  • Delhivery enters into partnership with electric mobility startup ‘RIDEV’
    16th Feb 2026, 17:51 PM

    The collaboration introduces a specialized ‘EV-as-a-Service’ leasing model designed to accelerate the transition for Delhivery’s delivery partners

    Read More
  • Delhivery reports 59% rise in Q3 consolidated net profit
    2nd Feb 2026, 12:30 PM

    Consolidated total income increased by 16.36% at Rs 2,882.11 crore for Q3FY26

    Read More
  • Delhivery - Quarterly Results
    1st Feb 2026, 00:00 AM

    Read More
  • Delhivery’s arm incorporates wholly owned subsidiary
    16th Jan 2026, 14:20 PM

    Delhivery UK has become a step-down wholly owned subsidiary of the Company with effect from January 15, 2026

    Read More
  • Delhivery launches On-Demand Intracity shipping in Mumbai, Hyderabad
    16th Dec 2025, 12:30 PM

    The service caters to small businesses, D2C brands, and individuals who require local on-demand shipping

    Read More
  • Delhivery launches ‘Delhivery International’
    9th Dec 2025, 14:14 PM

    The service ensures that MSMEs even in remote clusters of India can access international markets

    Read More
  • Delhivery completes testing of autonomous VTOL drone technology at Deoria
    8th Dec 2025, 11:28 AM

    The trial successfully demonstrated reach to rural areas using drones with autonomous mission capabilities

    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.