Nifty
:
23719.30
Sensex
:
75415.35
64.60 (0.27%)
231.99 (0.31%)
Nifty
Sensex
:
:
23719.30
75415.35
64.60 (0.27%)
231.99 (0.31%)

Delhivery Ltd.

Logistics

Rating :
60/99

BSE: 543529 | NSE: DELHIVERY

NSE BSE
447.60
22-May-2026
  • Open
  • High
  • Low
  • Previous Close
  •  452.95
  •  456.6
  •  445.85
  •  452.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1584002
  •  711399791.35
  •  490
  •  342.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 33,538.80
  • 219.67
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 33,362.71
  • N/A
  • 3.46

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 3.69%
  • 5.56%
  • FII
  • DII
  • Others
  • 48.23%
  • 35.44%
  • 7.08%

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
  • -
  • -
  • 3.24

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 43.03

Earnings Forecasts:

(Updated: 23-05-2026)
Description
2024
2025
2026
2027
Adj EPS
2.97
7.27
11.06
14.94
P/E Ratio
150.71
61.57
40.47
29.96
Revenue
10367
12316.8
14348.9
16616.9
EBITDA
641.02
1059.25
1472.2
2035.46
Net Income
207.11
556.77
848.58
1154.21
ROA
-0.13
2.57
4.3
7.16
P/B Ratio
3.48
3.32
3.06
2.76
ROE
2.34
5.66
7.73
9.85
FCFF
-184.94
407.76
760.26
1157.12
FCFF Yield
Net Debt
-1424.3
-1039.56
-1419.81
-4806.15
BVPS
128.55
134.82
146.21
162.11

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
2,850.00
2,191.57
30.04%
2,804.99
2,378.30
17.94%
2,559.32
2,189.73
16.88%
2,294.00
2,172.30
5.60%
Expenses
2,635.77
2,072.49
27.18%
2,596.21
2,275.88
14.07%
2,491.15
2,132.46
16.82%
2,145.18
2,075.24
3.37%
EBITDA
214.23
119.07
79.92%
208.77
102.42
103.84%
68.17
57.27
19.03%
148.82
97.06
53.33%
EBIDTM
7.52%
5.43%
7.44%
4.31%
2.66%
2.62%
6.49%
4.47%
Other Income
59.42
111.92
-46.91%
77.12
98.67
-21.84%
92.22
119.60
-22.89%
129.89
109.91
18.18%
Interest
34.05
33.71
1.01%
37.19
33.32
11.61%
38.86
30.54
27.24%
34.01
28.22
20.52%
Depreciation
183.28
142.48
28.64%
186.58
141.73
31.64%
178.11
131.27
35.68%
147.46
119.42
23.48%
PBT
57.81
54.80
5.49%
34.77
26.04
33.53%
-56.59
15.07
-
97.25
54.19
79.46%
Tax
-5.11
-0.84
-
-2.91
-1.18
-
-2.73
-1.58
-
-1.37
-1.38
-
PAT
62.92
55.64
13.08%
37.68
27.21
38.48%
-53.86
16.65
-
98.61
55.58
77.42%
PATM
2.21%
2.54%
1.34%
1.14%
-2.10%
0.76%
4.30%
2.56%
EPS
0.97
0.97
0.00%
0.53
0.34
55.88%
-0.67
0.14
-
1.22
0.74
64.86%

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
10,508.31
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
17.65%
9.71%
12.68%
4.98%
88.74%
31.14%
68.12%
61.66%
37.56%
50.03%
 
Cost Of Goods Sold
0.00
0.00
0.00
1.58
172.14
10.21
5.77
0.00
0.00
0.00
0.00
Gross Profit
10,508.31
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
9,868.31
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
639.99
361.22
126.64
-451.61
-471.96
-122.93
-172.05
-1,700.93
-682.88
-583.45
-302.63
EBITDA Margin
6.09%
4.04%
1.56%
-6.25%
-6.86%
-3.37%
-6.19%
-102.84%
-66.75%
-78.45%
-61.05%
Other Income
358.65
454.71
452.70
304.95
156.14
191.76
208.05
40.25
50.59
12.31
28.69
Interest
144.11
125.79
88.52
88.83
99.53
88.63
49.22
18.80
11.85
12.64
3.43
Depreciation
695.43
534.91
721.55
831.14
610.75
354.62
255.59
93.29
47.96
53.76
40.07
PBT
133.24
155.24
-230.73
-1,066.63
-1,026.10
-374.41
-268.80
-1,772.77
-692.10
-637.54
-317.43
Tax
-12.12
-4.98
4.74
-45.28
-18.33
0.00
0.12
0.00
0.00
0.00
0.00
Tax Rate
-9.10%
-3.32%
-1.87%
4.25%
1.79%
0.00%
-0.04%
0.00%
0.00%
0.00%
0.00%
PAT
145.35
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
145.49
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
1.38%
1.81%
-3.06%
-13.95%
-14.69%
-11.40%
-9.67%
-107.19%
-67.65%
-85.73%
-64.04%
PAT Growth
-6.27%
-
-
-
-
-
-
-
-
-
 
EPS
1.94
2.17
-3.33
-13.46
-13.51
-5.55
-3.59
-23.68
-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 gets nod to incorporate wholly owned subsidiary
    18th May 2026, 10:00 AM

    The WOS is being established as a distribution focused financial and allied services arm

    Read More
  • Delhivery - Quarterly Results
    17th May 2026, 00:00 AM

    Read More
  • Nexus Venture Partners sells stake worth Rs 186 crore in Delhivery
    16th Apr 2026, 14:11 PM

    Nexus Venture Partners offloaded 40 lakh shares of the company at an average price of Rs 465 each

    Read More
  • Delhivery expands Economy Air Parcel Service to UK, Canada, Australia
    19th Mar 2026, 11:19 AM

    The service provides competitive rates for Economy Air Parcel shipments through the company’s One platform

    Read More
  • 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

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.