Nifty
:
24487.40
Sensex
:
80235.59
-97.65 (-0.40%)
-368.49 (-0.46%)
Nifty
Sensex
:
:
24487.40
80235.59
-97.65 (-0.40%)
-368.49 (-0.46%)

Delhivery Ltd.

Logistics

Rating :
58/99

BSE: 543529 | NSE: DELHIVERY

NSE BSE
463.60
12-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  469
  •  469.2
  •  462.15
  •  467.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1037660
  •  482118328.1
  •  470.8
  •  236.53

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 34,580.57
  • 173.95
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 34,284.27
  • N/A
  • 3.82

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 3.99%
  • 6.82%
  • FII
  • DII
  • Others
  • 52.95%
  • 28.56%
  • 7.68%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 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
  • -
  • -
  • 3.09

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -1.40

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
-3.4
2.19
4.43
7.06
P/E Ratio
-136.35
211.69
104.65
65.67
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
3.55
3.66
3.59
3.44
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
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
2,294.00
2,172.30
5.60%
2,191.57
2,075.54
5.59%
2,378.30
2,194.47
8.38%
2,189.73
1,941.75
12.77%
Expenses
2,145.18
2,075.24
3.37%
2,072.49
2,029.66
2.11%
2,275.88
2,085.11
9.15%
2,132.46
1,957.34
8.95%
EBITDA
148.82
97.06
53.33%
119.07
45.88
159.52%
102.42
109.35
-6.34%
57.27
-15.59
-
EBIDTM
6.49%
4.47%
5.43%
2.21%
4.31%
4.98%
2.62%
-0.80%
Other Income
129.89
109.91
18.18%
111.92
119.35
-6.23%
98.67
130.79
-24.56%
119.60
101.23
18.15%
Interest
34.01
28.22
20.52%
33.71
27.14
24.21%
33.32
22.19
50.16%
30.54
19.65
55.42%
Depreciation
147.46
119.42
23.48%
142.48
200.40
-28.90%
141.73
182.60
-22.38%
131.27
171.20
-23.32%
PBT
97.25
54.19
79.46%
54.80
-76.97
-
26.04
27.60
-5.65%
15.07
-105.20
-
Tax
-1.37
-1.38
-
-0.84
-2.24
-
-1.18
11.73
-
-1.58
-2.07
-
PAT
98.61
55.58
77.42%
55.64
-74.74
-
27.21
15.87
71.46%
16.65
-103.14
-
PATM
4.30%
2.56%
2.54%
-3.60%
1.14%
0.72%
0.76%
-5.31%
EPS
1.22
0.74
64.86%
0.97
-0.93
-
0.34
0.16
112.50%
0.14
-1.40
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
9,053.60
8,931.90
8,141.54
7,225.30
6,882.29
3,646.53
2,780.57
Net Sales Growth
7.99%
9.71%
12.68%
4.98%
88.74%
31.14%
 
Cost Of Goods Sold
0.00
0.00
0.00
1.58
172.14
10.21
5.77
Gross Profit
9,053.60
8,931.90
8,141.54
7,223.73
6,710.14
3,636.32
2,774.81
GP Margin
100.00%
100%
100%
99.98%
97.50%
99.72%
99.79%
Total Expenditure
8,626.01
8,556.08
8,014.90
7,676.91
7,354.25
3,769.46
2,952.62
Power & Fuel Cost
-
212.97
186.19
168.46
123.13
72.47
80.31
% Of Sales
-
2.38%
2.29%
2.33%
1.79%
1.99%
2.89%
Employee Cost
-
1,375.90
1,436.77
1,400.03
1,313.27
610.92
490.89
% Of Sales
-
15.40%
17.65%
19.38%
19.08%
16.75%
17.65%
Manufacturing Exp.
-
3,080.64
2,754.73
2,641.93
2,244.45
1,226.43
873.11
% Of Sales
-
34.49%
33.84%
36.56%
32.61%
33.63%
31.40%
General & Admin Exp.
-
908.45
834.52
838.56
658.64
402.59
337.52
% Of Sales
-
10.17%
10.25%
11.61%
9.57%
11.04%
12.14%
Selling & Distn. Exp.
-
2,919.16
2,718.77
2,538.39
2,409.35
1,329.29
1,094.53
% Of Sales
-
32.68%
33.39%
35.13%
35.01%
36.45%
39.36%
Miscellaneous Exp.
-
58.95
83.90
87.96
433.27
117.55
70.50
% Of Sales
-
0.66%
1.03%
1.22%
6.30%
3.22%
2.54%
EBITDA
427.58
375.82
126.64
-451.61
-471.96
-122.93
-172.05
EBITDA Margin
4.72%
4.21%
1.56%
-6.25%
-6.86%
-3.37%
-6.19%
Other Income
460.08
440.11
452.70
304.95
156.14
191.76
208.05
Interest
131.58
125.79
88.52
88.83
99.53
88.63
49.22
Depreciation
562.94
534.91
721.55
831.14
610.75
354.62
255.59
PBT
193.16
155.24
-230.73
-1,066.63
-1,026.10
-374.41
-268.80
Tax
-4.97
-4.98
4.74
-45.28
-18.33
0.00
0.12
Tax Rate
-2.57%
-3.32%
-1.87%
4.25%
1.79%
0.00%
-0.04%
PAT
198.11
162.11
-249.19
-1,007.78
-1,011.00
-415.74
-268.93
PAT before Minority Interest
198.11
162.11
-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
0.00
PAT Margin
2.19%
1.81%
-3.06%
-13.95%
-14.69%
-11.40%
-9.67%
PAT Growth
286.14%
-
-
-
-
-
 
EPS
2.65
2.17
-3.34
-13.50
-13.55
-5.57
-3.60

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
9,432.15
9,144.65
9,177.14
5,957.37
2,836.80
3,170.41
Share Capital
74.56
73.68
72.87
64.21
37.03
40.15
Total Reserves
8,874.70
8,503.88
8,570.17
5,537.15
2,603.94
2,995.76
Non-Current Liabilities
1,222.93
961.85
708.16
791.53
807.37
503.59
Secured Loans
2.46
40.18
114.41
117.61
131.61
99.80
Unsecured Loans
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
Current Liabilities
1,408.05
1,346.52
1,305.23
1,501.90
953.63
683.31
Trade Payables
855.23
797.37
787.36
834.50
442.23
273.35
Other Current Liabilities
514.05
510.08
490.40
526.68
414.89
242.46
Short Term Borrowings
0.00
0.23
0.00
120.00
84.23
157.01
Short Term Provisions
38.77
38.84
27.47
20.72
12.29
10.49
Total Liabilities
12,063.13
11,453.02
11,190.53
8,250.80
4,597.80
4,357.31
Net Block
3,887.07
3,353.62
2,994.61
3,052.46
1,053.38
744.02
Gross Block
6,123.26
5,303.90
4,566.61
4,125.06
1,551.05
1,283.37
Accumulated Depreciation
2,236.19
1,950.27
1,572.01
1,072.61
497.67
539.35
Non Current Assets
6,111.01
5,502.84
4,227.52
4,296.53
1,767.30
1,784.55
Capital Work in Progress
32.90
28.59
23.47
59.91
76.75
31.53
Non Current Investment
1,022.11
998.09
612.47
629.51
420.59
377.24
Long Term Loans & Adv.
419.42
481.07
345.38
243.19
194.29
283.73
Other Non Current Assets
749.52
641.47
251.60
311.47
22.29
348.02
Current Assets
5,952.13
5,950.19
6,963.00
3,954.27
2,830.50
2,572.76
Current Investments
2,556.11
1,778.13
1,481.72
1,461.23
707.56
810.44
Inventories
16.48
16.43
19.36
25.31
25.95
17.83
Sundry Debtors
1,412.11
1,429.69
1,523.81
990.25
594.58
601.33
Cash & Bank
335.97
403.22
645.45
229.00
277.44
408.70
Other Current Assets
1,631.46
208.74
167.69
92.42
1,224.96
734.45
Short Term Loans & Adv.
1,394.76
2,113.98
3,124.97
1,156.07
738.61
379.60
Net Current Assets
4,544.07
4,603.66
5,657.78
2,452.37
1,876.87
1,889.44
Total Assets
12,063.14
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 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

Standalone /

Consolidated
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
1.56
1.65
1.66
2.43
2.57
3.28
Receivable days
58.06
66.21
63.50
42.03
59.85
53.56
Inventory Days
0.67
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
58.74
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

News Update:


  • Delhivery reports 67% jump in Q1 consolidated net profit
    4th Aug 2025, 11:00 AM

    Total consolidated income of the company increased by 6.21% at Rs 2423.89 crore for Q1FY26

    Read More
  • Delhivery launches Lucknow Gateway Hub
    22nd Jul 2025, 15:30 PM

    With the new infrastructure, the company now offers 40% more to meet the requirements of the region’s needs and incorporates automation to handle shipment volumes with efficiency

    Read More
  • Delhivery to acquire 99.87% issued and paid-up share capital of Ecom Express
    21st Jul 2025, 12:59 PM

    Subsequently, the company has completed the acquisition of 78.75% of the issued and paid-up share capital of Ecom, on a fully diluted basis

    Read More
  • Delhivery expands Chandigarh Gateway Hub
    24th Jun 2025, 14:51 PM

    This includes a Hub Conveyor Solution with a 4,000 throughput per hour capacity that helps sort both incoming and outgoing shipments

    Read More
  • 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

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.