Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

Engineering - Roads Construction

Rating :
58/99  (View)

BSE: 540047 | NSE: DBL

415.05
-6.10 (-1.45%)
22-Jan-2021 | 3:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  423.00
  •  424.10
  •  413.00
  •  421.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  124946
  •  518.59
  •  438.00
  •  190.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,674.58
  • 21.63
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 13,946.07
  • 0.24%
  • 1.74

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 2.14%
  • 6.33%
  • FII
  • DII
  • Others
  • 8.84%
  • 7.14%
  • 0.55%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 36.38
  • 17.73
  • 7.00

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 36.45
  • 16.09
  • 7.03

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.20
  • 11.99
  • -10.79

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 16.22
  • 13.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 3.43
  • 3.00

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 8.31
  • 7.89

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
2,186.67
1,994.40
9.64%
2,099.95
2,436.44
-13.81%
2,729.66
2,571.64
6.14%
2,564.39
2,593.54
-1.12%
Expenses
1,734.25
1,557.13
11.37%
1,638.82
1,929.22
-15.05%
2,148.22
2,090.89
2.74%
2,022.81
2,100.57
-3.70%
EBITDA
452.42
437.27
3.46%
461.13
507.22
-9.09%
581.44
480.76
20.94%
541.57
492.97
9.86%
EBIDTM
20.69%
21.92%
21.96%
20.82%
14.01%
14.01%
21.12%
19.01%
Other Income
11.07
3.09
258.25%
10.41
13.83
-24.73%
10.81
18.16
-40.47%
9.94
6.13
62.15%
Interest
293.02
278.87
5.07%
304.01
276.03
10.14%
284.13
297.92
-4.63%
296.57
205.86
44.06%
Depreciation
113.21
117.67
-3.79%
119.61
116.61
2.57%
116.22
99.42
16.90%
119.98
92.71
29.41%
PBT
54.79
43.82
25.03%
73.71
128.41
-42.60%
259.16
100.00
159.16%
137.57
200.54
-31.40%
Tax
37.60
18.02
108.66%
23.24
28.13
-17.38%
68.18
15.91
328.54%
49.88
14.50
244.00%
PAT
17.18
25.80
-33.41%
50.48
100.28
-49.66%
190.98
84.10
127.09%
87.69
186.03
-52.86%
PATM
0.79%
1.29%
2.40%
4.12%
7.11%
7.11%
3.42%
7.17%
EPS
0.64
2.09
-69.38%
1.98
7.49
-73.56%
28.29
28.29
0.00%
4.38
13.26
-66.97%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
9,580.67
9,724.89
9,415.84
7,937.48
5,319.16
4,300.47
2,761.95
2,383.79
1,919.49
1,190.03
436.96
Net Sales Growth
-0.16%
3.28%
18.63%
49.22%
23.69%
55.70%
15.86%
24.19%
61.30%
172.34%
 
Cost Of Goods Sold
9,668.43
2,796.15
2,678.33
2,201.69
1,473.80
983.85
675.09
659.47
522.71
898.11
330.82
Gross Profit
-87.76
6,928.74
6,737.52
5,735.79
3,845.36
3,316.63
2,086.86
1,724.32
1,396.78
291.93
106.14
GP Margin
-0.92%
71.25%
71.56%
72.26%
72.29%
77.12%
75.56%
72.34%
72.77%
24.53%
24.29%
Total Expenditure
7,544.10
7,657.38
7,650.86
6,465.59
4,159.21
3,320.05
2,076.45
1,858.94
1,464.35
926.46
344.54
Power & Fuel Cost
-
1,157.10
1,139.11
1,036.80
687.95
559.54
388.48
309.48
261.93
0.09
0.05
% Of Sales
-
11.90%
12.10%
13.06%
12.93%
13.01%
14.07%
12.98%
13.65%
0.01%
0.01%
Employee Cost
-
163.12
142.77
118.53
82.18
70.66
237.80
165.44
20.13
9.35
1.56
% Of Sales
-
1.68%
1.52%
1.49%
1.54%
1.64%
8.61%
6.94%
1.05%
0.79%
0.36%
Manufacturing Exp.
-
2,245.91
2,404.44
2,034.88
1,099.99
1,041.64
645.45
620.03
492.54
1.39
1.20
% Of Sales
-
23.09%
25.54%
25.64%
20.68%
24.22%
23.37%
26.01%
25.66%
0.12%
0.27%
General & Admin Exp.
-
1,224.27
1,151.49
977.29
769.38
602.24
61.68
44.39
52.42
16.49
9.61
% Of Sales
-
12.59%
12.23%
12.31%
14.46%
14.00%
2.23%
1.86%
2.73%
1.39%
2.20%
Selling & Distn. Exp.
-
3.38
3.03
1.09
1.48
0.96
59.77
59.10
60.38
0.18
0.20
% Of Sales
-
0.03%
0.03%
0.01%
0.03%
0.02%
2.16%
2.48%
3.15%
0.02%
0.05%
Miscellaneous Exp.
-
67.46
131.71
95.31
44.43
61.18
8.17
1.02
54.24
0.86
0.20
% Of Sales
-
0.69%
1.40%
1.20%
0.84%
1.42%
0.30%
0.04%
2.83%
0.07%
0.25%
EBITDA
2,036.56
2,067.51
1,764.98
1,471.89
1,159.95
980.42
685.50
524.85
455.14
263.57
92.42
EBITDA Margin
21.26%
21.26%
18.74%
18.54%
21.81%
22.80%
24.82%
22.02%
23.71%
22.15%
21.15%
Other Income
42.23
37.67
47.31
17.21
12.25
16.22
10.15
19.65
35.11
3.03
2.56
Interest
1,177.73
1,135.60
871.86
589.70
554.88
519.34
360.48
200.67
117.41
51.05
17.42
Depreciation
469.02
470.48
362.19
291.96
245.19
200.04
206.06
99.35
77.58
51.90
22.84
PBT
525.23
499.09
578.23
607.43
372.13
277.26
129.12
244.47
295.26
163.66
54.72
Tax
178.90
164.21
32.95
61.19
14.45
47.49
47.94
6.96
103.24
53.14
18.25
Tax Rate
34.06%
28.86%
5.71%
9.69%
3.88%
17.13%
37.13%
2.85%
34.97%
32.47%
33.35%
PAT
346.33
404.74
543.70
570.03
357.68
229.77
81.18
237.51
192.01
110.52
36.49
PAT before Minority Interest
285.73
404.74
543.70
570.03
357.68
229.77
81.18
237.51
192.01
110.52
36.47
Minority Interest
-60.60
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.02
PAT Margin
3.61%
4.16%
5.77%
7.18%
6.72%
5.34%
2.94%
9.96%
10.00%
9.29%
8.35%
PAT Growth
-12.59%
-25.56%
-4.62%
59.37%
55.67%
183.04%
-65.82%
23.70%
73.73%
202.88%
 
Unadjusted EPS
25.32
29.59
39.74
41.67
26.15
16.80
5.93
17.36
14.04
8.08
2.67

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
3,188.95
2,805.97
2,276.11
1,718.98
932.11
728.41
482.19
290.04
105.73
69.78
Share Capital
136.77
136.77
136.77
136.77
117.14
59.24
59.24
59.24
35.24
26.04
Total Reserves
3,052.18
2,669.20
2,139.34
1,582.21
814.98
669.17
422.95
230.80
70.49
25.34
Non-Current Liabilities
6,953.33
5,707.97
3,418.33
2,585.46
2,066.64
1,162.33
728.75
483.02
141.04
139.70
Secured Loans
5,985.46
4,746.11
2,938.56
2,235.79
1,759.67
924.59
577.00
388.90
67.35
96.19
Unsecured Loans
0.04
74.08
0.00
36.19
0.09
0.62
0.63
11.11
5.40
42.07
Long Term Provisions
137.39
113.68
63.21
25.78
15.65
6.46
4.42
1.21
0.00
0.00
Current Liabilities
6,460.34
5,896.00
4,866.57
3,714.83
3,277.36
1,683.91
1,155.83
615.36
284.03
19.45
Trade Payables
1,654.24
1,741.11
1,521.59
888.59
1,023.20
466.78
249.35
65.29
21.83
10.93
Other Current Liabilities
2,407.18
2,009.35
1,536.07
1,309.84
792.88
383.96
370.37
378.70
190.37
0.00
Short Term Borrowings
2,363.11
2,130.13
1,797.85
1,508.00
1,454.61
816.19
457.35
153.51
66.16
0.00
Short Term Provisions
35.81
15.41
11.06
8.40
6.66
16.97
78.76
17.86
5.66
8.52
Total Liabilities
16,717.20
14,438.76
10,575.36
8,019.29
6,276.11
3,574.65
2,366.77
1,388.42
532.30
230.49
Net Block
2,908.19
3,030.93
2,044.16
1,966.82
1,654.76
1,768.81
1,199.30
675.30
253.13
121.72
Gross Block
4,862.40
4,451.68
3,103.63
2,760.22
2,206.38
2,025.34
1,356.81
768.63
294.81
140.56
Accumulated Depreciation
1,954.21
1,420.76
1,059.47
793.40
551.62
256.53
157.52
93.33
41.68
18.84
Non Current Assets
9,082.58
7,627.59
5,353.10
4,250.28
3,038.51
1,835.87
1,245.49
761.83
246.92
142.21
Capital Work in Progress
2,839.53
2,735.83
1,622.65
460.32
0.00
4.44
-6.59
-6.96
-6.22
20.46
Non Current Investment
8.62
13.48
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.03
Long Term Loans & Adv.
3,199.72
1,768.65
1,620.81
1,765.39
1,342.06
62.61
49.23
46.32
0.00
0.00
Other Non Current Assets
126.51
78.69
65.49
57.74
41.69
0.00
3.57
47.17
0.02
0.00
Current Assets
7,634.63
6,811.17
5,222.25
3,769.02
3,237.59
1,738.77
1,121.11
626.58
285.36
88.24
Current Investments
0.02
54.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
2,645.49
2,504.43
2,026.23
1,663.85
1,580.35
521.94
362.81
197.21
64.39
1.05
Sundry Debtors
1,157.98
1,161.91
1,154.61
949.88
919.48
1,001.53
573.02
267.29
117.54
59.83
Cash & Bank
788.59
521.09
294.55
163.03
115.85
72.84
54.87
96.02
47.26
17.06
Other Current Assets
3,042.55
482.43
77.87
34.58
621.92
142.46
130.40
66.08
56.17
10.29
Short Term Loans & Adv.
2,443.07
2,087.21
1,668.98
957.68
596.12
136.59
125.19
61.90
44.31
10.29
Net Current Assets
1,174.29
915.17
355.68
54.19
-39.76
54.86
-34.73
11.23
1.33
68.79
Total Assets
16,717.21
14,438.76
10,575.35
8,019.30
6,276.10
3,574.64
2,366.77
1,388.41
532.28
230.48

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
44.01
1,169.48
1,299.32
613.87
268.53
216.48
0.00
199.70
53.42
PBT
568.95
576.66
631.22
372.13
277.26
238.13
0.00
163.66
54.72
Adjustment
1,610.24
1,325.35
873.71
810.34
739.81
108.41
0.00
48.91
20.57
Changes in Working Capital
-1,933.27
-600.49
-52.41
-463.21
-689.30
-313.33
0.00
-63.55
-39.29
Cash after chg. in Working capital
245.92
1,301.52
1,452.52
719.26
327.77
33.21
0.00
149.02
36.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
51.05
17.42
Tax Paid
-201.91
-132.04
-153.20
-105.38
-59.25
0.00
0.00
-0.38
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
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
0.00
0.00
0.00
Cash From Investing Activity
-278.42
-2,512.06
-1,518.06
-1,007.06
-171.24
-664.15
0.00
-485.32
-124.57
Net Fixed Assets
-450.57
-568.40
-422.22
-486.06
-1,077.52
-169.94
-85.12
-348.87
Net Investments
-620.68
-282.25
228.03
-179.72
-106.79
-87.85
-36.52
-52.19
Others
792.83
-1,661.41
-1,323.87
-341.28
1,013.07
-406.36
121.64
-84.26
Cash from Financing Activity
501.90
1,569.13
350.27
440.37
-248.23
531.79
0.00
343.65
101.35
Net Cash Inflow / Outflow
267.50
226.54
131.52
47.18
-150.94
84.12
0.00
58.02
30.20
Opening Cash & Equivalents
521.09
294.55
163.03
115.85
266.79
54.87
0.00
47.26
17.06
Closing Cash & Equivalent
788.59
521.09
294.55
163.03
115.85
72.84
0.00
105.29
47.26

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
233.16
205.16
166.42
125.68
79.58
68.73
66.25
43.33
25.17
10.00
ROA
2.60%
4.35%
6.13%
5.00%
3.87%
1.77%
8.01%
10.23%
11.51%
9.56%
ROE
13.50%
21.40%
28.54%
26.98%
26.45%
10.78%
41.00%
53.04%
59.46%
46.43%
ROCE
15.18%
16.61%
18.54%
17.64%
17.94%
13.82%
19.93%
28.70%
31.40%
26.63%
Fixed Asset Turnover
2.09
2.49
2.71
2.14
1.77
1.32
1.65
1.81
2.24
2.01
Receivable days
43.54
44.90
48.39
64.14
92.61
149.62
120.55
79.89
59.02
74.08
Inventory Days
96.64
87.81
84.84
111.31
107.28
97.10
67.74
53.24
40.12
27.33
Payable days
89.73
87.44
55.21
37.68
53.45
41.90
42.60
27.06
16.43
16.52
Cash Conversion Cycle
50.45
45.27
78.02
137.76
146.44
204.83
145.68
106.07
82.70
84.89
Total Debt/Equity
2.84
2.64
2.17
2.46
3.89
4.36
2.82
2.82
2.56
2.16
Interest Cover
1.50
1.66
2.07
1.67
1.53
1.36
2.22
3.51
4.21
4.14

News Update


  • Dilip Buildcon incorporates SPV for new HAM project
    5th Jan 2021, 11:21 AM

    The company has incorporated special purpose vehicle namely ‘Dhrol Bhadra Highways’

    Read More
  • Dilip Buildcon receives provisional completion certificate for HAM project in Karnataka
    4th Jan 2021, 09:02 AM

    The authority had declared the project fit for entry into commercial operation as on December 15, 2020

    Read More
  • Dilip Buildcon’s JV receives LoA for project in Rajasthan
    23rd Dec 2020, 10:22 AM

    The company has received the LoA from the NHAI on December 22, 2020

    Read More
  • Dilip Buildcon receives LoA for HAM project in Gujarat
    15th Dec 2020, 11:18 AM

    The completion period for the project is 24 months and the operation period will be 15 years from COD

    Read More
  • Dilip Buildcon emerges as L-1 bidder in tender floated by MCL
    7th Nov 2020, 11:19 AM

    The mineable reserve of the block to be exploited over a contract period of 25 years is 1091 Million Metric Tons at a Peak Rated Capacity of 50 MTPA

    Read More
  • Dilip Buildcon - Quarterly Results
    6th Nov 2020, 13:14 PM

    Read More
  • Dilip Buildcon’s arm executes concession agreement with NHAI
    30th Oct 2020, 14:27 PM

    The project is for 4 laning from km. 42.000 to km. 80.00 of Dodaballapur Bypass to Hoskote section of NH-648 (Old NH-207) on Hybrid Annuity Mode

    Read More
  • Dilip Buildcon’s arm executes concession agreement with NHAI
    27th Oct 2020, 09:45 AM

    The bid project cost is Rs 1905 crore

    Read More
  • Dilip Buildcon’s JV emerges as L-1 bidder for project in Rajasthan
    22nd Oct 2020, 09:18 AM

    The bid project cost is Rs 1000.08 crore and the completion period for the project is 30 months

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.