Cyient DLM Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: May 13, 2025, 12:43 am

Market Cap	3,569 Cr.
Current Price	451
High / Low	873/350
Stock P/E	46.5
Book Value	120
Dividend Yield	0.00 %
ROCE	12.3 %
ROE	8.23 %
Face Value	10.0
PEG Ratio	-1.31

Stock P/E, Current Price, and Intrinsic Value Over Time

Stock P/E Current Price Intrinsic Value

View Share Price Target for Cyient DLM Ltd

Competitors of Cyient DLM Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Cyient DLM Ltd	3,569 Cr.	451	873/350	46.5	120	0.00 %	12.3 %	8.23 %	10.0
Industry Average	3,569.00 Cr	451.00		46.50	120.00	0.00%	12.30%	8.23%	10.00

All Competitor Stocks of Cyient DLM Ltd

Quarterly Result

Metric	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Sales	170	214	277	217	292	321	362	258	389	357
Expenses	146	194	245	197	268	292	324	238	358	328
Operating Profit	24	21	32	20	24	29	38	20	32	30
OPM %	14%	10%	12%	9%	8%	9%	11%	8%	8%	8%
Other Income	-1	-0	-1	1	9	9	8	9	7	8
Interest	8	8	9	9	8	8	9	8	11	10
Depreciation	5	5	5	5	5	6	6	7	7	7
Profit before tax	10	7	17	7	20	25	31	14	21	21
Tax %	30%	21%	27%	23%	26%	25%	26%	25%	26%	26%
Net Profit	7	6	13	5	15	18	23	11	16	16
EPS in Rs	24.17	1.08	2.38	0.94	1.85	2.33	2.87	1.35	1.96	1.96

Last Updated: February 28, 2025, 8:16 pm

Below is a detailed analysis of the quarterly data for Cyient DLM Ltd based on the most recent figures (Dec 2024) and their trends compared to the previous period:

For Sales, as of Dec 2024, the value is 357.00 Cr.. The value appears to be declining and may need further review. It has decreased from 389.00 Cr. (Sep 2024) to 357.00 Cr., marking a decrease of 32.00 Cr..
For Expenses, as of Dec 2024, the value is 328.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 358.00 Cr. (Sep 2024) to 328.00 Cr., marking a decrease of 30.00 Cr..
For Operating Profit, as of Dec 2024, the value is 30.00 Cr.. The value appears to be declining and may need further review. It has decreased from 32.00 Cr. (Sep 2024) to 30.00 Cr., marking a decrease of 2.00 Cr..
For OPM %, as of Dec 2024, the value is 8.00%. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 8.00%.
For Other Income, as of Dec 2024, the value is 8.00 Cr.. The value appears strong and on an upward trend. It has increased from 7.00 Cr. (Sep 2024) to 8.00 Cr., marking an increase of 1.00 Cr..
For Interest, as of Dec 2024, the value is 10.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 11.00 Cr. (Sep 2024) to 10.00 Cr., marking a decrease of 1.00 Cr..
For Depreciation, as of Dec 2024, the value is 7.00 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 7.00 Cr..
For Profit before tax, as of Dec 2024, the value is 21.00 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 21.00 Cr..
For Tax %, as of Dec 2024, the value is 26.00%. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 26.00%.
For Net Profit, as of Dec 2024, the value is 16.00 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 16.00 Cr..
For EPS in Rs, as of Dec 2024, the value is 1.96. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 1.96.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: May 3, 2025, 2:51 pm

Metric	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Sales	480	457	628	721	832	1,192	1,345
Expenses	462	443	582	636	744	1,081	1,206
Operating Profit	19	14	46	84	88	111	139
OPM %	4%	3%	7%	12%	11%	9%	10%
Other Income	2	8	9	8	6	28	28
Interest	14	18	21	22	32	34	36
Depreciation	8	11	18	19	19	22	28
Profit before tax	-1	-7	16	51	43	82	103
Tax %	-43%	-7%	24%	22%	26%	25%	26%
Net Profit	-1	-7	12	40	32	61	77
EPS in Rs	-5.78	-49.01	86.39	291.15	6.00	7.72	9.67
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024	2024-2025
YoY Net Profit Growth (%)	-600.00%	271.43%	233.33%	-20.00%	90.62%	26.23%
Change in YoY Net Profit Growth (%)	0.00%	871.43%	-38.10%	-253.33%	110.62%	-64.40%

Cyient DLM Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 6 years from 2019-2020 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:	%
5 Years:	24%
3 Years:	23%
TTM:	13%

Compounded Profit Growth
10 Years:	%
5 Years:	68%
3 Years:	25%
TTM:	25%

Stock Price CAGR
10 Years:	%
5 Years:	%
3 Years:	%
1 Year:	-33%

Return on Equity
10 Years:	%
5 Years:	13%
3 Years:	10%
Last Year:	8%

Last Updated: Unknown

Balance Sheet

Last Updated: November 15, 2024, 1:29 am

Month	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	1	1	1	1	53	79	79
Reserves	34	24	36	76	145	830	858
Borrowings	160	308	279	337	356	192	343
Other Liabilities	271	260	328	363	551	502	411
Total Liabilities	466	593	645	777	1,105	1,603	1,692
Fixed Assets	48	106	186	172	161	192	198
CWIP	1	77	2	3	1	1	6
Investments	0	0	0	0	90	66	192
Other Assets	417	410	457	601	853	1,344	1,296
Total Assets	466	593	645	777	1,105	1,603	1,692

Below is a detailed analysis of the balance sheet data for Cyient DLM Ltd based on the most recent figures (Sep 2024) and their trends compared to the previous period:

For Equity Capital, as of Sep 2024, the value is ₹79.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 79.00 Cr..
For Reserves, as of Sep 2024, the value is ₹858.00 Cr.. The value appears strong and on an upward trend. It has increased from 830.00 Cr. (Mar 2024) to ₹858.00 Cr., marking an increase of 28.00 Cr..
For Borrowings, as of Sep 2024, the value is ₹343.00 Cr.. The value appears to be increasing, which may not be favorable. Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has increased from 192.00 Cr. (Mar 2024) to ₹343.00 Cr., marking an increase of 151.00 Cr..
For Other Liabilities, as of Sep 2024, the value is ₹411.00 Cr.. The value appears to be improving (decreasing). It has decreased from 502.00 Cr. (Mar 2024) to ₹411.00 Cr., marking a decrease of 91.00 Cr..
For Total Liabilities, as of Sep 2024, the value is ₹1,692.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 1,603.00 Cr. (Mar 2024) to ₹1,692.00 Cr., marking an increase of 89.00 Cr..
For Fixed Assets, as of Sep 2024, the value is ₹198.00 Cr.. The value appears strong and on an upward trend. It has increased from 192.00 Cr. (Mar 2024) to ₹198.00 Cr., marking an increase of 6.00 Cr..
For CWIP, as of Sep 2024, the value is ₹6.00 Cr.. The value appears strong and on an upward trend. It has increased from 1.00 Cr. (Mar 2024) to ₹6.00 Cr., marking an increase of 5.00 Cr..
For Investments, as of Sep 2024, the value is ₹192.00 Cr.. The value appears strong and on an upward trend. It has increased from 66.00 Cr. (Mar 2024) to ₹192.00 Cr., marking an increase of 126.00 Cr..
For Other Assets, as of Sep 2024, the value is ₹1,296.00 Cr.. The value appears to be declining and may need further review. It has decreased from 1,344.00 Cr. (Mar 2024) to ₹1,296.00 Cr., marking a decrease of 48.00 Cr..
For Total Assets, as of Sep 2024, the value is ₹1,692.00 Cr.. The value appears strong and on an upward trend. It has increased from 1,603.00 Cr. (Mar 2024) to ₹1,692.00 Cr., marking an increase of 89.00 Cr..

Notably, the Reserves (858.00 Cr.) exceed the Borrowings (343.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Cash from Operating Activity +	29	16	35	49	54	-71	-62
Cash from Investing Activity +	-10	-88	-1	-32	-142	-428	119
Cash from Financing Activity +	-2	72	-43	46	72	479	-66
Net Cash Flow	17	0	-9	62	-16	-19	-10

Free Cash Flow

Month	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Free Cash Flow	-141.00	-294.00	-233.00	-253.00	-268.00	-81.00	139.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

Month	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	91	44	132	77	71	69
Inventory Days	170	223	115	181	240	184
Days Payable	92	105	140	129	161	127
Cash Conversion Cycle	170	161	106	129	150	126
Working Capital Days	52	43	54	76	65	97
ROCE %		4%	11%	20%	16%	14%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Promoters	66.66%	66.66%	66.66%	66.66%	66.66%	52.16%	52.16%
FIIs	7.17%	6.23%	6.32%	7.04%	5.14%	7.76%	3.64%
DIIs	12.18%	12.28%	11.22%	12.56%	17.44%	27.77%	29.41%
Public	13.99%	14.82%	15.80%	13.73%	10.75%	12.31%	14.78%
No. of Shareholders	44,791	47,883	59,711	57,978	77,906	93,934	1,05,489

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund Name	No of Shares	AUM (%)	Amount Invested (Cr)	Previous Number of Shares	Previous Date	Percentage Change
Nippon India Power & Infra Fund	962,012	2.27	61.51	962,012	2025-04-22 05:23:31	0%
Nippon India Small Cap Fund	902,150	0.15	57.68	902,150	2025-04-22 17:25:37	0%
DSP Tiger Fund	774,111	2.01	49.5	774,111	2025-04-22 17:25:37	0%
Nippon India Retirement Fund - Wealth Creation Scheme	637,176	1.6	40.74	637,176	2025-04-22 17:25:37	0%
Aditya Birla Sun Life Digital India Fund	401,896	0.65	25.7	401,896	2025-04-22 01:28:26	0%
Aditya Birla Sun Life Small Cap Fund	265,469	0.37	16.97	265,469	2025-04-22 17:25:37	0%
LIC MF Large & Mid Cap Fund	243,322	0.71	15.56	243,322	2025-04-22 17:25:37	0%
Edelweiss Recently Listed IPO Fund	200,000	1.44	12.79	200,000	2025-04-22 17:25:37	0%
Aditya Birla Sun Life Infrastructure Fund	150,348	1.28	9.61	150,348	2025-04-22 17:25:37	0%
Bank of India Mid & Small Cap Equity & Debt Fund	44,000	0.57	2.81	44,000	2025-04-22 17:25:37	0%

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23
FaceValue	10.00	10.00
Basic EPS (Rs.)	8.42	7.75
Diluted EPS (Rs.)	8.39	7.75
Cash EPS (Rs.)	10.53	9.67
Book Value[Excl.RevalReserv]/Share (Rs.)	114.62	37.43
Book Value[Incl.RevalReserv]/Share (Rs.)	114.62	37.43
Revenue From Operations / Share (Rs.)	150.29	157.38
PBDIT / Share (Rs.)	17.51	17.80
PBIT / Share (Rs.)	14.69	14.13
PBT / Share (Rs.)	10.36	8.16
Net Profit / Share (Rs.)	7.72	6.00
NP After MI And SOA / Share (Rs.)	7.72	6.00
PBDIT Margin (%)	11.64	11.30
PBIT Margin (%)	9.77	8.97
PBT Margin (%)	6.89	5.18
Net Profit Margin (%)	5.13	3.81
NP After MI And SOA Margin (%)	5.13	3.81
Return on Networth / Equity (%)	6.73	16.03
Return on Capital Employeed (%)	10.95	20.75
Return On Assets (%)	3.81	2.87
Long Term Debt / Equity (X)	0.08	0.50
Total Debt / Equity (X)	0.14	1.59
Asset Turnover Ratio (%)	0.88	0.00
Current Ratio (X)	2.46	1.13
Quick Ratio (X)	1.60	0.55
Inventory Turnover Ratio (X)	2.13	0.00
Interest Coverage Ratio (X)	4.04	2.99
Interest Coverage Ratio (Post Tax) (X)	2.78	2.01
Enterprise Value (Cr.)	5308.59	0.00
EV / Net Operating Revenue (X)	4.45	0.00
EV / EBITDA (X)	38.24	0.00
MarketCap / Net Operating Revenue (X)	4.79	0.00
Price / BV (X)	6.28	0.00
Price / Net Operating Revenue (X)	4.79	0.00
EarningsYield	0.01	0.00

After reviewing the key financial ratios for Cyient DLM Ltd, here is a detailed analysis based on the latest available data and recent trends:

For FaceValue, as of Mar 24, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 10.00.
For Basic EPS (Rs.), as of Mar 24, the value is 8.42. This value is within the healthy range. It has increased from 7.75 (Mar 23) to 8.42, marking an increase of 0.67.
For Diluted EPS (Rs.), as of Mar 24, the value is 8.39. This value is within the healthy range. It has increased from 7.75 (Mar 23) to 8.39, marking an increase of 0.64.
For Cash EPS (Rs.), as of Mar 24, the value is 10.53. This value is within the healthy range. It has increased from 9.67 (Mar 23) to 10.53, marking an increase of 0.86.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 114.62. It has increased from 37.43 (Mar 23) to 114.62, marking an increase of 77.19.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 114.62. It has increased from 37.43 (Mar 23) to 114.62, marking an increase of 77.19.
For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 150.29. It has decreased from 157.38 (Mar 23) to 150.29, marking a decrease of 7.09.
For PBDIT / Share (Rs.), as of Mar 24, the value is 17.51. This value is within the healthy range. It has decreased from 17.80 (Mar 23) to 17.51, marking a decrease of 0.29.
For PBIT / Share (Rs.), as of Mar 24, the value is 14.69. This value is within the healthy range. It has increased from 14.13 (Mar 23) to 14.69, marking an increase of 0.56.
For PBT / Share (Rs.), as of Mar 24, the value is 10.36. This value is within the healthy range. It has increased from 8.16 (Mar 23) to 10.36, marking an increase of 2.20.
For Net Profit / Share (Rs.), as of Mar 24, the value is 7.72. This value is within the healthy range. It has increased from 6.00 (Mar 23) to 7.72, marking an increase of 1.72.
For NP After MI And SOA / Share (Rs.), as of Mar 24, the value is 7.72. This value is within the healthy range. It has increased from 6.00 (Mar 23) to 7.72, marking an increase of 1.72.
For PBDIT Margin (%), as of Mar 24, the value is 11.64. This value is within the healthy range. It has increased from 11.30 (Mar 23) to 11.64, marking an increase of 0.34.
For PBIT Margin (%), as of Mar 24, the value is 9.77. This value is below the healthy minimum of 10. It has increased from 8.97 (Mar 23) to 9.77, marking an increase of 0.80.
For PBT Margin (%), as of Mar 24, the value is 6.89. This value is below the healthy minimum of 10. It has increased from 5.18 (Mar 23) to 6.89, marking an increase of 1.71.
For Net Profit Margin (%), as of Mar 24, the value is 5.13. This value is within the healthy range. It has increased from 3.81 (Mar 23) to 5.13, marking an increase of 1.32.
For NP After MI And SOA Margin (%), as of Mar 24, the value is 5.13. This value is below the healthy minimum of 8. It has increased from 3.81 (Mar 23) to 5.13, marking an increase of 1.32.
For Return on Networth / Equity (%), as of Mar 24, the value is 6.73. This value is below the healthy minimum of 15. It has decreased from 16.03 (Mar 23) to 6.73, marking a decrease of 9.30.
For Return on Capital Employeed (%), as of Mar 24, the value is 10.95. This value is within the healthy range. It has decreased from 20.75 (Mar 23) to 10.95, marking a decrease of 9.80.
For Return On Assets (%), as of Mar 24, the value is 3.81. This value is below the healthy minimum of 5. It has increased from 2.87 (Mar 23) to 3.81, marking an increase of 0.94.
For Long Term Debt / Equity (X), as of Mar 24, the value is 0.08. This value is below the healthy minimum of 0.2. It has decreased from 0.50 (Mar 23) to 0.08, marking a decrease of 0.42.
For Total Debt / Equity (X), as of Mar 24, the value is 0.14. This value is within the healthy range. It has decreased from 1.59 (Mar 23) to 0.14, marking a decrease of 1.45.
For Asset Turnover Ratio (%), as of Mar 24, the value is 0.88. It has increased from 0.00 (Mar 23) to 0.88, marking an increase of 0.88.
For Current Ratio (X), as of Mar 24, the value is 2.46. This value is within the healthy range. It has increased from 1.13 (Mar 23) to 2.46, marking an increase of 1.33.
For Quick Ratio (X), as of Mar 24, the value is 1.60. This value is within the healthy range. It has increased from 0.55 (Mar 23) to 1.60, marking an increase of 1.05.
For Inventory Turnover Ratio (X), as of Mar 24, the value is 2.13. This value is below the healthy minimum of 4. It has increased from 0.00 (Mar 23) to 2.13, marking an increase of 2.13.
For Interest Coverage Ratio (X), as of Mar 24, the value is 4.04. This value is within the healthy range. It has increased from 2.99 (Mar 23) to 4.04, marking an increase of 1.05.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 2.78. This value is below the healthy minimum of 3. It has increased from 2.01 (Mar 23) to 2.78, marking an increase of 0.77.
For Enterprise Value (Cr.), as of Mar 24, the value is 5,308.59. It has increased from 0.00 (Mar 23) to 5,308.59, marking an increase of 5,308.59.
For EV / Net Operating Revenue (X), as of Mar 24, the value is 4.45. This value exceeds the healthy maximum of 3. It has increased from 0.00 (Mar 23) to 4.45, marking an increase of 4.45.
For EV / EBITDA (X), as of Mar 24, the value is 38.24. This value exceeds the healthy maximum of 15. It has increased from 0.00 (Mar 23) to 38.24, marking an increase of 38.24.
For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 4.79. This value exceeds the healthy maximum of 3. It has increased from 0.00 (Mar 23) to 4.79, marking an increase of 4.79.
For Price / BV (X), as of Mar 24, the value is 6.28. This value exceeds the healthy maximum of 3. It has increased from 0.00 (Mar 23) to 6.28, marking an increase of 6.28.
For Price / Net Operating Revenue (X), as of Mar 24, the value is 4.79. This value exceeds the healthy maximum of 3. It has increased from 0.00 (Mar 23) to 4.79, marking an increase of 4.79.
For EarningsYield, as of Mar 24, the value is 0.01. This value is below the healthy minimum of 5. It has increased from 0.00 (Mar 23) to 0.01, marking an increase of 0.01.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Cyient DLM Ltd as of May 12, 2025 is: 374.73

Calculation basis:

Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of May 12, 2025, Cyient DLM Ltd is Overvalued by 16.91% compared to the current share price 451.00

Intrinsic Value of Cyient DLM Ltd as of May 12, 2025 is: 241.83

Calculation basis:

Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of May 12, 2025, Cyient DLM Ltd is Overvalued by 46.38% compared to the current share price 451.00

Last 5 Year EPS CAGR: -35.47%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The company has higher reserves (286.14 cr) compared to borrowings (282.14 cr), indicating strong financial stability. The company has shown consistent growth in sales (445.71 cr) and profit (41.00 cr) over the years.	The stock has a low average ROCE of 10.83%, which may not be favorable. The stock has a high average Working Capital Days of 64.50, which may not be favorable. The stock has a high average Cash Conversion Cycle of 140.33, which may not be favorable.

Stock Analysis

Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Cyient DLM Ltd:
1. Net Profit Margin: 5.13%
  - Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
2. ROCE: 10.95% (Industry Average ROCE: 12.3%)
  - ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
3. ROE%: 6.73% (Industry Average ROE: 8.23%)
  - ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
4. Interest Coverage Ratio (Post Tax): 2.78
  - Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
5. Quick Ratio: 1.6
  - Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
6. Stock P/E: 46.5 (Industry average Stock P/E: 46.5)
  - Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
7. Total Debt / Equity: 0.14
  - Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
Stock Rating:

About the Company - Qualitative Analysis

Cyient DLM Ltd. is a Public Limited Listed company incorporated on 30/06/1993 and has its registered office in the State of Telangana, India. Company's Corporate Identification Number(CIN) is L31909TG1993PLC141346 and registration number is 014470. Currently Company is involved in the business activities of Manufacture of bare printed circuit boards, loading of components onto printed circuit boards; manufacture of interface cards (e.g. sound, video, controllers, network, modems). Company's Total Operating Revenue is Rs. 1344.96 Cr. and Equity Capital is Rs. 79.31 Cr. for the Year ended 31/03/2025.

INDUSTRY	ADDRESS	CONTACT
Electronics - Equipment/Components	Plot No. 5G, Survey No. 99/1, Mamidipalli Village, Hyderabad Telangana 500108	company.secretary@cyientdlm.com http://www.cyientdlm.com

Management
Name	Position Held
Mr. Ganesh Venkat Krishna Bodanapu	Chairman & Non-Exe.Director
Mr. Rajendra Velagapudi	Managing Director
Mr. Venkat Rama Mohan Reddy Bodanapu	Non Executive Director
Ms. Vanitha Datla	Independent Director
Mr. Jehangir Ardeshir	Independent Director
Mr. Pillutla Madan Mohan	Independent Director
Mr. Muralidhar Yadama	Independent Director
Mr. Ajay Kumar	Independent Director

FAQ

What is the intrinsic value of Cyient DLM Ltd?

Cyient DLM Ltd's intrinsic value (as of 12 May 2025) is ₹374.73 — 16.91% lower the current market price of 451.00, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 3,569 Cr. market cap, FY2025-2026 high/low of ₹873/350, reserves of 858 Cr, and liabilities of 1,692 Cr.

What is the Market Cap of Cyient DLM Ltd?

The Market Cap of Cyient DLM Ltd is 3,569 Cr..

What is the current Stock Price of Cyient DLM Ltd as on 12 May 2025?

The current stock price of Cyient DLM Ltd as on 12 May 2025 is 451.

What is the High / Low of Cyient DLM Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Cyient DLM Ltd stocks is ₹873/350.

What is the Stock P/E of Cyient DLM Ltd?

The Stock P/E of Cyient DLM Ltd is 46.5.

What is the Book Value of Cyient DLM Ltd?

The Book Value of Cyient DLM Ltd is 120.

What is the Dividend Yield of Cyient DLM Ltd?

The Dividend Yield of Cyient DLM Ltd is 0.00 %.

What is the ROCE of Cyient DLM Ltd?

The ROCE of Cyient DLM Ltd is 12.3 %.

What is the ROE of Cyient DLM Ltd?

The ROE of Cyient DLM Ltd is 8.23 %.

What is the Face Value of Cyient DLM Ltd?

The Face Value of Cyient DLM Ltd is 10.0.