Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post

Delhivery Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹356.29Overvalued by 17.53%vs CMP ₹432.00

P/E (181.0) × ROE (1.9%) × BV (₹129.00) × DY (2.00%)

₹243.75Overvalued by 43.58%vs CMP ₹432.00
MoS: -77.2% (Negative)Confidence: 56/100 (Moderate)Models: 1 Under, 6 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹640.6730%Under (+48.3%)
Graham NumberEarnings₹77.1418%Over (-82.1%)
DCFCash Flow₹30.5714%Over (-92.9%)
Net Asset ValueAssets₹129.2810%Over (-70.1%)
EV/EBITDAEnterprise₹102.0612%Over (-76.4%)
Earnings YieldEarnings₹20.5010%Over (-95.3%)
Revenue MultipleRevenue₹119.217%Over (-72.4%)
Consensus (7 models)₹243.75100%Overvalued
Key Drivers: EPS CAGR 79.8% lifts DCF — verify sustainability. | P/E of 181 makes PE-ROE unreliable — asset/earnings models are better benchmarks.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 79.8%

*Investments are subject to market risks

Analyst Summary

Delhivery Ltd operates in the Logistics - Warehousing/Supply Chain/Others segment, NSE: DELHIVERY | BSE: 543529, current market price is ₹432.00, market cap is 32,369 Cr.. At a glance, stock P/E is 181, ROE is 1.87 %, ROCE is 2.82 %, book value is 129, dividend yield is 0.00 %. The latest intrinsic value estimate is ₹243.75, around 43.6% below the current price, so expectations may already be running ahead of this modelled fair value. On operating trend, latest reported sales are about ₹8,932 Cr versus the prior period change of 9.7%, while latest net profit is about ₹162 Cr with a prior-period change of 165.1%. The 52-week range shown on this page is 490/343, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisDelhivery Ltd. is a Public Limited Listed company incorporated on 22/06/2011 and has its registered office in the State of Delhi, India. Company's Corporate Identification Number(CIN) is L63090DL2011P…

This summary is generated from the stock page data available for Delhivery Ltd: Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.

Investment Snapshot

55
Delhivery Ltd scores 55/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health46/100 · Moderate
ROCE 2.8% WeakROE 1.9% WeakD/E 0.10 Low debtInterest Coverage 0.0x RiskyProfitable 1/5 years Inconsistent
Smart Money45/100 · Moderate
FII holding down -3.42% (6mo) SellingDII holding up 4.94% MF buying
Earnings Quality65/100 · Strong
OPM expanding (-7% → 3%) Improving
Quarterly Momentum80/100 · Strong
Revenue (4Q): +12% YoY GrowingProfit (4Q): +633% YoY Strong
Industry Rank30/100 · Weak
P/E 181.0 vs industry 139.3 In-lineROCE 2.8% vs industry 10.5% Below peersROE 1.9% vs industry 7.8% Below peers3Y sales CAGR: 9% Moderate

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily.

Share Price and Basic Stock Data

Last Updated: June 12, 2026, 8:19 am

Market Cap 32,369 Cr.
Current Price 432
Intrinsic Value₹243.75
High / Low 490/343
Stock P/E181
Book Value 129
Dividend Yield0.00 %
ROCE2.82 %
ROE1.87 %
Face Value 1.00
PEG Ratio2.27

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

View Share Price Target for Delhivery Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Delhivery Ltd 32,369 Cr. 432 490/343181 1290.00 %2.82 %1.87 % 1.00
Container Corporation Of India Ltd 33,530 Cr. 440 629/42127.0 1702.09 %12.4 %9.81 % 5.00
Aegis Logistics Ltd 15,184 Cr. 433472/28029.5 1041.33 %15.9 %15.9 % 1.00
Mahindra Logistics Ltd 3,295 Cr. 332 451/2751,308 1180.75 %7.28 %0.31 % 10.0
Gateway Distriparks Ltd 2,843 Cr. 56.9 76.5/48.110.6 42.73.51 %13.5 %12.9 % 10.0
Industry Average5,347.44 Cr148.86139.3166.251.03%10.47%7.84%6.93

All Competitor Stocks of Delhivery Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 1,8241,8601,9301,9422,1942,0762,1722,1902,3782,1922,2942,5592,805
Expenses 1,8981,8461,9431,9572,0892,0302,0762,1392,2782,0722,1532,4912,596
Operating Profit -7513-13-1610546965110011914168209
OPM % -4%1%-1%-1%5%2%4%2%4%5%6%3%7%
Other Income 9475108101123111105120991291309652
Interest 21192020222728313334343937
Depreciation 207242167171183200119131142142147178187
Profit before tax -209-173-92-10523-71539247290-5337
Tax % -6%-8%-3%-2%50%-3%-3%-18%-5%-1%-2%-5%-8%
Net Profit -196-159-89-10312-685410257391-5040
EPS in Rs -2.69-2.18-1.22-1.400.16-0.930.740.140.340.971.22-0.670.53

Last Updated: February 2, 2026, 8:16 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 3:45 am

MetricMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 1,6542,7813,6476,8827,2258,1428,9329,850
Expenses 3,2722,9523,7697,3577,6778,0158,5569,313
Operating Profit -1,618-171-123-475-452127376537
OPM % -98%-6%-3%-7%-6%2%4%5%
Other Income 41207150156319439442406
Interest 3649891008989126144
Depreciation 170256355611831722535655
Profit before tax -1,783-269-416-1,029-1,053-244157145
Tax % 0%0%0%-2%-4%2%-3%
Net Profit -1,783-269-416-1,011-1,008-249162153
EPS in Rs -18,607.05-2,758.26-2,492.60-15.75-13.83-3.382.172.05
Dividend Payout % 0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)84.91%-54.65%-143.03%0.30%75.30%165.06%
Change in YoY Net Profit Growth (%)0.00%-139.56%-88.38%143.33%75.00%89.76%

Delhivery 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:26%
3 Years:9%
TTM:8%
Compounded Profit Growth
10 Years:%
5 Years:20%
3 Years:29%
TTM:343%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:-6%
1 Year:13%
Return on Equity
10 Years:%
5 Years:-8%
3 Years:-4%
Last Year:2%

Last Updated: September 5, 2025, 3:11 pm

Balance Sheet

Last Updated: June 1, 2026, 6:30 am

MonthMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital 0.960.9826473747575
Reserves 3,3483,1302,8005,8939,1049,0719,3589,612
Borrowings 4507941,1521,1029231,1691,4221,463
Other Liabilities 2644326441,1921,0901,1391,2091,627
Total Liabilities 4,0634,3574,5988,25111,19111,45312,06312,777
Fixed Assets 4887441,0533,0522,9953,3543,8875,432
CWIP 13277602329331
Investments 1,1551,1881,1282,0912,0942,7763,5782,961
Other Assets 2,4192,3942,3403,0486,0785,2954,5654,383
Total Assets 4,0634,3574,5988,25111,19111,45312,06312,777

Reserves and Borrowings Chart

Cash Flow

MonthMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Cash from Operating Activity + -243-6345-241-30472567911
Cash from Investing Activity + -939-933338-2,742-3,408-99-102-479
Cash from Financing Activity + 2,858-17-1472,9023,538-366-432-532
Net Cash Flow 1,676-1,583196-81100833-99
Free Cash Flow -399-847-244-780-624492-802
CFO/OP 14%344%-19%48%-9%402%158%146%

Free Cash Flow

MonthMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-451.00-965.00-124.00-476.00-1,375.00126.00375.00

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

MonthMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 47796053776458
Inventory Days
Days Payable
Cash Conversion Cycle 47796053776458
Working Capital Days 2188894117810968
ROCE %-7%-8%-17%-11%-2%2%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
FIIs 67.63%65.57%65.50%62.71%63.63%61.16%55.02%53.75%51.99%52.95%51.65%48.57%
DIIs 13.03%14.58%14.68%17.02%19.62%22.03%28.56%28.99%30.04%29.60%32.05%34.98%
Public 19.34%19.83%19.81%20.27%16.73%16.81%16.41%17.27%17.99%17.46%16.30%16.43%
No. of Shareholders 82,58783,91683,57594,01192,9841,28,9851,39,7151,62,3181,72,9421,77,5461,60,7971,67,966

Shareholding Pattern Chart

No. of Shareholders

Delhivery Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Mirae Asset Large & Midcap Fund 20,048,920 2.21 936.3818,501,5562026-03-24 01:31:158.36%
Mirae Asset ELSS Tax Saver Fund 17,164,655 3.17 801.6816,892,6552026-06-10 07:29:341.61%
Mirae Asset Midcap Fund 12,291,760 3.12 574.0910,901,7602025-12-15 08:47:1412.75%
Nippon India Small Cap Fund 10,517,117 0.68 491.25,367,1172026-06-09 01:25:3195.95%
Nippon India Multi Cap Fund 8,301,116 0.74 387.7N/AN/AN/A
Invesco India Contra Fund 6,686,880 1.61 312.316,447,5452026-06-11 20:32:343.71%
Sundaram Mid Cap Fund 5,002,614 1.75 233.65N/AN/AN/A
Invesco India Focused Fund 4,632,177 4.22 216.35N/AN/AN/A
Franklin India Focused Equity Fund 4,500,000 1.83 210.17N/AN/AN/A
Invesco India Smallcap Fund 4,314,692 1.83 201.52N/AN/AN/A

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 1.001.001.001.0010.00
Basic EPS (Rs.) 2.19-3.40-14.09-16.98-8.05
Diluted EPS (Rs.) 2.14-3.40-14.09-16.98-8.05
Cash EPS (Rs.) 9.256.29-2.61-6.18-374.30
Book Value[Excl.RevalReserv]/Share (Rs.) 126.51124.11125.9492.7817154.92
Book Value[Incl.RevalReserv]/Share (Rs.) 126.51124.11125.9492.7817154.92
Revenue From Operations / Share (Rs.) 119.80110.5099.15107.1822330.23
PBDIT / Share (Rs.) 10.947.86-2.01-4.92421.52
PBIT / Share (Rs.) 3.77-1.93-13.42-14.43-1750.07
PBT / Share (Rs.) 2.01-3.44-14.64-15.98-2545.88
Net Profit / Share (Rs.) 2.08-3.50-14.02-15.69-2545.88
NP After MI And SOA / Share (Rs.) 2.17-3.38-13.83-15.74-2545.88
PBDIT Margin (%) 9.137.11-2.02-4.581.88
PBIT Margin (%) 3.14-1.74-13.53-13.46-7.83
PBT Margin (%) 1.68-3.10-14.76-14.90-11.40
Net Profit Margin (%) 1.73-3.16-14.13-14.64-11.40
NP After MI And SOA Margin (%) 1.81-3.06-13.94-14.68-11.40
Return on Networth / Equity (%) 1.71-2.72-10.98-16.97-14.84
Return on Capital Employeed (%) 2.63-1.40-9.86-13.72-7.84
Return On Assets (%) 1.34-2.17-9.00-12.25-9.04
Long Term Debt / Equity (X) 0.000.000.010.010.04
Total Debt / Equity (X) 0.000.010.020.050.10
Asset Turnover Ratio (%) 0.750.710.670.920.77
Current Ratio (X) 4.234.425.422.642.97
Quick Ratio (X) 4.224.415.402.622.94
Inventory Turnover Ratio (X) 542.870.000.000.000.00
Interest Coverage Ratio (X) 6.496.54-1.65-3.170.77
Interest Coverage Ratio (Post Tax) (X) 2.27-1.66-10.50-9.13-3.22
Enterprise Value (Cr.) 18723.4532539.0123776.070.000.00
EV / Net Operating Revenue (X) 2.104.003.290.000.00
EV / EBITDA (X) 22.9556.17-162.120.000.00
MarketCap / Net Operating Revenue (X) 2.134.033.350.000.00
Price / BV (X) 2.023.592.640.000.00
Price / Net Operating Revenue (X) 2.134.033.350.000.00
EarningsYield 0.01-0.01-0.040.000.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Delhivery Ltd. is a Public Limited Listed company incorporated on 22/06/2011 and has its registered office in the State of Delhi, India. Company's Corporate Identification Number(CIN) is L63090DL2011PLC221234 and registration number is 221234. Currently Company is involved in the business activities of Freight transport by road. Company's Total Operating Revenue is Rs. 9847.49 Cr. and Equity Capital is Rs. 74.86 Cr. for the Year ended 31/03/2026.
INDUSTRYADDRESSCONTACT
Logistics - Warehousing/Supply Chain/OthersN24-N34, S24-S34, New Delhi Delhi 110037Contact not found
Management
NamePosition Held
Mr. Deepak KapoorChairperson (NonExe.&Ind.Director)
Mr. Sahil BaruaManaging Director & CEO
Mr. Kapil BharatiExecutive Director
Mr. Suraj SaharanExecutive Director
Mr. Romesh SobtiInd. Non-Executive Director
Ms. Aruna SundararajanInd. Non-Executive Director
Mr. Saugata GuptaInd. Non-Executive Director
Mr. Srivatsan RajanInd. Non-Executive Director
Mr. Sameer MehtaInd. Non-Executive Director
Ms. Namita ThaparInd. Non-Executive Director
Mr. Padmini SrinivasanInd. Non-Executive Director
Mr. Yashish DahiyaInd. Non-Executive Director

FAQ

What is the intrinsic value of Delhivery Ltd and is it undervalued?

As of 19 June 2026, Delhivery Ltd's intrinsic value is ₹243.75, which is 43.58% lower than the current market price of ₹432.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (1.87 %), book value (₹129), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Delhivery Ltd?

Delhivery Ltd is trading at ₹432.00 as of 19 June 2026, with a FY2026-2027 high of ₹490 and low of ₹343. The stock is currently in the middle of its 52-week range. Market cap stands at ₹32,369 Cr..

How does Delhivery Ltd's P/E ratio compare to its industry?

Delhivery Ltd has a P/E ratio of 181, which is above the industry average of 139.31. The premium over industry average may reflect growth expectations or speculative interest.

Is Delhivery Ltd financially healthy?

Key indicators for Delhivery Ltd: ROCE of 2.82 % is on the lower side compared to the industry average of 10.47%; ROE of 1.87 % is below ideal levels (industry average: 7.84%). Dividend yield is 0.00 %.

Is Delhivery Ltd profitable and how is the profit trend?

Delhivery Ltd reported a net profit of ₹162 Cr in Mar 2025 on revenue of ₹8,932 Cr. Compared to ₹-1,011 Cr in Mar 2022, the net profit shows an improving trend.

Does Delhivery Ltd pay dividends?

Delhivery Ltd has a dividend yield of 0.00 % at the current price of ₹432.00. The company is currently not paying meaningful dividends.

Last Updated: June 12, 2026, 8:19 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 543529 | NSE: DELHIVERY
Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Delhivery Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports