Delphi World Money Ltd: Fundamental Analysis, Share Price Insights & Intrinsic Value (2024)

Share Price and Basic Stock Data

Last Updated: December 21, 2024, 1:07 am

Market Cap	232 Cr.
Current Price	208
High / Low	376/173
Stock P/E	22.1
Book Value	203
Dividend Yield	0.00 %
ROCE	11.5 %
ROE	7.47 %
Face Value	10.0
PEG Ratio	-1.16

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for

Competitors of

Stock Name	Market Cap	Current Price	High / Low	Stock P/E	Book Value	Dividend Yield	ROCE	ROE	Face Value
Multipurpose Trading & Agencies Ltd	5.23 Cr.	10.6	13.3/7.81	29.1	10.2	0.00 %	4.44 %	3.91 %	10.0
Munoth Financial Services Ltd	34.4 Cr.	67.0	81.3/54.6		21.2	0.00 %	1.71 %	1.79 %	10.0
Nam Securities Ltd	72.5 Cr.	134	198/65.6	201	21.2	0.00 %	4.16 %	3.05 %	10.0
Naperol Investments Ltd	733 Cr.	1,275	2,041/801	748	3,204	0.00 %	0.08 %	0.05 %	10.0
Inani Securities Ltd	13.2 Cr.	29.0	42.0/20.5	9.10	42.2	0.00 %	10.6 %	6.92 %	10.0
Industry Average	3,918.52	N/A		2,740.82	N/A	N/A	14.89	15.33	N/A

All Competitor Stocks of

Quarterly Result

Month	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
Sales	17.80	16.24	14.86	14.12	20.89	20.74	21.53	23.22	22.57	21.22	21.36	15.51	15.28
Expenses	11.85	13.75	14.52	14.65	17.47	18.30	19.71	19.53	18.74	18.81	19.23	14.54	14.13
Operating Profit	5.95	2.49	0.34	-0.53	3.42	2.44	1.82	3.69	3.83	2.41	2.13	0.97	1.15
OPM %	33.43%	15.33%	2.29%	-3.75%	16.37%	11.76%	8.45%	15.89%	16.97%	11.36%	9.97%	6.25%	7.53%
Other Income	2.02	2.38	2.64	3.36	2.75	2.96	2.93	4.48	3.15	4.44	4.30	4.58	4.50
Interest	1.12	1.10	0.77	0.37	0.65	0.67	0.55	0.25	0.33	0.57	0.66	0.68	0.71
Depreciation	0.32	0.25	0.24	0.52	0.25	0.25	0.15	0.26	0.21	0.25	0.21	0.23	0.20
Profit before tax	6.53	3.52	1.97	1.94	5.27	4.48	4.05	7.66	6.44	6.03	5.56	4.64	4.74
Tax %	43.49%	33.52%	48.22%	55.67%	29.60%	15.85%	40.74%	32.64%	29.81%	35.16%	39.93%	26.08%	24.68%
Net Profit	3.69	2.34	1.02	0.87	3.71	3.77	2.41	5.15	4.52	3.90	3.34	3.43	3.57
EPS in Rs	3.32	2.10	0.92	0.78	3.33	3.39	2.17	4.63	4.06	3.50	3.00	3.08	3.21

Last Updated: October 7, 2024, 8:15 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: October 23, 2024, 2:43 pm

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Sales	4,469	4,695	4,464	4,787	5,992	7,696	9,164	181	118	72	98	97	73
Expenses	4,428	4,649	4,420	4,737	5,940	7,637	9,201	76	54	54	75	70	67
Operating Profit	41	46	44	50	52	59	-37	105	64	18	23	27	7
OPM %	1%	1%	1%	1%	1%	1%	-0%	58%	55%	25%	24%	28%	9%
Other Income	6	0	2	3	-0	4	10	-0	0	1	2	-1	18
Interest	13	13	11	13	11	7	4	12	6	4	3	3	3
Depreciation	4	4	5	5	5	4	3	32	1	1	1	1	1
Profit before tax	30	29	29	35	36	52	-34	60	58	14	21	23	21
Tax %	32%	36%	37%	38%	37%	34%	-60%	35%	30%	43%	30%	33%
Net Profit	20	18	19	22	23	34	-14	39	41	8	15	15	14
EPS in Rs	17.69	15.81	16.11	18.91	19.91	29.52	-12.26	35.22	36.65	7.12	13.52	13.65	12.79
Dividend Payout %	42%	47%	47%	40%	15%	3%	0%	0%	0%	0%	0%	0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2013-2014	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	-10.00%	5.56%	15.79%	4.55%	47.83%	-141.18%	378.57%	5.13%	-80.49%	87.50%	0.00%
Change in YoY Net Profit Growth (%)	0.00%	15.56%	10.23%	-11.24%	43.28%	-189.00%	519.75%	-373.44%	-85.62%	167.99%	-87.50%

has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	-32%
5 Years:	-60%
3 Years:	-6%
TTM:	-26%

Compounded Profit Growth
10 Years:	-1%
5 Years:	66%
3 Years:	-27%
TTM:	-34%

Stock Price CAGR
10 Years:	-1%
5 Years:	-3%
3 Years:	-28%
1 Year:	-29%

Return on Equity
10 Years:	14%
5 Years:	13%
3 Years:	6%
Last Year:	7%

Last Updated: Unknown

Balance Sheet

Last Updated: December 14, 2024, 1:52 pm

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	12	12	12	12	12	12	11	11	11	11	11	11	11
Reserves	62	70	78	89	125	175	94	132	173	181	196	211	214
Borrowings	92	144	85	78	63	119	56	75	33	31	1	31	41
Other Liabilities	99	109	97	90	102	103	132	40	74	79	99	67	65
Total Liabilities	265	335	271	268	301	408	293	259	292	302	306	320	331
Fixed Assets	50	47	42	38	39	39	8	55	5	4	3	3	3
CWIP	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments	6	27	26	29	54	80	0	0	0	0	0	0	0
Other Assets	209	261	204	201	209	289	285	204	286	298	303	318	328
Total Assets	265	335	271	268	301	408	293	259	292	302	306	320	331

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	41	-3	72	13	24	65	-6	23	32	29	40	-34
Cash from Investing Activity +	-1	-21	-1	-9	-8	19	16	-5	-2	-27	-18	-15
Cash from Financing Activity +	-57	52	-68	-28	-14	-11	-43	-73	1	-5	-33	28
Net Cash Flow	-18	28	2	-24	2	73	-32	-56	31	-4	-10	-21

Free Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	-51.00	-98.00	-41.00	-28.00	-11.00	-60.00	-93.00	30.00	31.00	-13.00	22.00	-4.00

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 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	7	10	7	6	6	3	1	25	165	245	173	220
Inventory Days	2	2	1	1	1	1	1
Days Payable	5	5	5	4	4	2	2
Cash Conversion Cycle	4	7	3	3	4	2	0	25	165	245	173	220
Working Capital Days	5	6	2	4	4	1	2	227	420	773	585	812
ROCE %	24%	21%	21%	27%	26%	23%	-6%	39%	29%	8%	11%	11%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoters	89.62%	89.62%	89.55%	89.55%	89.55%	89.55%	89.55%	89.55%	75.00%	75.00%	75.00%	75.00%
Government	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	1.96%	0.00%	0.00%	0.00%
Public	10.38%	10.38%	10.45%	10.44%	10.44%	10.45%	10.44%	10.44%	23.02%	24.99%	24.99%	25.00%
No. of Shareholders	8,479	8,570	8,621	8,534	8,260	8,239	8,002	8,089	10,492	11,034	11,233	10,470

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 19	Mar 18	Mar 17	Mar 16	Mar 11
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	-11.79	28.44	18.00	12.78	10.91
Diluted EPS (Rs.)	-11.79	28.44	18.00	12.78	10.91
Cash EPS (Rs.)	-9.80	33.37	24.00	22.97	12.99
Book Value[Excl.RevalReserv]/Share (Rs.)	94.08	154.77	108.80	77.73	38.65
Book Value[Incl.RevalReserv]/Share (Rs.)	94.08	154.77	108.80	77.73	38.65
Revenue From Operations / Share (Rs.)	8231.86	6651.28	5179.53	4134.90	2997.12
PBDIT / Share (Rs.)	-10.05	54.79	45.93	44.83	25.11
PBIT / Share (Rs.)	-12.51	50.94	41.94	40.70	23.03
PBT / Share (Rs.)	-16.49	45.05	31.61	30.28	17.00
Net Profit / Share (Rs.)	-12.25	29.52	20.01	18.84	10.92
NP After MI And SOA / Share (Rs.)	-12.06	28.44	18.00	12.78	10.92
PBDIT Margin (%)	-0.12	0.82	0.88	1.08	0.83
PBIT Margin (%)	-0.15	0.76	0.80	0.98	0.76
PBT Margin (%)	-0.20	0.67	0.61	0.73	0.56
Net Profit Margin (%)	-0.14	0.44	0.38	0.45	0.36
NP After MI And SOA Margin (%)	-0.14	0.42	0.34	0.30	0.36
Return on Networth / Equity (%)	-12.82	18.37	16.54	16.44	28.24
Return on Capital Employeed (%)	-8.97	27.66	31.28	39.35	19.68
Return On Assets (%)	-4.57	8.21	7.13	5.66	5.85
Long Term Debt / Equity (X)	0.07	0.07	0.11	0.20	1.91
Total Debt / Equity (X)	0.52	0.64	0.47	0.80	1.91
Asset Turnover Ratio (%)	26.41	22.23	21.30	0.00	0.00
Current Ratio (X)	1.72	1.46	1.46	1.35	2.02
Quick Ratio (X)	1.50	1.33	1.28	1.26	1.81
Dividend Payout Ratio (NP) (%)	0.00	10.54	0.00	58.68	18.32
Dividend Payout Ratio (CP) (%)	0.00	9.29	0.00	44.36	15.39
Earning Retention Ratio (%)	0.00	89.46	0.00	41.32	81.68
Cash Earning Retention Ratio (%)	0.00	90.71	0.00	55.64	84.61
Interest Coverage Ratio (X)	-2.52	9.31	4.89	4.30	4.17
Interest Coverage Ratio (Post Tax) (X)	1.40	6.01	3.23	2.81	2.81
Enterprise Value (Cr.)	544.70	1175.93	425.47	229.38	0.00
EV / Net Operating Revenue (X)	0.05	0.15	0.07	0.04	0.00
EV / EBITDA (X)	-48.70	18.56	8.01	4.42	0.00
MarketCap / Net Operating Revenue (X)	0.06	0.15	0.06	0.04	0.00
Retention Ratios (%)	0.00	89.45	0.00	41.31	81.67
Price / BV (X)	5.52	6.84	3.20	2.27	0.00
Price / Net Operating Revenue (X)	0.06	0.15	0.06	0.04	0.00
EarningsYield	-0.02	0.02	0.05	0.07	0.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of as of December 21, 2024 is: 341.83

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 December 21, 2024, is Undervalued by 64.34% compared to the current share price 208.00

Intrinsic Value of as of December 21, 2024 is: 276.93

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 December 21, 2024, is Undervalued by 33.14% compared to the current share price 208.00

Last 5 Year EPS CAGR: -18.99%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The stock has a high average ROCE of 19.50%, which is a positive sign. The company has higher reserves (138.46 cr) compared to borrowings (65.31 cr), indicating strong financial stability. The company has shown consistent growth in sales (52.00 cr) and profit (28.77 cr) over the years.	The stock has a high average Working Capital Days of 236.75, which may not be favorable. The stock has a high average Cash Conversion Cycle of 70.92, which may not be favorable.

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 :
1. Net Profit Margin: -0.14%
  - 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: -8.97% (Industry Average ROCE: 14.89%)
  - 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%: -12.82% (Industry Average ROE: 15.33%)
  - 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): 1.4
  - 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: 1.5
  - 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: 22.1 (Industry average Stock P/E: 2)
  - 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: 0.52
  - 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

Delphi World Money Ltd. is a Public Limited Listed company incorporated on 09/10/1985 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L65990MH1985PLC037697 and registration number is 037697. Currently Company is involved in the business activities of Other financial service activities, except insurance and pension funding activities. Company’s Total Operating Revenue is Rs. 63.65 Cr. and Equity Capital is Rs. 11.13 Cr. for the Year ended 31/03/2022.

INDUSTRY	ADDRESS	CONTACT
Finance & Investments	8th Floor, Manek Plaza, Kalina CST Road, Mumbai Maharashtra 400098	corp.relations@ebixcash.com http://www.indiaforexonline.com

Management
Name	Position Held
Mr. Satya Bushan Kotru	Chairman
Mr. Deepak Bhan	Independent Director
Mr. Sanjay Malhotra	Independent Director
Mr. Hariprasad Meenoth Panichikkil	Whole Time Director
Mr. Vikas Verma	Non Executive Director
Ms. Sheetal Singh	Independent Director

FAQ

What is the latest intrinsic value of ?

The latest intrinsic value of as on 21 December 2024 is ₹341.83, which is 64.34% higher than the current market price of ₹208.00. The stock has a market capitalization of 232 Cr. and recorded a high/low of 376/173 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹214 Cr and total liabilities of ₹331 Cr.

What is the Market Cap of ?

The Market Cap of is 232 Cr..

What is the current Stock Price of as on 21 December 2024?

The current stock price of as on 21 December 2024 is 208.

What is the High / Low of stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of stocks is 376/173.

What is the Stock P/E of ?

The Stock P/E of is 22.1.

What is the Book Value of ?

The Book Value of is 203.

What is the Dividend Yield of ?

The Dividend Yield of is 0.00 %.

What is the ROCE of ?

The ROCE of is 11.5 %.

What is the ROE of ?

The ROE of is 7.47 %.

What is the Face Value of ?

The Face Value of is 10.0.