Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 13 March, 2025
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo

Delta Manufacturing Ltd: Share Price Analysis, Intrinsic Value & Fundamentals (2025)

Share Price and Basic Stock Data

Last Updated: March 13, 2025, 4:08 pm

Market Cap 66.2 Cr.
Current Price 61.0
High / Low 137/58.2
Stock P/E
Book Value 19.2
Dividend Yield0.00 %
ROCE7.93 %
ROE32.3 %
Face Value 10.0
PEG Ratio0.00

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

View Share Price Target for Delta Manufacturing Ltd

Competitors of Delta Manufacturing Ltd

Stock Name Market Cap Current Price High / Low Stock P/E Book Value Dividend Yield ROCE ROE Face Value
Incap Ltd 51.3 Cr. 100 124/55.057.0 33.01.00 %6.17 %4.12 % 10.0
Gujarat Poly Electronics Ltd 72.8 Cr. 85.1 146/57.132.2 12.10.00 %10.2 %26.3 % 10.0
Cosmo Ferrites Ltd 248 Cr. 206 385/141 22.10.00 %5.16 %5.18 % 10.0
BCC Fuba India Ltd 167 Cr. 109 167/47.542.8 13.90.00 %15.4 %20.8 % 10.0
PG Electroplast Ltd 24,030 Cr. 849 1,055/146113 40.50.02 %18.7 %18.9 % 1.00
Industry Average4,172.63 Cr906.2658.74142.000.20%10.57%20.37%7.73

All Competitor Stocks of Delta Manufacturing Ltd

Quarterly Result

MetricDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
Sales 24.7524.9521.0417.4821.3919.7221.0820.7217.0321.2820.5214.3815.11
Expenses 25.3227.4521.6020.5522.4720.8221.7221.2117.8321.9221.4415.9214.91
Operating Profit -0.57-2.50-0.56-3.07-1.08-1.10-0.64-0.49-0.80-0.64-0.92-1.540.20
OPM % -2.30%-10.02%-2.66%-17.56%-5.05%-5.58%-3.04%-2.36%-4.70%-3.01%-4.48%-10.71%1.32%
Other Income 2.282.88-1.880.280.510.940.260.28-0.370.290.15-0.05-4.78
Interest 1.121.300.770.951.011.070.981.150.431.531.050.560.50
Depreciation 1.001.131.181.281.211.181.171.180.781.071.090.810.83
Profit before tax -0.41-2.05-4.39-5.02-2.79-2.41-2.53-2.54-2.38-2.95-2.91-2.96-5.91
Tax % 526.83%-94.15%46.47%0.40%1.43%1.66%-0.40%-0.79%1.68%-1.36%-0.34%0.00%-1.02%
Net Profit -2.57-0.12-6.42-5.04-2.83-2.45-2.52-2.52-2.42-2.92-2.91-2.96-5.85
EPS in Rs -2.37-0.11-5.92-4.64-2.61-2.26-2.32-2.32-2.23-2.69-2.68-2.73-5.39

Last Updated: March 3, 2025, 4:47 pm

Below is a detailed analysis of the quarterly data for Delta Manufacturing 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 ₹15.11 Cr.. The value appears strong and on an upward trend. It has increased from 14.38 Cr. (Sep 2024) to ₹15.11 Cr., marking an increase of ₹0.73 Cr..
  • For Expenses, as of Dec 2024, the value is ₹14.91 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 15.92 Cr. (Sep 2024) to ₹14.91 Cr., marking a decrease of 1.01 Cr..
  • For Operating Profit, as of Dec 2024, the value is ₹0.20 Cr.. The value appears strong and on an upward trend. It has increased from -1.54 Cr. (Sep 2024) to ₹0.20 Cr., marking an increase of ₹1.74 Cr..
  • For OPM %, as of Dec 2024, the value is 1.32%. The value appears strong and on an upward trend. It has increased from -10.71% (Sep 2024) to 1.32%, marking an increase of 12.03%.
  • For Other Income, as of Dec 2024, the value is ₹-4.78 Cr.. The value appears to be declining and may need further review. It has decreased from -0.05 Cr. (Sep 2024) to ₹-4.78 Cr., marking a decrease of 4.73 Cr..
  • For Interest, as of Dec 2024, the value is ₹0.50 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 0.56 Cr. (Sep 2024) to ₹0.50 Cr., marking a decrease of 0.06 Cr..
  • For Depreciation, as of Dec 2024, the value is ₹0.83 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 0.81 Cr. (Sep 2024) to ₹0.83 Cr., marking an increase of ₹0.02 Cr..
  • For Profit before tax, as of Dec 2024, the value is ₹-5.91 Cr.. The value appears to be declining and may need further review. It has decreased from -2.96 Cr. (Sep 2024) to ₹-5.91 Cr., marking a decrease of 2.95 Cr..
  • For Tax %, as of Dec 2024, the value is -1.02%. The value appears to be improving (decreasing) as expected. It has decreased from 0.00% (Sep 2024) to -1.02%, marking a decrease of 1.02%.
  • For Net Profit, as of Dec 2024, the value is ₹-5.85 Cr.. The value appears to be declining and may need further review. It has decreased from -2.96 Cr. (Sep 2024) to ₹-5.85 Cr., marking a decrease of 2.89 Cr..
  • For EPS in Rs, as of Dec 2024, the value is -5.39. The value appears to be declining and may need further review. It has decreased from ₹-2.73 (Sep 2024) to -5.39, marking a decrease of ₹2.66.

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: March 6, 2025, 4:28 pm

MetricMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales 4351565560721011247088808471
Expenses 434753545868961247191858674
Operating Profit 0331235-0-1-3-6-2-3
OPM % 1%6%5%2%3%5%4%-0%-1%-4%-7%-3%-4%
Other Income 010-20101234-01-4
Interest 0113455664454
Depreciation 1112224754544
Profit before tax -122-6-4-3-4-12-1022-15-10-15
Tax % -2%-43%20%23%15%18%-7%2%-31%13%15%-0%
Net Profit -121-7-4-3-3-12-719-17-10-15
EPS in Rs -1.843.821.90-10.54-6.74-5.04-5.15-11.34-6.1817.76-15.43-9.58-13.49
Dividend Payout % 0%0%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)300.00%-50.00%-800.00%42.86%25.00%0.00%-300.00%41.67%371.43%-189.47%41.18%
Change in YoY Net Profit Growth (%)0.00%-350.00%-750.00%842.86%-17.86%-25.00%-300.00%341.67%329.76%-560.90%230.65%

Delta Manufacturing Ltd 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:5%
5 Years:-4%
3 Years:6%
TTM:-9%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:-23%
TTM:-2%
Stock Price CAGR
10 Years:5%
5 Years:20%
3 Years:-4%
1 Year:-31%
Return on Equity
10 Years:-17%
5 Years:-23%
3 Years:-24%
Last Year:-32%

Last Updated: Unknown

Balance Sheet

Last Updated: February 12, 2025, 3:53 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital 6666666111111111111
Reserves 23252721221843322644271610
Borrowings 15172938364557626747404039
Other Liabilities 8101313202334323327282829
Total Liabilities 5258767984921401371371301059589
Fixed Assets 28273842454659646046504746
CWIP 1141005005000
Investments 0000006213621
Other Assets 24303436394770717676504642
Total Assets 5258767984921401371371301059589

Below is a detailed analysis of the balance sheet data for Delta Manufacturing 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 ₹11.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded ₹11.00 Cr..
  • For Reserves, as of Sep 2024, the value is ₹10.00 Cr.. The value appears to be declining and may need further review. It has decreased from ₹16.00 Cr. (Mar 2024) to ₹10.00 Cr., marking a decrease of 6.00 Cr..
  • For Borrowings, as of Sep 2024, the value is ₹39.00 Cr.. The value appears to be improving (decreasing). However, Borrowings exceed Reserves, which may signal higher financial risk. It has decreased from ₹40.00 Cr. (Mar 2024) to ₹39.00 Cr., marking a decrease of 1.00 Cr..
  • For Other Liabilities, as of Sep 2024, the value is ₹29.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from ₹28.00 Cr. (Mar 2024) to ₹29.00 Cr., marking an increase of 1.00 Cr..
  • For Total Liabilities, as of Sep 2024, the value is ₹89.00 Cr.. The value appears to be improving (decreasing). It has decreased from ₹95.00 Cr. (Mar 2024) to ₹89.00 Cr., marking a decrease of 6.00 Cr..
  • For Fixed Assets, as of Sep 2024, the value is ₹46.00 Cr.. The value appears to be declining and may need further review. It has decreased from ₹47.00 Cr. (Mar 2024) to ₹46.00 Cr., marking a decrease of 1.00 Cr..
  • For CWIP, as of Sep 2024, the value is ₹0.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded ₹0.00 Cr..
  • For Investments, as of Sep 2024, the value is ₹1.00 Cr.. The value appears to be declining and may need further review. It has decreased from ₹2.00 Cr. (Mar 2024) to ₹1.00 Cr., marking a decrease of 1.00 Cr..
  • For Other Assets, as of Sep 2024, the value is ₹42.00 Cr.. The value appears to be declining and may need further review. It has decreased from ₹46.00 Cr. (Mar 2024) to ₹42.00 Cr., marking a decrease of 4.00 Cr..
  • For Total Assets, as of Sep 2024, the value is ₹89.00 Cr.. The value appears to be declining and may need further review. It has decreased from ₹95.00 Cr. (Mar 2024) to ₹89.00 Cr., marking a decrease of 6.00 Cr..

However, the Borrowings (39.00 Cr.) are higher than the Reserves (₹10.00 Cr.), which may signal higher financial risk.

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

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +005-42-12-03-3-42
Cash from Investing Activity +-1-0-16-2-4-2-71-043-32
Cash from Financing Activity +21136046-3-2-26-10-4
Net Cash Flow0110-211-2114-17-0

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-15.00-14.00-26.00-37.00-34.00-42.00-52.00-62.00-68.00-50.00-46.00-42.00

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 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days71887910096100125981791139583
Inventory Days202198192192213169187149340181232189
Days Payable94118123168178143146119282147172159
Cash Conversion Cycle179168149124131126166128237147155113
Working Capital Days9910682958587118931821019379
ROCE %-2%5%4%0%0%3%1%-6%-5%-7%-10%-8%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
Promoters71.23%71.23%71.23%72.08%72.08%72.08%72.08%72.08%72.12%72.12%72.12%72.12%
DIIs0.08%0.08%0.08%0.08%0.08%0.08%0.08%0.08%0.08%0.08%0.08%0.08%
Public28.69%28.69%28.68%27.84%27.84%27.83%27.84%27.84%27.80%27.81%27.81%27.79%
No. of Shareholders14,21714,08914,05514,26414,33914,14614,72213,03012,74812,56612,57712,199

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) -9.57-15.6517.76-6.19-11.34
Diluted EPS (Rs.) -9.57-15.6517.76-6.19-11.34
Cash EPS (Rs.) -5.43-10.9621.65-0.85-5.22
Book Value[Excl.RevalReserv]/Share (Rs.) 24.7534.5950.8933.9039.39
Book Value[Incl.RevalReserv]/Share (Rs.) 24.7534.5950.8933.9039.39
Revenue From Operations / Share (Rs.) 77.0273.3981.0795.81114.29
PBDIT / Share (Rs.) -1.15-3.79-2.362.890.68
PBIT / Share (Rs.) -5.29-8.26-6.25-2.44-5.44
PBT / Share (Rs.) -9.58-13.6813.30-8.67-11.08
Net Profit / Share (Rs.) -9.57-15.4317.76-6.19-11.34
NP After MI And SOA / Share (Rs.) -9.57-15.4317.76-6.19-11.34
PBDIT Margin (%) -1.49-5.16-2.913.010.59
PBIT Margin (%) -6.87-11.25-7.71-2.54-4.76
PBT Margin (%) -12.44-18.6416.40-9.04-9.69
Net Profit Margin (%) -12.42-21.0121.90-6.45-9.92
NP After MI And SOA Margin (%) -12.42-21.0121.90-6.45-9.92
Return on Networth / Equity (%) -38.67-44.5834.90-18.25-28.79
Return on Capital Employeed (%) -16.00-18.65-10.54-5.68-10.22
Return On Assets (%) -10.91-15.8814.86-4.91-8.98
Long Term Debt / Equity (X) 0.130.150.130.190.26
Total Debt / Equity (X) 1.471.070.841.471.34
Asset Turnover Ratio (%) 0.830.670.700.570.71
Current Ratio (X) 0.750.871.080.790.89
Quick Ratio (X) 0.470.550.810.530.61
Inventory Turnover Ratio (X) 1.681.651.661.261.52
Interest Coverage Ratio (X) -0.26-1.08-0.570.460.12
Interest Coverage Ratio (Post Tax) (X) -1.23-2.92-2.170.01-1.01
Enterprise Value (Cr.) 139.49112.83102.5083.2784.12
EV / Net Operating Revenue (X) 1.671.421.170.800.67
EV / EBITDA (X) -111.59-27.43-39.9426.55113.65
MarketCap / Net Operating Revenue (X) 1.210.920.840.320.24
Price / BV (X) 3.761.971.340.900.70
Price / Net Operating Revenue (X) 1.210.920.840.320.24
EarningsYield -0.10-0.220.26-0.20-0.40

After reviewing the key financial ratios for Delta Manufacturing 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 -9.57. This value is below the healthy minimum of 5. It has increased from -15.65 (Mar 23) to -9.57, marking an increase of 6.08.
  • For Diluted EPS (Rs.), as of Mar 24, the value is -9.57. This value is below the healthy minimum of 5. It has increased from -15.65 (Mar 23) to -9.57, marking an increase of 6.08.
  • For Cash EPS (Rs.), as of Mar 24, the value is -5.43. This value is below the healthy minimum of 3. It has increased from -10.96 (Mar 23) to -5.43, marking an increase of 5.53.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 24.75. It has decreased from 34.59 (Mar 23) to 24.75, marking a decrease of 9.84.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 24.75. It has decreased from 34.59 (Mar 23) to 24.75, marking a decrease of 9.84.
  • For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 77.02. It has increased from 73.39 (Mar 23) to 77.02, marking an increase of 3.63.
  • For PBDIT / Share (Rs.), as of Mar 24, the value is -1.15. This value is below the healthy minimum of 2. It has increased from -3.79 (Mar 23) to -1.15, marking an increase of 2.64.
  • For PBIT / Share (Rs.), as of Mar 24, the value is -5.29. This value is below the healthy minimum of 0. It has increased from -8.26 (Mar 23) to -5.29, marking an increase of 2.97.
  • For PBT / Share (Rs.), as of Mar 24, the value is -9.58. This value is below the healthy minimum of 0. It has increased from -13.68 (Mar 23) to -9.58, marking an increase of 4.10.
  • For Net Profit / Share (Rs.), as of Mar 24, the value is -9.57. This value is below the healthy minimum of 2. It has increased from -15.43 (Mar 23) to -9.57, marking an increase of 5.86.
  • For NP After MI And SOA / Share (Rs.), as of Mar 24, the value is -9.57. This value is below the healthy minimum of 2. It has increased from -15.43 (Mar 23) to -9.57, marking an increase of 5.86.
  • For PBDIT Margin (%), as of Mar 24, the value is -1.49. This value is below the healthy minimum of 10. It has increased from -5.16 (Mar 23) to -1.49, marking an increase of 3.67.
  • For PBIT Margin (%), as of Mar 24, the value is -6.87. This value is below the healthy minimum of 10. It has increased from -11.25 (Mar 23) to -6.87, marking an increase of 4.38.
  • For PBT Margin (%), as of Mar 24, the value is -12.44. This value is below the healthy minimum of 10. It has increased from -18.64 (Mar 23) to -12.44, marking an increase of 6.20.
  • For Net Profit Margin (%), as of Mar 24, the value is -12.42. This value is below the healthy minimum of 5. It has increased from -21.01 (Mar 23) to -12.42, marking an increase of 8.59.
  • For NP After MI And SOA Margin (%), as of Mar 24, the value is -12.42. This value is below the healthy minimum of 8. It has increased from -21.01 (Mar 23) to -12.42, marking an increase of 8.59.
  • For Return on Networth / Equity (%), as of Mar 24, the value is -38.67. This value is below the healthy minimum of 15. It has increased from -44.58 (Mar 23) to -38.67, marking an increase of 5.91.
  • For Return on Capital Employeed (%), as of Mar 24, the value is -16.00. This value is below the healthy minimum of 10. It has increased from -18.65 (Mar 23) to -16.00, marking an increase of 2.65.
  • For Return On Assets (%), as of Mar 24, the value is -10.91. This value is below the healthy minimum of 5. It has increased from -15.88 (Mar 23) to -10.91, marking an increase of 4.97.
  • For Long Term Debt / Equity (X), as of Mar 24, the value is 0.13. This value is below the healthy minimum of 0.2. It has decreased from 0.15 (Mar 23) to 0.13, marking a decrease of 0.02.
  • For Total Debt / Equity (X), as of Mar 24, the value is 1.47. This value exceeds the healthy maximum of 1. It has increased from 1.07 (Mar 23) to 1.47, marking an increase of 0.40.
  • For Asset Turnover Ratio (%), as of Mar 24, the value is 0.83. It has increased from 0.67 (Mar 23) to 0.83, marking an increase of 0.16.
  • For Current Ratio (X), as of Mar 24, the value is 0.75. This value is below the healthy minimum of 1.5. It has decreased from 0.87 (Mar 23) to 0.75, marking a decrease of 0.12.
  • For Quick Ratio (X), as of Mar 24, the value is 0.47. This value is below the healthy minimum of 1. It has decreased from 0.55 (Mar 23) to 0.47, marking a decrease of 0.08.
  • For Inventory Turnover Ratio (X), as of Mar 24, the value is 1.68. This value is below the healthy minimum of 4. It has increased from 1.65 (Mar 23) to 1.68, marking an increase of 0.03.
  • For Interest Coverage Ratio (X), as of Mar 24, the value is -0.26. This value is below the healthy minimum of 3. It has increased from -1.08 (Mar 23) to -0.26, marking an increase of 0.82.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is -1.23. This value is below the healthy minimum of 3. It has increased from -2.92 (Mar 23) to -1.23, marking an increase of 1.69.
  • For Enterprise Value (Cr.), as of Mar 24, the value is 139.49. It has increased from 112.83 (Mar 23) to 139.49, marking an increase of 26.66.
  • For EV / Net Operating Revenue (X), as of Mar 24, the value is 1.67. This value is within the healthy range. It has increased from 1.42 (Mar 23) to 1.67, marking an increase of 0.25.
  • For EV / EBITDA (X), as of Mar 24, the value is -111.59. This value is below the healthy minimum of 5. It has decreased from -27.43 (Mar 23) to -111.59, marking a decrease of 84.16.
  • For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 1.21. This value is within the healthy range. It has increased from 0.92 (Mar 23) to 1.21, marking an increase of 0.29.
  • For Price / BV (X), as of Mar 24, the value is 3.76. This value exceeds the healthy maximum of 3. It has increased from 1.97 (Mar 23) to 3.76, marking an increase of 1.79.
  • For Price / Net Operating Revenue (X), as of Mar 24, the value is 1.21. This value is within the healthy range. It has increased from 0.92 (Mar 23) to 1.21, marking an increase of 0.29.
  • For EarningsYield, as of Mar 24, the value is -0.10. This value is below the healthy minimum of 5. It has increased from -0.22 (Mar 23) to -0.10, marking an increase of 0.12.

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 Delta Manufacturing Ltd as of March 13, 2025 is: ₹75.91

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 March 13, 2025, Delta Manufacturing Ltd is Undervalued by 24.44% compared to the current share price 61.00

Default values used*: Default value of 15 for Stock P/E is used

Intrinsic Value of Delta Manufacturing Ltd as of March 13, 2025 is: 49.70

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 March 13, 2025, Delta Manufacturing Ltd is Overvalued by 18.52% compared to the current share price 61.00

Default values used*: Default value of 15 for Stock P/E is used

Last 5 Year EPS CAGR: -34.52%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
    1. The stock has a low average ROCE of -2.08%, which may not be favorable.
    2. The stock has a high average Working Capital Days of 101.67, which may not be favorable.
    3. The stock has a high average Cash Conversion Cycle of 151.92, which may not be favorable.
    4. The company has higher borrowings (40.92) compared to reserves (25.69), which may suggest financial risk.
    5. The company has not shown consistent growth in sales (73.46) and profit (-4.15).

    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 Delta Manufacturing Ltd:
      1. Net Profit Margin: -12.42%
        • 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: -16% (Industry Average ROCE: 10.57%)
        • 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%: -38.67% (Industry Average ROE: 20.37%)
        • 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): -1.23
        • 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: 0.47
        • 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: 0 (Industry average Stock P/E: 58.74)
        • 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: 1.47
        • 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

    Delta Manufacturing Ltd. is a Public Limited Listed company incorporated on 23/09/1982 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L32109MH1982PLC028280 and registration number is 028280. Currently Company is involved in the business activities of Manufacture of other articles. Company's Total Operating Revenue is Rs. 83.57 Cr. and Equity Capital is Rs. 10.85 Cr. for the Year ended 31/03/2024.
    INDUSTRYADDRESSCONTACT
    Electronics - Equipment/ComponentsB-87, MIDC, Nasik Maharashtra 422010secretarial@dmltd.in
    http://www.deltamagnets.com
    Management
    NamePosition Held
    Mr. Jaydev ModyChairman, Non Ind & Non Exe Director
    Dr. Ram H ShroffExec. Vice Chairman & Mang Dir
    Ms. Anjali ModyNon Executive Director
    Mr. Darius KhambattaIndependent Director
    Mr. Jehangir AibaraIndependent Director
    Mr. Kaarshan AwatramaniIndependent Director
    Mr. Aurobind PatelIndependent Director

    FAQ

    What is the latest intrinsic value of Delta Manufacturing Ltd?

    The latest intrinsic value of Delta Manufacturing Ltd as on 13 March 2025 is 75.91, which is 24.44% higher than the current market price of ₹61.00, indicating the stock is undervalued by 24.44%. The intrinsic value of Delta Manufacturing Ltd is calculated using PE ratio method. The stock has a market capitalization of ₹66.2 Cr. and recorded a high/low of ₹137/58.2 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹10 Cr and total liabilities of ₹89 Cr.

    What is the Market Cap of Delta Manufacturing Ltd?

    The Market Cap of Delta Manufacturing Ltd is 66.2 Cr..

    What is the current Stock Price of Delta Manufacturing Ltd as on 13 March 2025?

    The current stock price of Delta Manufacturing Ltd as on 13 March 2025 is ₹61.0.

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

    In FY 2024-2025, the High / Low of Delta Manufacturing Ltd stocks is ₹137/58.2.

    What is the Stock P/E of Delta Manufacturing Ltd?

    The Stock P/E of Delta Manufacturing Ltd is .

    What is the Book Value of Delta Manufacturing Ltd?

    The Book Value of Delta Manufacturing Ltd is 19.2.

    What is the Dividend Yield of Delta Manufacturing Ltd?

    The Dividend Yield of Delta Manufacturing Ltd is 0.00 %.

    What is the ROCE of Delta Manufacturing Ltd?

    The ROCE of Delta Manufacturing Ltd is 7.93 %.

    What is the ROE of Delta Manufacturing Ltd?

    The ROE of Delta Manufacturing Ltd is 32.3 %.

    What is the Face Value of Delta Manufacturing Ltd?

    The Face Value of Delta Manufacturing Ltd is 10.0.

    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 Delta Manufacturing 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