Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 2:50 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 540047 | NSE: DBL

Dilip Buildcon Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹286.69Overvalued by 29.56%vs CMP ₹407.00

P/E (10.1) × ROE (10.0%) × BV (₹355.00) × DY (0.25%)

₹896.29Undervalued by 120.22%vs CMP ₹407.00
MoS: +54.6% (Strong)Confidence: 59/100 (Moderate)Models: 7 Under, 1 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹754.9026%Under (+85.5%)
Graham NumberEarnings₹838.5819%Under (+106%)
DCFCash Flow₹1,705.5012%Under (+319%)
Net Asset ValueAssets₹355.678%Over (-12.6%)
EV/EBITDAEnterprise₹595.5610%Under (+46.3%)
Earnings YieldEarnings₹880.408%Under (+116.3%)
ROCE CapitalReturns₹1,247.8710%Under (+206.6%)
Revenue MultipleRevenue₹697.356%Under (+71.3%)
Consensus (8 models)₹896.29100%Undervalued
Key Drivers: EPS CAGR 163.3% lifts DCF — verify sustainability. | Wide model spread (₹356–₹1,706) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 163.3%

*Investments are subject to market risks

Investment Snapshot

57
Dilip Buildcon Ltd scores 57/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health44/100 · Moderate
ROCE 14.8% GoodROE 10.0% AverageD/E 2.82 High debtInterest Coverage 0.0x RiskyProfitable 3/5 years Mixed
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 63.1% Stable
Earnings Quality65/100 · Strong
OPM expanding (9% → 16%) Improving
Quarterly Momentum55/100 · Moderate
Revenue (4Q): -14% YoY DecliningProfit (4Q): +76% YoY Strong
Industry Rank75/100 · Strong
P/E 10.1 vs industry 60.1 Cheaper than peersROCE 14.8% vs industry 9.8% Above peers3Y sales CAGR: 6% Slow

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 2:50 am

Market Cap 6,605 Cr.
Current Price 407
Intrinsic Value₹896.29
High / Low 588/376
Stock P/E10.1
Book Value 355
Dividend Yield0.25 %
ROCE14.8 %
ROE9.97 %
Face Value 10.0
PEG Ratio0.06

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

View Share Price Target for Dilip Buildcon Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Dilip Buildcon Ltd 6,605 Cr. 407 588/37610.1 3550.25 %14.8 %9.97 % 10.0
J Kumar Infraprojects Ltd 3,449 Cr. 456 766/4258.59 4190.88 %20.0 %13.8 % 5.00
GE Power India Ltd 2,698 Cr. 401 552/19616.1 57.50.00 %6.09 %105 % 10.0
Brahmaputra Infrastructure Ltd 448 Cr. 154 179/38.56.69 1090.00 %10.8 %11.0 % 10.0
Ekansh Concepts Ltd 254 Cr. 168 308/96.4688 33.30.00 %4.41 %1.88 % 10.0
Industry Average1,557.11 Cr105.1560.1390.100.22%9.84%14.41%8.15

All Competitor Stocks of Dilip Buildcon Ltd

Quarterly Result

MetricSep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Sales 2,5962,3222,8412,9212,8492,8773,3663,1342,4972,5903,0962,6201,926
Expenses 2,2442,1652,6712,5272,5082,5203,0362,6561,9622,1132,4352,1001,455
Operating Profit 352157170394341357330478535477661521471
OPM % 14%7%6%13%12%12%10%15%21%18%21%20%24%
Other Income 5031048241351551492018213886386191
Interest 282201128256261244252297322320309498320
Depreciation 1011019797969590888686877877
Profit before tax 19165-764118173137113309208350330265
Tax % 33%33%859%81%38%35%98%-23%14%24%21%18%19%
Net Profit 13110-7012731133140266158277271214
EPS in Rs 1.167.59-5.000.874.697.340.378.1716.097.8811.6814.1011.17

Last Updated: January 1, 2026, 10:34 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 23, 2026, 10:16 pm

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 2,3842,7624,2065,2277,8919,4039,70110,1669,56410,63012,01211,3179,780
Expenses 1,8592,0753,2254,0676,4207,6387,6318,0328,7889,67310,5909,1587,746
Operating Profit 5246879811,1601,4721,7652,0702,1337769571,4212,1592,034
OPM % 22%25%23%22%19%19%21%21%8%9%12%19%21%
Other Income 1871612414610570-224474624171,417
Interest 2013545195555908721,1361,1741,0579011,0131,2491,476
Depreciation 100206200245292362470443400398379346317
Profit before tax 242133277372631577569586-7041034929811,658
Tax % 23%34%17%4%10%6%29%29%-22%101%59%14%
Net Profit 18688230358578547405437-550-12018401,551
EPS in Rs 52.707.4819.6226.1542.2340.3826.1619.49-37.540.0613.2743.8388.04
Dividend Payout % 1%1%0%4%2%2%4%5%-0%157%8%2%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-52.69%161.36%55.65%61.45%-5.36%-25.96%7.90%-225.86%99.82%20200.00%317.91%
Change in YoY Net Profit Growth (%)0.00%214.05%-105.71%5.80%-66.82%-20.60%33.86%-233.76%325.68%20100.18%-19882.09%

Dilip Buildcon Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:15%
5 Years:3%
3 Years:6%
TTM:-12%
Compounded Profit Growth
10 Years:18%
5 Years:8%
3 Years:44%
TTM:166%
Stock Price CAGR
10 Years:%
5 Years:5%
3 Years:25%
1 Year:-17%
Return on Equity
10 Years:7%
5 Years:0%
3 Years:2%
Last Year:10%

Last Updated: September 5, 2025, 3:00 am

Balance Sheet

Last Updated: December 10, 2025, 2:36 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 35117117137137137137137146146146146162
Reserves 6606888151,5822,1392,6693,0053,2633,4043,8554,2234,9185,610
Borrowings 2,0683,5123,6304,2304,9497,4069,06010,5088,7836,6587,2409,52510,375
Other Liabilities 8051,2761,7142,0713,3514,2274,5314,4604,0074,7805,0305,1204,432
Total Liabilities 3,5685,5936,2768,01910,57514,43916,73318,36816,34115,43916,64019,70920,579
Fixed Assets 1,2822,1931,6551,9672,0443,0312,9082,7301,7891,5291,5311,4271,406
CWIP 49141504601,6232,7362,8403,8933,3852,6582,8323,6893,164
Investments 00000689370964857832334
Other Assets 1,7962,9854,6215,5926,9098,60410,97611,70911,16610,28811,42013,76115,675
Total Assets 3,5685,5936,2768,01910,57514,43916,73318,36816,34115,43916,64019,70920,579

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 1773762696141,2991,169441,0821,6242,8451,080131
Cash from Investing Activity + -664-1,038-171-1,007-1,518-2,512-278-1,323206-202-379-1,427
Cash from Financing Activity + 505856-2484403501,569502261-2,295-3,028-4311,022
Net Cash Flow 18194-1514713222726820-466-385270-274
Free Cash Flow -491-666-284-407-434-4,253-5,042-3,229-2,360-1,071-4,473-4,134
CFO/OP 49%64%33%62%99%74%12%60%233%280%88%5%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow522.00684.00978.00-3.00-3.00-6.00-7.00-8.00768.00951.00-6.00-7.00

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 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 15316780665345444237483946
Inventory Days 289512586336341345381378280272294
Days Payable 258448380252237216260249254226237
Cash Conversion Cycle 184231286661371491731631657485103
Working Capital Days -33-67-14-81323132384424465
ROCE %19%14%18%18%18%17%14%13%3%5%10%15%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 70.15%70.15%70.15%70.15%70.15%70.15%70.15%70.15%70.15%63.14%63.14%63.14%
FIIs 4.70%2.56%2.69%2.89%2.89%2.80%3.07%3.18%3.13%2.76%2.91%2.47%
DIIs 9.03%9.03%9.06%9.10%9.08%9.17%9.51%9.54%6.59%6.93%6.13%6.23%
Public 16.12%18.26%18.09%17.87%17.89%17.87%17.27%17.14%20.13%27.16%27.82%28.16%
No. of Shareholders 89,33587,42681,71178,58680,12273,66971,48870,23467,61764,30162,05462,151

Shareholding Pattern Chart

No. of Shareholders

Dilip Buildcon 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
HDFC Large and Mid Cap Fund 2,724,000 0.44 124.83N/AN/AN/A
HDFC Dividend Yield Fund 500,000 0.39 22.91N/AN/AN/A

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 57.4413.75-0.10-37.7731.92
Diluted EPS (Rs.) 51.7113.36-0.10-37.7731.92
Cash EPS (Rs.) 81.1239.6527.16-10.2562.97
Book Value[Excl.RevalReserv]/Share (Rs.) 346.35298.85273.68242.78275.83
Book Value[Incl.RevalReserv]/Share (Rs.) 346.35298.85273.68242.78275.83
Revenue From Operations / Share (Rs.) 773.98821.52727.94654.27743.46
PBDIT / Share (Rs.) 156.43107.0570.0755.47158.70
PBIT / Share (Rs.) 132.7581.1542.8228.13126.32
PBT / Share (Rs.) 67.1033.637.07-48.1242.88
Net Profit / Share (Rs.) 57.4413.75-0.09-37.5930.59
NP After MI And SOA / Share (Rs.) 43.8313.270.06-37.5419.49
PBDIT Margin (%) 20.2113.039.628.4721.34
PBIT Margin (%) 17.159.875.884.2916.99
PBT Margin (%) 8.664.090.97-7.355.76
Net Profit Margin (%) 7.421.67-0.01-5.744.11
NP After MI And SOA Margin (%) 5.661.610.00-5.732.62
Return on Networth / Equity (%) 12.654.440.02-15.457.84
Return on Capital Employeed (%) 14.8412.047.354.0515.05
Return On Assets (%) 3.251.160.00-3.351.45
Long Term Debt / Equity (X) 1.371.160.981.682.06
Total Debt / Equity (X) 1.881.661.662.472.82
Asset Turnover Ratio (%) 0.620.740.660.600.65
Current Ratio (X) 1.481.321.241.441.21
Quick Ratio (X) 0.950.810.750.880.76
Inventory Turnover Ratio (X) 3.250.000.000.000.00
Dividend Payout Ratio (NP) (%) 2.280.75156.37-2.665.13
Dividend Payout Ratio (CP) (%) 1.480.250.36-9.801.92
Earning Retention Ratio (%) 97.7299.25-56.37102.6694.87
Cash Earning Retention Ratio (%) 98.5299.7599.64109.8098.08
Interest Coverage Ratio (X) 1.831.551.140.761.85
Interest Coverage Ratio (Post Tax) (X) 1.440.880.570.531.33
Enterprise Value (Cr.) 15519.0213188.368699.0511725.5017082.04
EV / Net Operating Revenue (X) 1.371.100.811.231.68
EV / EBITDA (X) 6.798.438.4914.467.87
MarketCap / Net Operating Revenue (X) 0.610.550.230.360.78
Retention Ratios (%) 97.7199.24-56.37102.6694.86
Price / BV (X) 1.371.530.610.992.33
Price / Net Operating Revenue (X) 0.610.550.230.360.78
EarningsYield 0.090.020.00-0.150.03

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Dilip Buildcon Ltd. is a Public Limited Listed company incorporated on 12/06/2006 and has its registered office in the State of Madhya Pradesh, India. Company's Corporate Identification Number(CIN) is L45201MP2006PLC018689 and registration number is 018689. Currently Company is involved in the business activities of Construction and maintenance of motorways, streets, roads, other vehicular and pedestrian ways, highways, bridges, tunnels and subways. Company's Total Operating Revenue is Rs. 9004.53 Cr. and Equity Capital is Rs. 146.22 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Infrastructure - GeneralPlot No. 5, Inside Govind Narayan Singh Gate, Bhopal Madhya Pradesh 462016Contact not found
Management
NamePosition Held
Mr. Dilip SuryavanshiChairman & Managing Director
Mr. Devendra JainManaging Director & CEO
Mr. Vijay ChhibberInd. Non-Executive Director
Mr. Malay MukherjeeInd. Non-Executive Director
Ms. Ratna Dharashree VishwanathanInd. Non-Executive Director
Mr. Alok VermaInd. Non-Executive Director

FAQ

What is the intrinsic value of Dilip Buildcon Ltd and is it undervalued?

As of 13 April 2026, Dilip Buildcon Ltd's intrinsic value is ₹896.29, which is 120.22% higher than the current market price of ₹407.00, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (9.97 %), book value (₹355), dividend yield (0.25 %), and 5-year EPS CAGR.

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

Dilip Buildcon Ltd is trading at ₹407.00 as of 13 April 2026, with a FY2026-2027 high of ₹588 and low of ₹376. The stock is currently near its 52-week low. Market cap stands at ₹6,605 Cr..

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

Dilip Buildcon Ltd has a P/E ratio of 10.1, which is below the industry average of 60.13. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Dilip Buildcon Ltd financially healthy?

Key indicators for Dilip Buildcon Ltd: ROCE of 14.8 % is moderate. Dividend yield is 0.25 %.

Is Dilip Buildcon Ltd profitable and how is the profit trend?

Dilip Buildcon Ltd reported a net profit of ₹840 Cr in Mar 2025 on revenue of ₹11,317 Cr. Compared to ₹-550 Cr in Mar 2022, the net profit shows an improving trend.

Does Dilip Buildcon Ltd pay dividends?

Dilip Buildcon Ltd has a dividend yield of 0.25 % at the current price of ₹407.00. The company pays dividends, though the yield is modest.

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 Dilip Buildcon 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