Stock DALBHARAT DALMIA BHARAT LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Dalmia Bharat Limited

Equities

DALBHARAT

INE00R701025

Construction Materials

Market Closed - NSE India S.E.
Other stock markets
 07:43:47 2024-04-26 am EDT 		5-day change 1st Jan Change
1,800 INR -0.37% Intraday chart for Dalmia Bharat Limited -7.39% -20.90%
Apr. 25 Dalmia Bharat's Consolidated Net Profit Declines in Fiscal Q4 MT
Apr. 25 Transcript : Dalmia Bharat Limited, Q4 2024 Earnings Call, Apr 25, 2024

Valuation

Fiscal Period: Maart 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 190,932 94,518 297,330 280,229 369,008 337,539 - -
Enterprise Value (EV) 1 226,392 131,538 318,330 303,629 375,628 370,166 373,716 374,334
P/E ratio 62.2 x 42.4 x 24.2 x 24.5 x 35.7 x 44.1 x 31.4 x 23.4 x
Yield 0.2% 0.41% 0.08% 0.6% 0.46% 0.44% 0.5% 0.58%
Capitalization / Revenue 2.01 x 0.98 x 2.83 x 2.48 x 2.73 x 2.48 x 2.1 x 1.84 x
EV / Revenue 2.39 x 1.36 x 3.03 x 2.69 x 2.77 x 2.52 x 2.33 x 2.04 x
EV / EBITDA 11.7 x 6.25 x 11.4 x 12.5 x 16.2 x 14 x 11.9 x 9.77 x
EV / FCF 29.9 x 13.2 x 12.5 x 181 x -82.2 x -20.4 x -30.4 x 62.8 x
FCF Yield 3.34% 7.55% 8.01% 0.55% -1.22% -4.89% -3.28% 1.59%
Price to Book 1.8 x 0.9 x 2.33 x 1.79 x 2.36 x 2.22 x 1.94 x 1.81 x
Nbr of stocks (in thousands) 192,959 192,659 187,118 187,369 187,480 187,548 - -
Reference price 2 989.5 490.6 1,589 1,496 1,968 1,800 1,800 1,800
Announcement Date 5/9/19 6/13/20 4/29/21 5/9/22 4/25/23 4/24/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Maart 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 94,840 96,740 105,220 112,860 135,400 146,910 160,610 183,901
EBITDA 1 19,420 21,060 27,830 24,260 23,160 26,390 31,337 38,325
EBIT 1 6,460 5,780 15,210 11,900 10,110 11,410 15,518 21,212
Operating Margin 6.81% 5.97% 14.46% 10.54% 7.47% 7.77% 9.66% 11.53%
Earnings before Tax (EBT) 1 3,390 3,570 14,080 11,460 13,250 10,700 14,831 19,661
Net income 1 3,080 2,240 12,310 11,440 10,350 8,260 10,755 14,539
Net margin 3.25% 2.32% 11.7% 10.14% 7.64% 5.62% 6.7% 7.91%
EPS 2 15.91 11.58 65.55 61.11 55.19 44.03 57.40 76.85
Free Cash Flow 1 7,560 9,930 25,500 1,680 -4,570 -17,844 -12,274 5,959
FCF margin 7.97% 10.26% 24.23% 1.49% -3.38% -12.23% -7.64% 3.24%
FCF Conversion (EBITDA) 38.93% 47.15% 91.63% 6.92% - - - 15.55%
FCF Conversion (Net income) 245.45% 443.3% 207.15% 14.69% - - - 40.98%
Dividend per Share 2 2.000 2.000 1.330 9.000 9.000 7.964 9.047 10.39
Announcement Date 5/9/19 6/13/20 4/29/21 5/9/22 4/25/23 4/24/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 28,570 32,810 25,890 25,770 27,310 33,800 33,020 29,710 33,550 39,120 36,240 33,246 35,018 41,805 36,846
EBITDA 1 6,910 7,760 7,000 6,210 4,090 6,830 5,860 3,790 6,440 7,070 6,100 5,744 7,629 7,854 -
EBIT 1 3,620 4,460 4,020 3,180 1,070 3,490 2,740 450 3,200 3,710 2,110 1,738 3,722 4,358 3,353
Operating Margin 12.67% 13.59% 15.53% 12.34% 3.92% 10.33% 8.3% 1.51% 9.54% 9.48% 5.82% 5.23% 10.63% 10.43% 9.1%
Earnings before Tax (EBT) 1 3,170 4,280 3,720 3,070 930 3,600 2,520 290 2,860 7,330 1,850 1,708 3,463 4,010 -
Net income 1 1,820 6,270 2,270 2,040 950 5,950 2,050 460 2,040 5,890 1,300 1,076 2,553 2,799 -
Net margin 6.37% 19.11% 8.77% 7.92% 3.48% 17.6% 6.21% 1.55% 6.08% 15.06% 3.59% 3.24% 7.29% 6.7% -
EPS 2 9.680 33.39 12.11 10.87 5.060 31.76 10.44 2.470 - 31.41 6.930 5.676 14.03 15.92 -
Dividend per Share 2 - 1.330 - 4.000 - 5.000 - - - 5.000 - - - 10.65 -
Announcement Date 2/4/21 4/29/21 7/27/21 10/27/21 1/27/22 5/9/22 8/4/22 11/2/22 2/4/23 4/25/23 7/20/23 - - - -
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 35,460 37,020 21,000 23,400 6,620 5,920 36,178 36,796
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.826 x 1.758 x 0.7546 x 0.9646 x 0.2858 x 0.2243 x 1.154 x 0.9601 x
Free Cash Flow 1 7,560 9,930 25,500 1,680 -4,570 -17,844 -12,275 5,959
ROE (net income / shareholders' equity) 2.94% 2.11% 10.6% 8.03% 6.53% 5.16% 5.94% 7.52%
ROA (Net income/ Total Assets) 1.47% 1.09% 5.77% 4.88% 4.12% 3.1% 4.44% 5.19%
Assets 1 209,360 205,693 213,456 234,570 251,171 266,460 242,253 280,251
Book Value Per Share 2 551.0 547.0 682.0 837.0 834.0 874.0 927.0 995.0
Cash Flow per Share 2 39.20 121.0 191.0 103.0 122.0 140.0 146.0 170.0
Capex 1 13,340 13,500 10,460 17,690 27,090 28,270 41,301 31,650
Capex / Sales 14.07% 13.95% 9.94% 15.67% 20.01% 19.24% 25.72% 17.21%
Announcement Date 5/9/19 6/13/20 4/29/21 5/9/22 4/25/23 4/24/24 - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Dalmia Bharat Limited

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
30
Last Close Price
1,800 INR
Average target price
2,333 INR
Spread / Average Target
+29.64%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Cement & Concrete Manufacturing

1st Jan change Capi.
DALMIA BHARAT LIMITED Stock Dalmia Bharat Limited
-20.90% 4.05B
HOLCIM LTD Stock Holcim Ltd
+19.81% 48.58B
JAMES HARDIE INDUSTRIES PLC Stock James Hardie Industries plc
-2.89% 15.52B
ANHUI CONCH CEMENT COMPANY LIMITED Stock Anhui Conch Cement Company Limited
-1.00% 15.46B
SHREE CEMENT LIMITED Stock Shree Cement Limited
-15.75% 10.44B
EAGLE MATERIALS INC. Stock Eagle Materials Inc.
+26.55% 8.84B
DANGOTE CEMENT PLC Stock Dangote Cement Plc
+105.28% 8.27B
XINJIANGTIANSHAN CEMENT CO.,LTD Stock Xinjiangtianshan Cement Co.,Ltd
-0.30% 7.96B
TAIWAN CEMENT CORP. Stock Taiwan Cement Corp.
-8.75% 7.34B
BUZZI S.P.A. Stock Buzzi S.p.A.
+23.60% 6.73B
Cement & Concrete Manufacturing
  1. Stock Market
  2. Equities
  3. DALBHARAT Stock
  4. Financials Dalmia Bharat Limited