Valuation D. B. Corp Limited

Stocks

Delayed NSE India S.E. Other stock markets 01:42:29 22/07/2026 pm IST			5-day change	1st Jan Change
214.61 ^INR	-0.96%		+2.95%	-18.31%

20/07	Elara Securities India Upgrades DB to Buy From Accumulate; Price Target is INR280	MT
16/07	D. B. Corp Limited, Q1 2027 Earnings Call, Jul 16, 2026

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	15,720	15,068	17,361	46,892	41,234	38,626	-	-
Change	-	-4.15%	15.22%	170.09%	-12.07%	-6.32%	-	-
Enterprise Value (EV) ¹	16,700	15,931	18,367	46,179	42,489	34,316	39,530	38,006
Change	-	-4.6%	15.29%	151.42%	-7.99%	-19.23%	0.27%	-3.86%
P/E	11.2x	10.5x	10.2x	11x	11.1x	9.99x	11x	10.1x
PBR	0.86x	0.8x	0.89x	-	1.85x	1.36x	1.48x	1.38x
PEG	-	16.88x	0.6x	0x	-0.9x	-0.9x	6.18x	1.14x
Capitalization / Revenue	1.04x	0.85x	0.82x	1.95x	1.76x	1.41x	1.55x	1.48x
EV / Revenue	1.11x	0.9x	0.86x	1.92x	1.82x	1.46x	1.59x	1.45x
EV / EBITDA	5.48x	5.26x	5.7x	8.58x	7.8x	7.03x	7.59x	6.77x
EV / EBIT	8.8x	8.26x	8.74x	9.07x	9.63x	8.83x	8.64x	7.67x
EV / FCF	5.1x	4.68x	8.41x	8.69x	11.6x	15.4x	29.9x	15.4x
FCF Yield	19.6%	21.4%	11.9%	11.5%	8.59%	6.48%	3.34%	6.48%
Dividend per Share ²	3	5	6	13	12	7	10	10
Rate of return	3.34%	5.88%	6.15%	4.94%	5.19%	3.76%	4.61%	4.61%
EPS ²	8.04	8.09	9.52	23.87	20.81	18.62	19.7	21.45
Distribution rate	37.3%	61.8%	63%	54.5%	57.7%	37.6%	50.8%	46.6%
Net sales ¹	15,077	17,685	21,292	24,021	23,391	23,555	24,938	26,182
EBITDA ¹	3,048	3,028	3,221	5,382	5,449	4,883	5,210	5,613
EBIT ¹	1,899	1,928	2,101	5,093	4,412	3,885	4,576	4,956
Net income ¹	1,414	1,426	1,691	4,255	3,710	3,320	3,508	3,828
Net Debt ¹	979.6	863.9	1,006	-713	1,255	1,170	904	-620
Reference price ²	89.85	85.10	97.55	263.30	231.40	216.70	216.70	216.70
Nbr of stocks (in thousands)	1,74,961	1,77,057	1,77,975	1,78,092	1,78,192	1,78,246	-	-
Announcement Date	17/06/21	13/05/22	19/05/23	22/05/24	08/05/25	11/05/26	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
D. B. CORP LIMITED	11.2x	1.66x	7.63x	6%	40Cr
NEWS CORPORATION	29.23x	1.73x	9.76x	0.75%	1.56TCr
THE NEW YORK TIMES COMPANY	27.83x	3.71x	17.54x	1.21%	1.21TCr
REACH PLC	2.47x	0.55x	2.28x	12.44%	25Cr
JAGRAN PRAKASHAN LIMITED	6.7x	0.18x	1.08x	9.53%	14Cr
UNIFY GROUP	4.18x	0.29x	2.82x	-.--%	12Cr
Average	13.60x	1.35x	6.85x	4.99%	476.42Cr
Weighted average by Cap.	27.93x	2.54x	12.88x	1.16%