Valuation Delta Corp Limited NSE India S.E.

Equities

Market Closed - NSE India S.E. Other stock markets 04:35:02 13/02/2026 pm IST			5-day change	1st Jan Change
68.38 ^INR	+0.22%		+3.79%	-1.99%

15/01	Delta Corp Limited Reports Earnings Results for the Third Quarter and Nine Months Ended December 31, 2025	CI
15/01	Delta Corp Limited Updates on New Cruise Vessel and Dhargal Land Parcel	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Capitalization ¹	17,746	43,225	88,262	48,355	29,629	22,289
Change	-	143.57%	104.19%	-45.21%	-38.73%	-24.77%
Enterprise Value (EV) ¹	12,463	37,863	81,714	42,281	23,517	17,940
Change	-	203.8%	115.82%	-48.26%	-44.38%	-23.72%
P/E ratio	9.56x	-180x	133x	18.5x	12.1x	8.95x
PBR	0.91x	2.23x	4.37x	2.18x	1.18x	0.84x
PEG	-	2x	-0x	0x	-1.87x	4.57x
Capitalization / Revenue	2.29x	10.3x	14.3x	4.74x	3.2x	3.05x
EV / Revenue	1.61x	9.04x	13.3x	4.14x	2.54x	2.46x
EV / EBITDA	4.7x	910x	71.4x	12.7x	8.43x	10.2x
EV / EBIT	5.44x	-108x	109x	14.2x	10x	13x
EV / FCF	5.48x	129x	94x	-139x	15.1x	-4.89x
FCF Yield	18.3%	0.77%	1.06%	-0.72%	6.63%	-20.5%
Dividend per Share ²	1.5	1	1.25	1.25	1.25	1.25
Rate of return	2.29%	0.62%	0.38%	0.69%	1.13%	1.5%
EPS ²	6.85	-0.9004	2.49	9.75	9.12	9.299
Distribution rate	21.9%	-111%	50.2%	12.8%	13.7%	13.4%
Net sales ¹	7,734	4,189	6,161	10,208	9,253	7,296
EBITDA ¹	2,652	41.6	1,144	3,330	2,789	1,766
EBIT ¹	2,290	-349.1	751.8	2,974	2,345	1,376
Net income ¹	1,856	-241	669.9	2,614	2,442	2,490
Net Debt ¹	-5,284	-5,362	-6,548	-6,074	-6,112	-4,349
Reference price ²	65.50	162.00	330.25	180.70	110.65	83.24
Nbr of stocks (in thousands)	2,70,938	2,66,821	2,67,258	2,67,596	2,67,771	2,67,771
Announcement Date	21/07/20	28/07/21	02/08/22	12/07/23	27/07/24	13/08/25

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GALAXY ENTERTAINMENT GROUP LIMITED	17.63x	3.37x	11.65x	3.24%	2.41TCr
FLUTTER ENTERTAINMENT PLC	-100136x	1.93x	11x	-.--%	2.19TCr
ARISTOCRAT LEISURE LIMITED	18.92x	4.78x	11.54x	1.82%	2.1TCr
SANDS CHINA LTD.	18.52x	3.31x	10.87x	3.51%	1.92TCr
EVOLUTION AB	9.8x	4.45x	6.73x	5.37%	1.17TCr
DRAFTKINGS INC.	48.24x	1.54x	12.21x	-.--%	1.07TCr
THE LOTTERY CORPORATION LIMITED	29.64x	3.47x	17.11x	3.32%	808.13Cr
OPAP	11.67x	2.57x	7.26x	8.27%	706.91Cr
MGM CHINA HOLDINGS LIMITED	9.88x	1.93x	7.06x	4.97%	660.11Cr
Average	-11,107.97x	3.04x	10.60x	3.39%	1.45TCr
Weighted average by Cap.	-16,842.42x	3.18x	10.88x	2.8%