Sharescart Research Club logo

Delphi World Money Overview

1. Business Overview

Delphi World Money Ltd. (formerly EbixCash World Money India Ltd and Weizmann Forex Ltd) is a Non-Banking Financial Company (NBFC) in India, primarily engaged in foreign exchange and outward/inward remittance services. As an RBI-authorized Full Fledged Money Changer (FFMC) and Authorized Dealer Category-II (AD-II), the company facilitates international money transfers, provides foreign currency notes, multi-currency prepaid cards, and related travel services. It serves individuals for purposes such as overseas education, foreign travel, family maintenance, and medical treatment abroad. The company generates revenue through transaction fees, service charges, and margins on currency exchange rates.

2. Key Segments / Revenue Mix

The company's primary revenue streams are derived from:

Foreign Exchange Services: This includes the buying and selling of foreign currency notes and the issuance of multi-currency travel cards for international travelers.

Remittance Services: Facilitating both outward remittances (e.g., for overseas education, gifts, medical expenses under the Liberalised Remittance Scheme - LRS) and inward remittances (receiving money from abroad).

Travel and Tour Services: Offering complementary services like travel insurance and potentially tour packages, though this is typically a smaller segment compared to core forex and remittances.

Specific revenue percentages for each segment are not readily available without detailed financial disclosures.

3. Industry & Positioning

Delphi World Money operates in the highly regulated Indian foreign exchange and remittance market. This industry is driven by factors such as India's large diaspora, increasing international travel, and growing demand for overseas education. The company competes with a diverse set of players, including large public and private sector banks, other standalone FFMCs and AD-IIs (e.g., Thomas Cook, UAE Exchange), and a growing number of fintech companies offering digital remittance solutions. Delphi's positioning relies on its established network of physical branches and agents across India and its regulatory licenses, allowing it to cater to a broad customer base, including those in Tier 2/3 cities who may prefer offline channels.

4. Competitive Advantage (Moat)

Regulatory Licenses: Holding Full Fledged Money Changer (FFMC) and Authorized Dealer Category-II (AD-II) licenses from the Reserve Bank of India (RBI) is a significant entry barrier due, requiring strict compliance and capital requirements.

Established Network & Reach: A widespread physical network of branches and agent locations across various cities in India provides accessibility and trust, particularly for customers who prefer in-person transactions.

Operational Expertise & Compliance: Years of experience in navigating complex and evolving foreign exchange regulations and anti-money laundering (AML)/know-your-customer (KYC) norms provide operational efficiency and compliance rigor.

5. Growth Drivers

Increasing Outward Remittances: Growth in the number of Indian students pursuing education abroad, rising international leisure and business travel, and increased utilization of the Liberalised Remittance Scheme (LRS) by resident Indians.

Sustained Inward Remittances: India remains one of the largest recipients of remittances globally, driven by its large diaspora, providing a steady base for inward remittance services.

Post-Pandemic Travel Recovery: Resurgence in international travel and tourism post-COVID-19 will directly boost demand for foreign currency, travel cards, and related services.

Digitization of Services: Adoption of online platforms and mobile applications for forex and remittance services can improve reach, efficiency, and customer convenience.

6. Risks

Regulatory Changes: Strict and evolving regulations by the RBI concerning foreign exchange transactions, remittance limits, and compliance requirements can impact operations and profitability.

Exchange Rate Volatility: Unfavorable fluctuations in global currency exchange rates can impact the company's margins if not effectively hedged or managed.

Intense Competition: Growing competition from well-capitalized banks, other large forex players, and nimble fintech startups offering competitive rates and digital convenience can pressure market share and margins.

Technological Disruption: Failure to innovate and adapt to the rapid advancements in digital payments and online forex platforms could lead to obsolescence and loss of market share.

Compliance Risk: High penalties and reputational damage from non-compliance with Anti-Money Laundering (AML) and Know-Your-Customer (KYC) regulations.

Economic Downturn: A slowdown in global or domestic economic activity could reduce discretionary spending on international travel, education, and impact remittance volumes.

7. Management & Ownership

Delphi World Money Ltd. is promoted by the Delphi group. The company has undergone changes in its corporate structure and branding over the years (formerly Weizmann Forex and EbixCash World Money). As a listed entity, it is subject to SEBI regulations concerning corporate governance. Promoter groups typically hold a significant equity stake, aligning their interests with the company's long-term performance. Specific details on individual management quality and background would require a review of the latest annual reports or public disclosures.

8. Outlook

Delphi World Money Ltd. operates in a structurally growing market, driven by India's increasing global integration through trade, education, and travel. Its established regulatory licenses and physical network provide a stable foundation and access to a broad customer base, including those in non-metro areas. The revival of international travel post-pandemic is a near-term positive. However, the company faces significant challenges from intense competition, particularly from digitally advanced fintech players and large banks. Navigating evolving regulatory landscapes and investing in digital transformation will be crucial for maintaining its competitive position and sustaining growth in the long term. The ability to effectively leverage its existing infrastructure while embracing digital channels will largely determine its future trajectory.

Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

Delphi World Money Key Financials

Market Cap ₹280 Cr.

Stock P/E 143.1

P/B 0.8

Current Price ₹11.4

Book Value ₹ 14.8

Face Value 2

52W High ₹18.4

Dividend Yield 0%

52W Low ₹ 7.5

Delphi World Money Share Price

| |

Volume
Price

Delphi World Money Quarterly Price

Show Value Show %

Delphi World Money Peer Comparison

Delphi World Money Quarterly Results

#(Fig in Cr.) Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Mar 2025 Jun 2025
Net Sales 21 22 23 23 21 21 16 15 13 12
Other Income 3 3 4 3 4 4 5 5 5 5
Total Income 24 24 28 26 26 26 20 20 17 17
Total Expenditure 18 20 20 19 19 19 15 14 10 10
Operating Profit 5 5 8 7 7 6 6 6 8 7
Interest 1 1 0 0 1 1 1 1 1 1
Depreciation 0 0 0 0 0 0 0 0 0 0
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 4 4 8 6 6 6 5 5 7 6
Provision for Tax 1 2 3 2 2 2 1 1 4 2
Profit After Tax 4 2 5 5 4 3 3 4 3 5
Adjustments 0 -0 0 0 0 0 0 0 -0 0
Profit After Adjustments 4 2 5 5 4 3 3 4 3 5
Adjusted Earnings Per Share 0.2 0.1 0.3 0.3 0.2 0.2 0.2 0.2 0.2 0.3

Delphi World Money Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 4460 4780 5988 7692 9163 5906 1129 1505 2618 2871 1722 56
Other Income 7 10 5 8 29 24 7 11 13 16 19 20
Total Income 4467 4790 5993 7700 9192 5930 1137 1516 2631 2887 1741 74
Total Expenditure 4420 4737 5940 7637 9213 5825 1072 1497 2606 2861 1722 49
Operating Profit 47 52 53 63 -21 105 65 19 25 26 19 27
Interest 11 13 11 7 4 12 6 4 3 3 3 4
Depreciation 5 5 5 4 3 32 1 1 1 1 1 0
Exceptional Income / Expenses -1 0 -1 0 0 0 0 0 0 0 -13 0
Profit Before Tax 29 35 36 52 -29 60 58 14 21 23 2 23
Provision for Tax 11 13 13 18 -15 21 17 6 6 7 0 8
Profit After Tax 19 22 23 34 -14 39 41 8 15 15 2 15
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 19 22 23 34 -14 39 41 8 15 15 2 15
Adjusted Earnings Per Share 1 1.2 1.2 1.8 -0.8 2.2 2.3 0.4 0.8 0.8 0.1 0.9

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -40% 5% -22% -9%
Operating Profit CAGR -27% 0% -29% -9%
PAT CAGR -87% -37% -45% -20%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 40% -18% -23% 0%
ROE Average 1% 5% 9% 14%
ROCE Average 2% 8% 13% 18%

Delphi World Money Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 89 101 137 187 105 143 184 192 207 222 224
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 22 18 14 14 8 6 0 0 0 0 0
Other Non-Current Liabilities 12 11 15 20 20 32 67 85 90 97 86
Total Current Liabilities 148 138 136 188 138 73 90 78 64 64 58
Total Liabilities 271 268 301 408 271 255 341 354 361 383 368
Fixed Assets 41 38 39 39 8 55 5 4 3 3 4
Other Non-Current Assets 41 42 65 95 26 26 79 71 65 79 159
Total Current Assets 188 188 198 274 237 174 257 280 292 302 206
Total Assets 271 268 301 408 271 255 341 354 361 383 368

Delphi World Money Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 69 71 -17 -15 58 72 16 47 44 33 13
Cash Flow from Operating Activities 72 13 24 65 -6 23 32 29 40 -32 -4
Cash Flow from Investing Activities -1 -9 -8 19 16 -5 -2 -27 -18 -17 37
Cash Flow from Financing Activities -68 -28 -14 -11 -43 -73 1 -5 -33 28 -7
Net Cash Inflow / Outflow 2 -24 2 73 -32 -56 31 -4 -10 -21 26
Closing Cash & Cash Equivalent 71 47 -15 58 26 16 47 44 33 13 38

Delphi World Money Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 1 1.17 1.24 1.83 -0.76 2.19 2.27 0.44 0.84 0.85 0.11
CEPS(Rs) 1.29 1.43 1.48 2.07 -0.61 3.99 2.35 0.52 0.89 0.9 0.17
DPS(Rs) 0.47 0.47 0.19 0.06 0 0 0 0 0 0 0
Book NAV/Share(Rs) 4.78 5.4 7.33 10.02 5.84 8 10.27 10.71 11.53 12.37 12.47
Core EBITDA Margin(%) 0.89 0.9 0.8 0.72 -0.55 1.37 5.09 0.56 0.45 0.34 -0.02
EBIT Margin(%) 0.91 1 0.79 0.77 -0.26 1.23 5.62 1.17 0.92 0.88 0.3
Pre Tax Margin(%) 0.66 0.73 0.61 0.68 -0.31 1.02 5.13 0.93 0.82 0.79 0.11
PAT Margin (%) 0.42 0.46 0.38 0.44 -0.15 0.66 3.61 0.53 0.57 0.53 0.11
Cash Profit Margin (%) 0.54 0.56 0.46 0.5 -0.12 1.21 3.73 0.61 0.61 0.56 0.18
ROA(%) 6.15 8.11 8.09 9.62 -4.01 14.9 13.69 2.28 4.21 4.08 0.52
ROE(%) 21.83 23.07 19.43 21.13 -9.36 31.58 24.89 4.21 7.55 7.09 0.88
ROCE(%) 20.38 27.02 25.04 23.32 -10.36 43.93 32.83 8.02 11.19 11.01 2.08
Receivable days 8.68 6.3 5.52 3.7 1.82 1.35 10.58 12.35 6.62 6.65 9.55
Inventory Days 1.21 0.94 1.15 1.14 1.08 1.24 1.88 0.36 0.29 0.32 0.57
Payable days 4.95 4.33 3.57 2.49 2.05 2.02 4.11 5.86 5.12 3.98 4.59
PER(x) 18.01 9.33 17.48 35.85 0 10.11 13.03 66.6 24.04 15.95 61.48
Price/Book(x) 3.76 2.03 2.95 6.56 5.52 2.76 2.88 2.75 1.75 1.09 0.54
Dividend Yield(%) 2.59 4.25 0.86 0.09 0 0 0 0 0 0 0
EV/Net Sales(x) 0.08 0.05 0.07 0.15 0.06 0.07 0.44 0.32 0.11 0.08 0.04
EV/Core EBITDA(x) 7.45 4.48 8.11 18.62 -25.52 3.7 7.7 25.25 11.63 8.3 3.41
Net Sales Growth(%) -4.95 7.18 25.28 28.45 19.12 -35.54 -80.88 33.28 73.9 9.66 -40.01
EBIT Growth(%) -1.93 16.83 -0.74 24.55 -140.97 400.73 -12.56 -72.21 36.26 5.09 -79.31
PAT Growth(%) 1.88 17.42 5.28 48.28 -139.94 387.42 4.05 -80.58 89.9 1 -87.13
EPS Growth(%) 1.88 17.42 5.28 48.28 -141.5 387.42 4.05 -80.58 89.9 1 -87.13
Debt/Equity(x) 0.96 0.77 0.46 0.64 0.53 0.18 0.18 0.16 0 0.14 0.12
Current Ratio(x) 1.28 1.36 1.46 1.46 1.72 2.39 2.87 3.61 4.56 4.69 3.53
Quick Ratio(x) 1.21 1.26 1.28 1.33 1.5 2.25 2.85 3.59 4.51 4.66 3.48
Interest Cover(x) 3.57 3.79 4.36 8.65 -5.44 5.96 11.51 4.8 9.33 9.73 1.61
Total Debt/Mcap(x) 0.25 0.38 0.16 0.1 0.1 0.07 0.06 0.06 0 0.13 0.22

Delphi World Money Shareholding Pattern

# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 75 75 75 75 74.76 75 75 75 61.32 61.32
FII 0 0 0 0 0 0 0 0 0.52 0.02
DII 1.97 0 0 0 0.14 0.24 0 0 0 0
Public 23.03 25 25 25 25.11 24.76 25 25 38.16 38.66
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Delphi World Money News

Delphi World Money Pros & Cons

Pros

  • Stock is trading at 0.8 times its book value
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 5% over the last 3 years.
  • Debtor days have increased from 3.98 to 4.59days.
  • The company has delivered a poor profit growth of -44% over past five years.
whatsapp