WEBSITE BSE:533452 NSE: DELPHIFX Inc. Year: 1985 Industry: Finance - Others My Bucket: Add Stock
Last updated: 15:31
No Notes Added Yet
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.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
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
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(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 |
| #(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 |
| # | 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% |
| #(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 |
| #(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 |
| # | 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 |
| # | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 | 1 | 15.04 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.01 |
| DII | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.26 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.62 | 9.48 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.11 | 1.11 | 1.11 | 1.11 | 1.12 | 1.11 | 1.11 | 1.11 | 1.64 | 24.53 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.