Delta Corp

₹117.7 0.9 | 0.8%

WEBSITE BSE:532848 NSE : DELTA CORP 10 May, 16:01

Market Cap ₹3150 Cr.

Stock P/E 12.9

P/B 1.3

Current Price ₹117.7

Book Value ₹ 94

Face Value 1

52W High ₹260

Dividend Yield 1.06%

52W Low ₹ 110

Edit Ratio

Delta Corp Research see more...

Overview Inc. Year: 1990Industry: Miscellaneous

Delta Corp Ltd is an India-based holding enterprise this is engaged within the casino (live, electronic and on line) gaming enterprise in India. The Company's segments comprises Casino Gaming Division, Online Skill Gaming Division and Hospitality Division. It operates in Goa, Daman, Gurgaon, Sikkim and Nepal within the Casino Gaming, Hospitality and Online Skill Gaming section thru its subsidiaries. It owns and operates casinos in India, inside the states of Goa and Sikkim and an international casino in Nepal, providing approximately 2,000 gaming positions. It is also engaged in the on line gaming area through Gauss Networks Pvt Ltd, which operates the online poker site, Adda52.Com. It operates Deltin Royale and Deltin JAQK offshore casinos, and Deltin Caravela, a floating lodge with a casino in India. It additionally operates the Casino Deltin Denzong in Gangtok, Sikkim. The Company owns approximately two hotels and a villa in Goa and one hotel in Daman.

Delta Corp Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Delta Corp Quarterly Results

#(Fig in Cr.)	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Net Sales	247	218	250	270	273	214	273	271	232	195
Other Income	5	18	6	10	12	19	14	12	13	18
Total Income	252	237	256	280	285	233	287	283	244	213
Total Expenditure	140	149	163	170	171	154	177	171	176	153
Operating Profit	112	87	94	110	114	79	110	112	69	60
Interest	2	2	2	2	3	2	2	3	3	3
Depreciation	14	16	14	15	15	15	16	17	16	15
Exceptional Income / Expenses	-1	-7	0	0	0	0	0	0	0	50
Profit Before Tax	96	63	77	93	96	62	92	92	50	92
Provision for Tax	24	15	20	25	11	11	24	23	15	20
Profit After Tax	71	48	57	68	85	51	68	69	34	72
Adjustments	-1	-0	-0	0	0	-0	0	-0	0	0
Profit After Adjustments	70	48	57	68	85	51	68	69	34	72
Adjusted Earnings Per Share	2.6	1.8	2.1	2.6	3.2	1.9	2.5	2.6	1.3	2.7

Delta Corp Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	425	559	300	375	455	608	798	773	419	616	1021	971
Other Income	19	31	7	7	5	29	31	33	35	38	46	57
Total Income	444	590	307	382	460	636	829	807	454	654	1067	1027
Total Expenditure	341	409	233	255	291	361	468	487	397	477	656	677
Operating Profit	103	181	74	128	169	276	361	320	57	177	412	351
Interest	15	33	51	41	35	10	13	16	14	16	24	11
Depreciation	8	17	35	36	36	37	38	49	53	56	59	64
Exceptional Income / Expenses	5	-14	-5	10	4	1	4	1	-9	-8	0	50
Profit Before Tax	85	117	-17	56	99	228	315	256	-18	98	329	326
Provision for Tax	34	52	11	20	28	74	114	71	8	30	67	82
Profit After Tax	51	65	-27	36	71	155	201	185	-26	68	262	243
Adjustments	-22	-30	5	3	3	1	-4	1	1	-1	-1	0
Profit After Adjustments	29	36	-22	38	74	156	197	186	-24	67	261	243
Adjusted Earnings Per Share	1.3	1.6	-1	1.7	3.2	5.8	7.3	6.9	-0.9	2.5	9.8	9.1

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	66%	10%	11%	9%
Operating Profit CAGR	133%	9%	8%	15%
PAT CAGR	285%	12%	11%	18%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-43%	-7%	-11%	3%
ROE Average	13%	5%	7%	7%
ROCE Average	17%	7%	11%	11%

Delta Corp Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	773	776	765	835	920	1683	1942	1955	1942	2022	2219
Minority's Interest	162	52	24	27	16	14	8	3	1	1	2
Borrowings	301	241	224	186	24	1	0	0	0	0	0
Other Non-Current Liabilities	2	36	37	-29	-24	-5	3	37	27	35	92
Total Current Liabilities	368	259	230	187	326	348	305	249	173	243	236
Total Liabilities	1606	1363	1281	1207	1262	2040	2258	2244	2143	2301	2550
Fixed Assets	349	760	854	861	852	1224	1229	1286	1242	1197	1211
Other Non-Current Assets	696	210	108	30	33	39	97	90	110	156	274
Total Current Assets	562	393	319	316	377	778	932	868	792	947	1065
Total Assets	1606	1363	1281	1207	1262	2040	2258	2244	2143	2301	2550

Delta Corp Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	132	46	54	20	22	29	123	73	94	60	96
Cash Flow from Operating Activities	285	228	84	117	131	229	101	319	57	127	154
Cash Flow from Investing Activities	-413	65	-25	-17	-65	-460	-78	-215	-10	-36	-73
Cash Flow from Financing Activities	42	-284	-93	-98	-59	301	-73	-83	-80	-44	-52
Net Cash Inflow / Outflow	-86	8	-34	2	7	69	-50	21	-34	46	29
Closing Cash & Cash Equivalent	46	54	20	22	29	123	73	94	60	96	125

Delta Corp Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	1.27	1.57	-0.97	1.66	3.18	5.81	7.26	6.85	-0.9	2.51	9.77
CEPS(Rs)	2.6	3.6	0.32	3.1	4.62	7.17	8.8	8.61	1.02	4.64	11.99
DPS(Rs)	0.25	0.25	0.1	0.2	0.35	1	1.25	1.5	1	1.25	1.25
Book NAV/Share(Rs)	34.03	33.91	33.16	36	39.64	62.66	71	71.19	71.31	74.08	81.39
Core EBITDA Margin(%)	19.94	26.87	22.18	32.15	36.06	34.34	33.6	30.3	4.3	18.6	29.38
EBIT Margin(%)	23.6	27.01	11.58	25.88	29.45	33.2	33.38	28.77	-0.73	15.11	28.46
Pre Tax Margin(%)	19.97	21.03	-5.52	14.86	21.76	31.75	32.07	27.07	-3.54	13.02	26.49
PAT Margin (%)	11.98	11.72	-9.13	9.47	15.59	21.51	20.45	19.52	-5.01	9.05	21.11
Cash Profit Margin (%)	13.89	14.68	2.43	19.05	23.53	26.67	24.29	24.65	5.34	16.54	25.82
ROA(%)	3.3	4.41	-2.07	2.86	5.74	9.37	9.34	8.21	-1.16	3.05	10.82
ROE(%)	6.78	8.48	-3.56	4.46	8.11	11.93	11.15	9.59	-1.33	3.49	12.62
ROCE(%)	8.1	12.65	3.12	8.91	12.07	16.9	18.06	13.98	-0.19	5.71	16.68
Receivable days	33.99	26.76	54.84	17.98	7.41	3.18	2.83	1.43	1.49	1.64	1.17
Inventory Days	237.64	100.74	85.94	68.25	56.31	35.52	30.92	39.13	79.89	63.48	49.71
Payable days	16.31	22.08	310.18	230.86	192.55	166.18	141.78	145.41	354.41	185.1	95.69
PER(x)	32.18	63.08	0	39.89	56.83	43.07	35.07	9.56	0	131.77	18.5
Price/Book(x)	1.2	2.92	2.42	1.84	4.57	4	3.59	0.92	2.27	4.46	2.22
Dividend Yield(%)	0.61	0.25	0.12	0.3	0.19	0.4	0.49	2.29	0.62	0.38	0.69
EV/Net Sales(x)	3.21	4.57	7.22	4.65	9.64	10.83	8.56	2.17	10.17	14.16	4.61
EV/Core EBITDA(x)	13.22	14.07	29.31	13.67	25.94	23.87	18.91	5.24	74.29	49.16	11.44
Net Sales Growth(%)	16.57	31.31	-46.3	25.07	21.18	33.65	31.29	-3.06	-45.84	47.09	65.67
EBIT Growth(%)	-6.09	50.3	-76.97	179.45	37.89	78.38	37.19	-16.89	-101.37	3143.82	212.36
PAT Growth(%)	-24.01	28.41	-141.85	229.77	99.44	118.35	29.67	-7.92	-113.81	365.93	286.66
EPS Growth(%)	-41.68	23.53	-161.89	270.5	92.17	82.56	24.95	-5.66	-113.18	377.45	289.72
Debt/Equity(x)	0.63	0.46	0.44	0.29	0.24	0	0	0	0	0	0
Current Ratio(x)	1.53	1.52	1.38	1.69	1.16	2.24	3.05	3.49	4.57	3.9	4.5
Quick Ratio(x)	0.88	1.25	1.09	1.31	0.95	2.04	2.74	3.06	3.9	3.3	3.68
Interest Cover(x)	6.49	4.51	0.68	2.35	3.83	23.01	25.54	16.95	-0.26	7.24	14.5
Total Debt/Mcap(x)	0.52	0.16	0.18	0.16	0.05	0	0	0	0	0	0

Delta Corp Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	33.26	33.23	33.31	33.31	33.31	33.28	33.28	33.26	33.26	33.26
FII	5.8	0	7.69	6.72	6.28	5.35	6.68	5.06	1.56	1.91
DII	10.89	17.15	13.62	12.85	12.82	14.5	18.04	15.73	12.19	8.93
Public	50.05	49.63	45.38	47.11	47.59	46.87	42.01	45.95	53	55.9
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	8.88	8.88	8.91	8.91	8.91	8.91	8.91	8.91	8.91	8.91
FII	1.55	0	2.06	1.8	1.68	1.43	1.79	1.35	0.42	0.51
DII	2.91	4.58	3.64	3.44	3.43	3.88	4.83	4.21	3.26	2.39
Public	13.36	13.26	12.14	12.6	12.73	12.54	11.24	12.31	14.19	14.97
Others	0	0	0	0	0	0	0	0	0	0
Total	26.7	26.73	26.74	26.74	26.75	26.76	26.76	26.78	26.78	26.78

Pros

Debtor days have improved from 185.1 to 95.69days.
Company is almost debt free.

Cons

Promoter holding is low: 33.26%.
Company has a low return on equity of 5% over the last 3 years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Delta Corp News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Delta Corp

Add Watchlist

Delta Corp Research see more...

Overview Inc. Year: 1990Industry: Miscellaneous

Delta Corp Share Price

Alert Data

Quarterly Price

Peer Comparison

Delta Corp Quarterly Results

Delta Corp Profit & Loss

Growth Rates

Delta Corp Balance Sheet

Delta Corp Cash Flow

Delta Corp Ratios

Delta Corp Shareholding Pattern

Delta Corp News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!