Construction - Real Estate · Founded 2006 · www.dilipbuildcon.com · BSE 540047 · NSE DBL · ISIN INE917M01012
No Notes Added Yet
Business
Dilip Buildcon Ltd. (DBL) is an Indian infrastructure development company primarily engaged in the construction of roads and highways. Its core business model revolves around Engineering, Procurement, and Construction (EPC) contracts, where it manages projects from design to completion. DBL also undertakes projects under the Hybrid Annuity Model (HAM) and Build-Operate-Transfer (BOT) basis, where it takes on development and operational risk for a defined period. The company generates revenue by executing these projects for government bodies (like NHAI) and other clients, receiving progress payments based on milestones achieved for EPC, and annuities/tolls for HAM/BOT projects. DBL also has a growing presence in mining, urban development, irrigation, and railway projects, often leveraging its extensive fleet of owned equipment and in-house execution capabilities.
Revenue Mix
DBL's primary revenue driver is its Roads and Highways segment, which includes EPC, HAM, and BOT projects. While specific percentages can fluctuate annually, this segment historically contributes the majority of its revenue. The company has been diversifying its portfolio, with Mining emerging as a significant and growing segment. Other infrastructure segments like Railways, Irrigation, Buildings, and Urban Development contribute a smaller but increasing portion to the overall revenue mix.
Industry
The Indian construction sector is highly competitive, fragmented, and significantly driven by government spending on infrastructure. DBL operates as a large-sized EPC player, particularly strong in the roads and highways space. It competes with other established infrastructure companies like L&T, IRB Infrastructure Developers, Ashoka Buildcon, and PNC Infratech. DBL distinguishes itself through its robust in-house execution capabilities, large owned fleet of modern equipment, and a track record of timely project completion, which helps it pre-qualify for and win complex, large-scale projects across various states in India.
MOAT
DBL's competitive advantages, or 'moats,' include:
Strong Execution Track Record: Proven ability to complete projects ahead of schedule, enhancing its reputation and qualification for new bids.
Extensive Owned Equipment Fleet: A large and modern fleet of construction equipment reduces reliance on rentals, improves project control, and lowers operational costs.
Backward Integration: The company owns quarries and crushing plants, ensuring a consistent supply of raw materials and cost efficiencies.
Pre-qualification Capabilities: Its experience and financial strength allow it to bid for large and complex government-funded projects, which smaller players cannot.
Pan-India Presence: Operates across multiple states, diversifying geographical risk and potential project pipeline.
Growth Drivers
Government Infrastructure Push: Continued high budgetary allocation and focus on infrastructure development by the Indian government (e.g., Bharatmala Pariyojana, National Infrastructure Pipeline).
Expanding Order Book: Securing new projects in roads, railways, mining, and other infrastructure segments.
Diversification: Growth in non-road segments like mining, railways, and urban infrastructure provides new revenue streams and reduces dependency on a single sector.
Asset Monetization: Divestment of operational HAM and BOT assets to release capital for new project development and debt reduction.
Operational Efficiencies: Leveraging its owned equipment and in-house expertise to improve project margins and accelerate execution.
Risks
High Debt Levels: Construction is a capital-intensive business, and DBL carries significant debt, making it vulnerable to interest rate fluctuations and liquidity pressures.
Working Capital Management: Delays in receipt of payments from clients and significant working capital requirements can strain finances.
Intense Competition: Fierce bidding environment can put pressure on project margins.
Execution Risk: Project delays, cost overruns, and issues related to land acquisition or environmental clearances can impact profitability and reputation.
Regulatory & Policy Changes: Changes in government policies, funding patterns, or environmental regulations can affect project viability and future prospects.
Arbitration & Litigation: Disputes with clients or subcontractors can lead to financial costs and project delays.
Management & Ownership
Dilip Buildcon Ltd. was founded by Mr. Dilip Suryavanshi, who serves as the Chairman & Managing Director. He is a first-generation entrepreneur with extensive experience in the construction sector, known for his hands-on approach to project execution and operational efficiency. The management team generally comprises experienced professionals in engineering, finance, and project management. The promoter group holds a significant stake in the company, aligning their interests with those of other shareholders.
Outlook
DBL operates in a sector with strong tailwinds from India's ambitious infrastructure development plans, which presents a significant opportunity for order book growth. Its strong execution capabilities and diverse project portfolio (including mining and railways) position it to capitalize on these opportunities. However, the company faces inherent challenges related to its high debt load and the capital-intensive nature of its business, demanding prudent financial management and efficient working capital cycles. Its ability to successfully monetize HAM/BOT assets to deleverage and fund new projects, alongside maintaining robust project execution and healthy bidding discipline, will be crucial for sustained growth and profitability. The outlook remains balanced between the immense sector potential and the operational and financial discipline required to navigate a competitive and capital-intensive industry.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 3366 | 3134 | 2461 | 2590 | 3096 | 2620 | 1926 | 2138 | 2300 | 2378 |
| Other Income | 50 | 20 | 59 | 43 | 50 | 216 | 69 | 170 | 61 | 47 |
| Total Income | 3416 | 3154 | 2520 | 2633 | 3146 | 2837 | 1995 | 2308 | 2361 | 2425 |
| Total Expenditure | 3036 | 2656 | 1962 | 2113 | 2435 | 2100 | 1455 | 1756 | 1908 | 1949 |
| Operating Profit | 380 | 498 | 558 | 520 | 711 | 737 | 540 | 552 | 453 | 476 |
| Interest | 252 | 297 | 322 | 320 | 309 | 498 | 320 | 349 | 236 | 245 |
| Depreciation | 90 | 88 | 86 | 86 | 87 | 78 | 77 | 75 | 68 | 74 |
| Exceptional Income / Expenses | 99 | 0 | 158 | 94 | 36 | 169 | 122 | 585 | 4 | 0 |
| Profit Before Tax | 137 | 113 | 309 | 208 | 350 | 331 | 265 | 713 | 153 | 157 |
| Provision for Tax | 134 | -26 | 43 | 51 | 74 | 59 | 51 | -76 | 29 | 29 |
| Profit After Tax | 3 | 140 | 266 | 158 | 277 | 271 | 214 | 789 | 124 | 128 |
| Adjustments | 3 | -20 | -31 | -42 | -106 | -43 | -33 | 41 | -62 | -15 |
| Profit After Adjustments | 5 | 119 | 235 | 115 | 171 | 229 | 181 | 830 | 62 | 113 |
| Adjusted Earnings Per Share | 0.4 | 8.2 | 16.1 | 7.9 | 11.7 | 14.1 | 11.2 | 51.1 | 3.8 | 7 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 4300 | 5319 | 7937 | 9416 | 9725 | 10168 | 9566 | 10644 | 12012 | 11317 | 8984 | 8742 |
| Other Income | 16 | 12 | 17 | 47 | 38 | 42 | 38 | 254 | 219 | 136 | 516 | 347 |
| Total Income | 4317 | 5331 | 7955 | 9463 | 9763 | 10210 | 9605 | 10898 | 12231 | 11453 | 9500 | 9089 |
| Total Expenditure | 3320 | 4159 | 6466 | 7651 | 7657 | 8040 | 8794 | 9873 | 10665 | 9166 | 7218 | 7068 |
| Operating Profit | 997 | 1172 | 1489 | 1812 | 2105 | 2171 | 811 | 1025 | 1566 | 2287 | 2281 | 2021 |
| Interest | 519 | 555 | 590 | 872 | 1136 | 1174 | 1057 | 901 | 1013 | 1249 | 1403 | 1150 |
| Depreciation | 200 | 245 | 292 | 362 | 470 | 443 | 400 | 398 | 379 | 346 | 298 | 294 |
| Exceptional Income / Expenses | 0 | 0 | 24 | -2 | 70 | 32 | -58 | 379 | 318 | 289 | 880 | 711 |
| Profit Before Tax | 277 | 372 | 631 | 577 | 569 | 586 | -704 | 103 | 492 | 981 | 1461 | 1288 |
| Provision for Tax | 47 | 14 | 61 | 33 | 164 | 168 | -154 | 105 | 291 | 141 | 63 | 33 |
| Profit After Tax | 230 | 358 | 570 | 544 | 405 | 418 | -550 | -1 | 201 | 840 | 1398 | 1255 |
| Adjustments | 0 | 0 | 8 | 4 | -45 | -146 | 20 | 49 | -7 | -199 | -96 | -69 |
| Profit After Adjustments | 230 | 358 | 578 | 547 | 360 | 272 | -530 | 47 | 194 | 641 | 1302 | 1186 |
| Adjusted Earnings Per Share | 0 | 26.2 | 42.2 | 40 | 26.3 | 19.9 | -36.3 | 3.2 | 13.3 | 43.8 | 80.2 | 73.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -21% | -5% | -2% | 8% |
| Operating Profit CAGR | -0% | 31% | 1% | 9% |
| PAT CAGR | 66% | 0% | 27% | 20% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -19% | 9% | -7% | 5% |
| ROE Average | 24% | 16% | 6% | 15% |
| ROCE Average | 19% | 17% | 12% | 15% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 932 | 1719 | 2276 | 2806 | 3141 | 3400 | 3551 | 4002 | 4370 | 5064 | 6829 |
| Minority's Interest | 0 | 0 | 14 | 29 | 162 | 373 | -1 | -3 | 5 | 191 | 132 |
| Borrowings | 1760 | 2272 | 2939 | 4820 | 5985 | 7009 | 5964 | 3961 | 5052 | 6935 | 5592 |
| Other Non-Current Liabilities | 307 | 313 | 480 | 888 | 933 | 658 | 486 | 476 | 423 | 827 | 91 |
| Total Current Liabilities | 3277 | 3715 | 4592 | 5620 | 6495 | 6891 | 6151 | 6929 | 6787 | 6638 | 6015 |
| Total Liabilities | 6276 | 8019 | 10575 | 14439 | 16717 | 18331 | 16151 | 15365 | 16636 | 19655 | 18659 |
| Fixed Assets | 1655 | 1967 | 2044 | 3031 | 2908 | 2730 | 1789 | 1529 | 1531 | 1427 | 1421 |
| Other Non-Current Assets | 1384 | 2283 | 3309 | 4597 | 6174 | 7256 | 5431 | 5254 | 6123 | 8424 | 7836 |
| Total Current Assets | 3238 | 3769 | 5175 | 6799 | 7635 | 8321 | 8861 | 8427 | 8964 | 9805 | 9402 |
| Total Assets | 6276 | 8019 | 10575 | 14439 | 16717 | 18331 | 16151 | 15365 | 16636 | 19655 | 18659 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 267 | 116 | 163 | 295 | 521 | 789 | 569 | 355 | -70 | 736 | 1158 |
| Cash Flow from Operating Activities | 269 | 614 | 1299 | 1169 | 44 | 1082 | 1624 | 2845 | 1080 | 131 | 1204 |
| Cash Flow from Investing Activities | -171 | -1007 | -1518 | -2512 | -278 | -1322 | 445 | 26 | -111 | -731 | 468 |
| Cash Flow from Financing Activities | -248 | 440 | 350 | 1569 | 502 | 261 | -2295 | -3028 | -431 | 1022 | -2503 |
| Net Cash Inflow / Outflow | -151 | 47 | 132 | 227 | 267 | 20 | -226 | -157 | 539 | 422 | -831 |
| Closing Cash & Cash Equivalent | 116 | 163 | 295 | 521 | 789 | 809 | 343 | 198 | 468 | 463 | 86 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0 | 26.15 | 42.23 | 40.03 | 26.29 | 19.9 | -36.26 | 3.23 | 13.27 | 43.83 | 80.17 |
| CEPS(Rs) | 36.69 | 44.08 | 63.02 | 66.24 | 63.99 | 62.97 | -10.25 | 27.16 | 39.65 | 81.12 | 104.41 |
| DPS(Rs) | 0.03 | 1 | 1 | 1 | 1 | 1 | 0.1 | 0.1 | 1 | 1 | 1 |
| Book NAV/Share(Rs) | 0 | 125.68 | 166.42 | 205.16 | 229.68 | 248.58 | 242.84 | 273.68 | 289.75 | 337.25 | 420.4 |
| Core EBITDA Margin(%) | 22.8 | 21.81 | 18.54 | 18.74 | 21.26 | 20.93 | 8.08 | 7.24 | 11.21 | 19.01 | 19.65 |
| EBIT Margin(%) | 18.52 | 17.43 | 15.38 | 15.38 | 17.53 | 17.31 | 3.7 | 9.44 | 12.53 | 19.7 | 31.88 |
| Pre Tax Margin(%) | 6.45 | 7 | 7.95 | 6.12 | 5.85 | 5.77 | -7.35 | 0.97 | 4.09 | 8.67 | 16.26 |
| PAT Margin (%) | 5.34 | 6.72 | 7.18 | 5.77 | 4.16 | 4.11 | -5.75 | -0.01 | 1.67 | 7.42 | 15.57 |
| Cash Profit Margin (%) | 9.99 | 11.33 | 10.86 | 9.62 | 9 | 8.47 | -1.57 | 3.73 | 4.83 | 10.48 | 18.88 |
| ROA(%) | 3.87 | 5 | 6.13 | 4.35 | 2.6 | 2.39 | -3.19 | -0.01 | 1.26 | 4.63 | 7.3 |
| ROE(%) | 26.45 | 26.98 | 28.54 | 21.4 | 13.61 | 12.79 | -15.82 | -0.04 | 4.88 | 18.32 | 23.78 |
| ROCE(%) | 18.42 | 17.64 | 18.54 | 16.61 | 15.21 | 13.48 | 2.69 | 8.74 | 13.51 | 17.02 | 19.44 |
| Receivable days | 92.61 | 64.14 | 48.39 | 44.9 | 43.54 | 41.57 | 40.35 | 40.22 | 40.54 | 43.4 | 62.29 |
| Inventory Days | 107.28 | 111.31 | 84.84 | 87.81 | 96.64 | 102.2 | 123.77 | 116.72 | 104.04 | 112.33 | 140.72 |
| Payable days | 156.66 | 92.64 | 143.97 | 222.32 | 221.61 | 233.26 | 238.37 | 221.32 | 232.8 | 240.6 | 370.9 |
| PER(x) | 0 | 13.42 | 23.7 | 16.08 | 8.03 | 29.15 | 0 | 52.24 | 34.43 | 10.86 | 4.84 |
| Price/Book(x) | 0 | 2.79 | 6.02 | 3.14 | 0.92 | 2.33 | 0.99 | 0.62 | 1.58 | 1.41 | 0.92 |
| Dividend Yield(%) | 0 | 0.28 | 0.1 | 0.16 | 0.47 | 0.17 | 0.04 | 0.06 | 0.22 | 0.21 | 0.26 |
| EV/Net Sales(x) | 0.84 | 1.67 | 2.31 | 1.67 | 1.15 | 1.73 | 1.23 | 0.82 | 1.1 | 1.35 | 1.56 |
| EV/Core EBITDA(x) | 3.64 | 7.56 | 12.32 | 8.66 | 5.3 | 8.12 | 14.46 | 8.49 | 8.42 | 6.7 | 6.15 |
| Net Sales Growth(%) | 55.7 | 23.69 | 49.22 | 18.63 | 3.28 | 4.56 | -5.92 | 11.26 | 12.86 | -5.79 | -20.61 |
| EBIT Growth(%) | 62.71 | 16.37 | 31.71 | 18.64 | 17.68 | 3.25 | -79.92 | 184.25 | 49.74 | 48.21 | 28.43 |
| PAT Growth(%) | 183.05 | 55.67 | 59.37 | -4.62 | -25.56 | 3.36 | -231.4 | 99.75 | 0 | 317.78 | 66.49 |
| EPS Growth(%) | 0 | 33.32 | 61.5 | -5.23 | -34.32 | -24.3 | -282.19 | 108.92 | 310.31 | 230.26 | 82.93 |
| Debt/Equity(x) | 3.89 | 2.46 | 2.17 | 2.64 | 2.88 | 3.09 | 2.47 | 1.66 | 1.71 | 1.93 | 1.18 |
| Current Ratio(x) | 0.99 | 1.01 | 1.13 | 1.21 | 1.18 | 1.21 | 1.44 | 1.22 | 1.32 | 1.48 | 1.56 |
| Quick Ratio(x) | 0.51 | 0.57 | 0.69 | 0.76 | 0.77 | 0.77 | 0.88 | 0.73 | 0.81 | 0.95 | 0.99 |
| Interest Cover(x) | 1.53 | 1.67 | 2.07 | 1.66 | 1.5 | 1.5 | 0.33 | 1.11 | 1.49 | 1.79 | 2.04 |
| Total Debt/Mcap(x) | 0 | 0.88 | 0.36 | 0.84 | 3.14 | 1.32 | 2.49 | 2.7 | 1.08 | 1.37 | 1.28 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 70.15 | 70.15 | 70.15 | 70.15 | 70.15 | 63.14 | 63.14 | 63.14 | 63.14 | 63.14 |
| FII | 2.89 | 2.8 | 3.07 | 3.18 | 3.13 | 2.76 | 2.91 | 2.47 | 1.97 | 1.99 |
| DII | 9.08 | 9.17 | 9.51 | 9.47 | 6.54 | 5.88 | 5.1 | 5.19 | 5.06 | 5.08 |
| Public | 17.88 | 17.88 | 17.27 | 17.19 | 20.17 | 28.21 | 28.85 | 29.2 | 29.82 | 29.79 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 10.26 | 10.26 | 10.26 | 10.26 | 10.26 | 10.26 | 10.26 | 10.26 | 10.26 | 10.26 |
| FII | 0.42 | 0.41 | 0.45 | 0.47 | 0.46 | 0.45 | 0.47 | 0.4 | 0.32 | 0.32 |
| DII | 1.33 | 1.34 | 1.39 | 1.39 | 0.96 | 0.96 | 0.83 | 0.84 | 0.82 | 0.83 |
| Public | 2.61 | 2.61 | 2.53 | 2.51 | 2.95 | 4.58 | 4.69 | 4.74 | 4.84 | 4.84 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 14.62 | 14.62 | 14.62 | 14.62 | 14.62 | 16.24 | 16.24 | 16.24 | 16.24 | 16.24 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -21% | -5% | -2% | +8% |
| Operating Profit CAGR | 0% | +31% | +1% | +9% |
| PAT CAGR | +66% | — | +27% | +20% |
| Share Price CAGR | -19% | +9% | -7% | +5% |
| ROE Average | +24% | +16% | +6% | +15% |
| ROCE Average | +19% | +17% | +12% | +15% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 70.15 | 70.15 | 70.15 | 70.15 | 70.15 | 63.14 | 63.14 | 63.14 | 63.14 | 63.14 |
| FII | 2.89 | 2.8 | 3.07 | 3.18 | 3.13 | 2.76 | 2.91 | 2.47 | 1.97 | 1.99 |
| DII | 9.08 | 9.17 | 9.51 | 9.47 | 6.54 | 5.88 | 5.1 | 5.19 | 5.06 | 5.08 |
| Public | 17.88 | 17.88 | 17.27 | 17.19 | 20.17 | 28.21 | 28.85 | 29.2 | 29.82 | 29.79 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 10.26 | 10.26 | 10.26 | 10.26 | 10.26 | 10.26 | 10.26 | 10.26 | 10.26 | 10.26 |
| FII | 0.42 | 0.41 | 0.45 | 0.47 | 0.46 | 0.45 | 0.47 | 0.4 | 0.32 | 0.32 |
| DII | 1.33 | 1.34 | 1.39 | 1.39 | 0.96 | 0.96 | 0.83 | 0.84 | 0.82 | 0.83 |
| Public | 2.61 | 2.61 | 2.53 | 2.51 | 2.95 | 4.58 | 4.69 | 4.74 | 4.84 | 4.84 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 14.62 | 14.62 | 14.62 | 14.62 | 14.62 | 16.24 | 16.24 | 16.24 | 16.24 | 16.24 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
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.
Your relationship manager will connect with you shortly.