SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Dell India Pvt Ltd. - (Amalgamated)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: IT - Hardware | Small Cap | Dell India Pvt Ltd. Share Price

BSE Share Price
Not Listed

Dell India Pvt Ltd. - (Amalgamated)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: IT - Hardware | Small Cap | Dell India Pvt Ltd. Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹0 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹0
TTM Sales
₹7,031 Cr.
Book Value per Share
-
P/E Ratio
0.00
Industry PE
58.9
Price to Book (P/B)
0.00
Price to Sales (P/S)
0.00
EV/EBITDA
0.00
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
-396.38%
Return on Capital Employed (ROCE)
-388.28%
Return on Assets (ROA)
-8.22%
Operating Profit Margin
0.2%
Net Profit Margin
-3.11%
Gross Profit Margin
0.2%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-0.75%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
-93.69%
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
%
Pledged shares (%) of Promoter's holding (%)
%
Reserves
₹-57 Cr.
Equity
₹0 Cr.
Face Value
₹10
All Time Low / High
- / -

Dell India Pvt . - (Amalgamated) stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13TTM
ROCE % 87.6%72.1%228.4%-108.1%0%163.1%37.7%-20.3%-388.3%-

Growth Parameters

Sales 1434837541,5833,0594,2256,5767,0847,0317,031
Sales YoY Gr.-236.7%56.2%110%93.2%38.1%55.7%7.7%-0.8%-
Adj EPS 9.5-52.4107.3-245.7-341.8904.1358.4606.6-247.40
YoY Gr.--651.7%NA-328.9%NANA-60.4%69.2%-140.8%-
BVPS (₹) 20.125.6132.8-112.9-450.5449.9808.4658.4-216.80
Adj Net
Profit
2.4-13.126.8-61.4-85.422689.6152-61.90
Cash Flow from Ops. 25.919.1143-96.300203200-6-
Debt/CF from Ops. 000-1.2000.50-1.5-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales NA34.7%18.5%-0.8%
Adj EPS NANA-164.9%-140.8%
BVPSNANA-178.4%-132.9%
Share Price - - - -

Key Financial Parameters

Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13TTM
Return on
Equity %
47.1-229.4135.6-2464.3121.3-2985755782.7-112.1-0
Op. Profit
Mgn %
3-3.36.1-10.5-1.36.92.33.50.2NAN
Net Profit
Mgn %
1.7-2.73.6-3.9-2.85.41.42.1-0.90
Debt to
Equity
000-4.202.80.50-0.2-
Working Cap
Days
0108110128132166119951050
Cash Conv.
Cycle
0-20-32-2-9,893-10,831-80,107-8,609-36,6100

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13
Sales143.41482.87754.061,583.263,059.464,224.796,575.907,084.207,031
Operating Expenses + 139.15499.43709.081,749.253,0983,933.556,427.306,835.207,015.30
Manufacturing Costs2.359.162.417.7200000
Material Costs115.18407.90644.461,456.2800-23.93-89.80-49.80
Employee Cost 5.3421.5631.24000000
Other Costs 16.2960.8230.97285.253,0983,933.556,451.236,9257,065.10
Operating Profit 4.25-16.5644.98-165.99-38.54291.24148.6024915.70
Operating Profit Margin (%) 3.0%-3.4%6.0%-10.5%-1.3%6.9%2.3%3.5%0.2%
Other Income + 0.7222.464.45114.300013.2000
Exceptional Items 0-0.790.5801.48-1.330-270.20-224.20
Interest 000000000
Depreciation 0.5714.8214.2227.8337.2025.2026.2023.50
Profit Before Tax 4.414.1245.20-65.92-64.88252.71136.60-47.40-232
Tax 1.852.7718.39-4.5019.5227.6247-9.90-13.20
Profit After Tax 2.561.3526.81-61.42-84.41225.0989.60-37.50-218.80
PAT Margin (%) 1.8%0.3%3.6%-3.9%-2.8%5.3%1.4%-0.5%-3.1%
Adjusted EPS (₹)10.25.4107.3-245.0-337.0900.4358.4-150.0-875.0
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%

Valuation of Dell India Pvt Ltd. - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13

Equity and Liabilities

Shareholders Fund + 5.046.3933.20-28.22-112.62112.47202.10164.60-54.20
Share Capital 2.502.502.502.502.502.502.502.502.50
Reserves 2.543.8930.70-30.72-115.12109.97199.60162.10-56.70
Debt +000117031010005.50
Long Term Debt000117031010005.50
Short Term Debt000000000
Minority Interest000000000
Trade Payables77.93156299.05603.581,111.521,376.981,297.601,610.101,948.60
Others Liabilities 40.6872.45116.27343.97602.401,276.38742.90774.10874.20
Total Liabilities 123.65234.83448.521,036.341,601.303,075.832,342.602,548.802,774.10

Fixed Assets

Net Fixed Assets +4.357.2616.29126.66115.51100.1289.9090.7091.80
Gross Block4.9210.0422.82146.87162.14178.37181.60208.50226.10
Accumulated Depreciation0.572.786.5320.2146.6378.2691.70117.80134.30
CWIP 0.33023.8200.540.084.601.801.20
Investments 000000000
Inventories30.5450.3270.51230.23251.97386.41588.50544.30592.10
Trade Receivables35.0988.55158.57482.65698.741,052.16852.809521,107.60
Cash Equivalents 23.1837.23144.6764.01124.16486.17456.20545.40546.30
Others Assets 30.1651.4734.67132.79410.381,050.89350.60414.60435.10
Total Assets 123.65234.83448.521,036.341,601.303,075.832,342.602,548.802,774.10

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'10Mar'11Mar'12Mar'13
Cash Flow From Operating Activity + 25.9419.11142.82-96.320203.30200.30-6
PBT 4.414.1245.20-64.910138.10222.8012.20
Adjustment 0.247.413.7347.7308.80-267.50-246.60
Changes in Working Capital 23.049.99107.78-63.410149.9354.2334.4
Tax Paid -1.74-2.40-13.89-15.730-109.90-115.10-109.70
Cash Flow From Investing Activity + -5.24-5.07-35.39-98.830-10.30-5.205.10
Capex -5.25-5.53-38.68-101.570-28.20-32.30-24.40
Net Investments 00000000
Others 0.010.463.292.74017.9027.1029.50
Cash Flow From Financing Activity + 000114.490-223-105.901.80
Net Proceeds from Shares 00000000
Net Proceeds from Borrowing 00000005.50
Interest Paid 000-2.510-13-5.90-3.70
Dividend Paid 00000000
Others 0001170-210-1000
Net Cash Flow 20.7014.05107.44-80.660-3089.200.90

Financial Ratio

PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13
Ratios
ROE (%)50.8523.67135.46N/AN/A056.97-20.45N/A
ROCE (%)87.5572.11228.35N/AN/A163.1237.71-20.31N/A
Asset Turnover Ratio1.162.692.212.132.321.812.432.92.64
PAT to CFO Conversion(x)10.1314.165.33N/AN/A0.92.24N/AN/A
Working Capital Days
Receivable Days89.3046.7059.8073.9070.5075.6052.9046.5053.50
Inventory Days77.7030.6029.2034.7028.8027.6027.1029.2029.50
Payable Days247104.70128.90113.10000-5,909.300

Management X-Ray

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Dell India Pvt Ltd. - (Amalgamated) FAQs

The current trading price of Dell India Pvt Ltd. on 01-Jan-1970 05:30 is ₹0.00.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 31-Dec-1969 the market cap of Dell India Pvt Ltd. stood at ₹0.00 Cr

The latest P/E ratio of Dell India Pvt Ltd. as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Dell India Pvt Ltd. as of 31-Dec-1969 is 0.00.

The 52-week high of Dell India Pvt Ltd. is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Dell India Pvt Ltd. is ₹7,031 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Dell India Pvt Ltd. - (Amalgamated)

No data to display
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×