Dashboard/DEVX

DEVX

FAIRLY_VALUED

Dev Accelerator Limited

Others · NSE

↑ 4.4% vs fair value

52W Low

₹30

+18.5% from low

52W High

₹64

-44.6% from high

Valuation Gauge

FAIRLY_VALUED+4.4% Margin of Safety

OVERVALUEDFAIRLY VALUEDUNDERVALUED

Current Price

₹36

Fair Value

₹37

Fair Value Analysis

₹37

Based on free cash flow projections and balance sheet strength analysis and earnings growth potential for Others sector companies

High confidence

Cash Flow Analysis

33% weight

₹89

Balance Sheet Value

33% weight

₹14

Growth Valuation

33% weight

₹8

Price vs Market

DEVX

Nifty 50

Shareholding Pattern

Stock Health Score

Mixed Signals

5.2 / 10

67% data

Profitability

6/10

ROE of 1.6% is below the Others sector benchmark of 15%

Debt & Leverage

3/10

D/E ratio of 1.8x is elevated above Others sector norm of 1.5x — watch debt levels

Valuation vs Peers

1/10

P/E of 85.7x is 2.1x the Others sector median of 40x — expensive

Cash Flow

10/10

FCF margin of 51.7% — exceptional cash generation (₹82 Cr)

Earnings Growth

5/10

Growth data unavailable — scored neutral

Dividend

4/10

No dividend — typical for growth-stage companies

Sentiment Trend — Last 30 Days

Historical Returns

Key Financials

EPS (TTM)

₹0.4

P/E Ratio

85.7x

P/B Ratio

1.8x

ROE

1.6%

ROCE

12%

Debt / Equity

1.77x

Beta

—

Div Yield

—

FCF (Cr)

₹82 Cr

Revenue (Cr)

₹159 Cr

EPS Growth 5Y

—

Mkt Cap (Cr)

₹316 Cr

52W High

₹64.1

52W Low

₹30

Book Value/Share

₹19.9

Financial History

Annual P&L data not available yet.

Peer Comparison

Others

Stock	Price	Fair Value	MoS%	P/E	ROE	Signal
STARPAPER Star Paper Mills Limited	₹132	₹657.4	+79.9%	5.1	44.2%	UNDERVALUED
MUFTI Credo Brands Marketing Limited	₹72.9	₹314.3	+76.8%	10.2	16.4%	UNDERVALUED
HEADSUP Heads UP Ventures Limited	₹7	₹28.8	+75.7%	3.7	—	UNDERVALUED
JINDRILL Jindal Drilling And Industries Limited	₹485.4	₹1,838.1	+73.6%	5.9	13.3%	UNDERVALUED
SHANTIGOLD Shanti Gold International Limited	₹174	₹628	+72.3%	9.5	23.6%	UNDERVALUED
SHANKARA Shankara Building Products Limited	₹120.9	₹417.1	+71.0%	3.8	15.9%	UNDERVALUED
KSOLVES Ksolves India Limited	₹289	₹944.6	+69.4%	22.2	114.6%	UNDERVALUED
SEDEMAC SEDEMAC Mechatronics Limited	₹1,672.5	₹5,216	+67.9%	142.9	20.2%	UNDERVALUED