Subscribe

Delta Corp Limited (DELTACORP.NS)

INR64.96 -1.29 (-1.95%)
IN NSE Consumer Cyclical Gambling, Resorts & Casinos
Address Delta House, Plot No. 12 400069
Mumbai, MH, IN
CEO Ashish Kiran Kapadia
IPO 2007-11-02
ISIN INE124G01033

Explore sections of this company profile

Also trades on Bombay Stock Exchange · DELTACORP.BO (INR) National Stock Exchange of India · DELTACORP.NS (INR)
Description

Delta Corp. Ltd. (India) engages in the business of gaming and entertainment. The firm owns and manages casinos in India. It operates through the following segments: Casino Gaming and Hospitality. The company was founded in 1990 and is headquartered in Mumbai, India.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
INR64.96 -1.29 (-1.95%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
7M
Beta
0.55
Float Shares
174.62M
Free Float %
65.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+2.16% -0.54% -10.33% +17.55% -8.02% -7.34% -28.95% -73.89% -64.13% -21.11% +172.21%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
64.96
DCF (Unlevered) 53.81 -17.2%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Quality scores
Altman Z-Score
3.70
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
4 / 5
High
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Gambling, Resorts & Casinos: +5.3%
    -5.6% Q1'26: -11.7% (vs Q1'25)
  • EPS growth Gambling, Resorts & Casinos: +9.4%
    -65.7% Q1'26: -90.1% (vs Q1'25)
  • FCF margin FCF growth · Gambling, Resorts & Casinos: +17.3%
    +13.0% Q1'26: +22.7% (vs Q1'25)
  • EBIT margin Gambling, Resorts & Casinos: +17.5%
    +12.2% Q1'26: +15.2% (vs Q1'25)
  • ROIC Gambling, Resorts & Casinos: +8.0%
    +3.1% Q1'26: +3.7% (vs Q1'25)
  • Share dilution Gambling, Resorts & Casinos: +0.3%
    -0.1% Q1'26: +0.8% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Gambling, Resorts & Casinos: 0.94×
    0.38× Q1'26: 0.33× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.54) × ERP
WACC = 97% × Ke + 3% × Kd (12.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 55.86 Current price: 64.96
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2011
actual
Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
1 Rev. Ana.
1 EPS Ana.
Mar 2027
1 Rev. Ana.
1 EPS Ana.
Mar 2028
1 Rev. Ana.
1 EPS Ana.
Mar 2029
1 Rev. Ana.
1 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Mar 2031
1 Rev. Ana.
1 EPS Ana.
Mar 2032
1 Rev. Ana.
1 EPS Ana.
Mar 2033
1 Rev. Ana.
1 EPS Ana.
Revenue
3.76B
est: 3.70B (+1.6%)
3.00B
est: 3.57B (-15.9%)
3.78B
est: 5.22B (-27.6%)
4.55B
est: 5.22B (-12.9%)
6.08B
est: 4.60B (+32.0%)
7.98B
est: 6.15B (+29.8%)
7.73B
est: 7.95B (-2.7%)
4.19B
est: 7.64B (-45.2%)
6.16B
est: 4.86B (+26.7%)
9.64B
est: 7.46B (+29.3%)
9.25B
est: 9.11B (+1.6%)
7.30B
est: 18.59B (-60.8%)
4.60B
4.60B – 4.60B
-75.2% YoY
4.60B
4.60B – 4.60B
+0.0% YoY
6.15B
6.15B – 6.15B
+33.6% YoY
7.95B
7.95B – 7.95B
+29.3% YoY
7.64B
7.64B – 7.64B
-3.8% YoY
4.86B
4.86B – 4.86B
-36.4% YoY
7.46B
7.46B – 7.46B
+53.3% YoY
9.11B
9.11B – 9.11B
+22.2% YoY
EBITDA
1.91B
est: 1.36B (+41.2%)
694.33M
est: 1.31B (-46.8%)
1.33B
est: 1.91B (-30.4%)
1.70B
est: 487.89M (+248.4%)
2.71B
est: 1.43B (+88.9%)
3.54B
est: 3.75B (-5.4%)
3.10B
est: 3.71B (-16.5%)
395.20M
est: 2.05B (-80.8%)
1.60B
est: 3.36B (-52.4%)
3.97B
est: 4.02B (-1.4%)
4.00B
est: 5.69B (-29.7%)
4.62B
est: 7.20B (-35.8%)
1.77B
1.77B – 1.77B
-75.4% YoY
1.77B
1.77B – 1.77B
+0.0% YoY
2.37B
2.37B – 2.37B
+33.6% YoY
3.06B
3.06B – 3.06B
+29.3% YoY
2.95B
2.95B – 2.95B
-3.8% YoY
1.87B
1.87B – 1.87B
-36.4% YoY
2.87B
2.87B – 2.87B
+53.3% YoY
3.51B
3.51B – 3.51B
+22.2% YoY
EBIT
1.88B
est: 1.04B (+80.1%)
308.89M
est: 1.00B (-69.3%)
936.74M
est: 1.47B (-36.3%)
1.30B
est: 844.71M (+53.3%)
2.33B
est: 1.76B (+32.4%)
3.17B
est: 2.77B (+14.1%)
2.61B
est: 2.81B (-7.2%)
-131.40M
est: 1.40B (-109.4%)
1.04B
est: 2.29B (-54.6%)
3.39B
est: 2.74B (+23.6%)
3.37B
est: 3.88B (-13.1%)
4.08B
est: 5.49B (-25.7%)
1.44B
1.44B – 1.44B
-73.8% YoY
1.44B
1.44B – 1.44B
+0.0% YoY
1.92B
1.92B – 1.92B
+33.6% YoY
2.48B
2.48B – 2.48B
+29.3% YoY
2.39B
2.39B – 2.39B
-3.8% YoY
1.52B
1.52B – 1.52B
-36.4% YoY
2.33B
2.33B – 2.33B
+53.3% YoY
2.85B
2.85B – 2.85B
+22.2% YoY
Net Income
1.66B
est: 2.11B (-21.5%)
-227.71M
est: 481.92M (-147.3%)
425.83M
est: 1.12B (-62.1%)
737.49M
est: 335.38M (+119.9%)
1.56B
est: 979.92M (+58.7%)
1.97B
est: 2.04B (-3.4%)
1.86B
est: 1.93B (-3.9%)
-241.00M
est: 1.13B (-121.3%)
669.90M
est: 1.86B (-63.9%)
2.61B
est: 2.22B (+17.7%)
2.44B
est: 3.14B (-22.2%)
2.49B
est: 16.49B (-84.9%)
1.04B
1.04B – 1.04B
-93.7% YoY
1.04B
1.04B – 1.04B
+0.0% YoY
1.65B
1.65B – 1.65B
+59.5% YoY
2.00B
2.00B – 2.00B
+20.8% YoY
1.83B
1.83B – 1.83B
-8.6% YoY
897.52M
897.52M – 897.52M
-50.8% YoY
1.76B
1.76B – 1.76B
+96.3% YoY
2.37B
2.37B – 2.37B
+34.7% YoY
SGA
274.10M
est: 1.07B (-74.4%)
346.85M
est: 1.03B (-66.4%)
388.01M
est: 2.55B (-84.8%)
510.49M
est: 1.70B (-70.0%)
995.79M
est: 3.07B (-67.5%)
1.29B
est: 3.82B (-66.2%)
1.16B
est: 3.01B (-61.4%)
1.16B
est: 1.95B (-40.5%)
1.23B
est: 3.19B (-61.5%)
1.17B
est: 3.82B (-69.4%)
1.18B
est: 5.40B (-78.2%)
5.28B
est: 6.09B (-13.3%)
1.08B
1.08B – 1.08B
-82.3% YoY
1.08B
1.08B – 1.08B
+0.0% YoY
1.44B
1.44B – 1.44B
+33.6% YoY
1.86B
1.86B – 1.86B
+29.3% YoY
1.79B
1.79B – 1.79B
-3.8% YoY
1.14B
1.14B – 1.14B
-36.4% YoY
1.75B
1.75B – 1.75B
+53.3% YoY
2.13B
2.13B – 2.13B
+22.2% YoY
EPS
9.05
est: 7.88 (+14.9%)
-0.99
est: 1.80 (-155.0%)
1.66
est: 4.20 (-60.5%)
3.19
est: 4.20 (-24.0%)
5.92
est: 3.88 (+52.7%)
7.30
est: 6.18 (+18.1%)
6.85
est: 7.47 (-8.3%)
-0.90
est: 6.83 (-113.2%)
2.51
est: 3.36 (-25.2%)
9.77
est: 6.59 (+48.2%)
9.12
est: 8.88 (+2.7%)
9.30
est: 61.36 (-84.8%)
3.88
3.88 – 3.88
-93.7% YoY
3.88
3.88 – 3.88
+0.0% YoY
6.18
6.18 – 6.18
+59.5% YoY
7.47
7.47 – 7.47
+20.8% YoY
6.83
6.83 – 6.83
-8.6% YoY
3.36
3.36 – 3.36
-50.8% YoY
6.59
6.59 – 6.59
+96.3% YoY
8.88
8.88 – 8.88
+34.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-06-12 B+ 3/5 1/5 2/5 4/5 4/5 3/5 4/5
2026-06-11 B+ 3/5 1/5 2/5 4/5 4/5 3/5 4/5
2026-06-10 B+ 3/5 1/5 2/5 4/5 4/5 3/5 4/5
2026-06-09 B+ 3/5 1/5 2/5 4/5 4/5 3/5 4/5
2026-06-08 B+ 3/5 1/5 2/5 4/5 4/5 3/5 4/5
2026-06-05 B+ 3/5 1/5 3/5 4/5 4/5 3/5 4/5
2026-06-04 B+ 3/5 1/5 3/5 4/5 4/5 3/5 4/5
2026-06-03 B+ 3/5 1/5 3/5 4/5 4/5 3/5 4/5
2026-06-02 B+ 3/5 1/5 3/5 4/5 4/5 3/5 4/5
2026-06-01 B+ 3/5 1/5 3/5 4/5 4/5 3/5 4/5
2026-05-29 B+ 3/5 1/5 3/5 4/5 4/5 3/5 4/5
2026-05-27 B+ 3/5 1/5 3/5 4/5 4/5 3/5 4/5
2026-05-26 B+ 3/5 1/5 3/5 4/5 4/5 3/5 4/5
2026-05-25 B+ 3/5 1/5 3/5 4/5 4/5 3/5 4/5
2026-05-22 B+ 3/5 1/5 3/5 4/5 4/5 3/5 4/5
2026-05-21 B+ 3/5 1/5 3/5 4/5 4/5 3/5 4/5
2026-05-20 B+ 3/5 1/5 3/5 4/5 4/5 3/5 4/5
2026-05-19 B+ 3/5 1/5 3/5 4/5 3/5 3/5 4/5
2026-05-18 B+ 3/5 1/5 3/5 4/5 3/5 3/5 4/5
2026-05-15 B+ 3/5 1/5 3/5 4/5 3/5 3/5 4/5
2026-05-14 B+ 3/5 1/5 3/5 4/5 3/5 3/5 4/5
2026-05-13 B 3/5 1/5 2/5 4/5 3/5 3/5 4/5
2026-05-12 B 3/5 1/5 2/5 4/5 3/5 3/5 4/5
2026-05-11 B+ 3/5 1/5 2/5 4/5 3/5 3/5 5/5
2026-05-08 B+ 3/5 1/5 2/5 4/5 3/5 3/5 5/5
2026-05-07 B+ 3/5 1/5 2/5 4/5 3/5 3/5 5/5
2026-05-06 B+ 3/5 1/5 2/5 4/5 3/5 3/5 5/5
2026-05-05 B+ 3/5 1/5 2/5 4/5 3/5 3/5 5/5
2026-05-04 B+ 3/5 1/5 2/5 4/5 3/5 3/5 5/5
2026-04-30 B+ 3/5 1/5 2/5 4/5 3/5 3/5 5/5
2026-04-29 B 3/5 1/5 2/5 4/5 2/5 3/5 5/5
2026-04-28 B 3/5 1/5 2/5 4/5 2/5 3/5 5/5
2026-04-27 B 3/5 1/5 2/5 4/5 2/5 3/5 5/5
2026-04-24 B 3/5 1/5 2/5 4/5 2/5 3/5 5/5
2026-04-23 C- 1/5 1/5 1/5 1/5 1/5 4/5 1/5
2026-04-22 C- 1/5 1/5 1/5 1/5 1/5 4/5 1/5
2026-04-21 C- 1/5 1/5 1/5 1/5 1/5 4/5 1/5
2026-04-20 C- 1/5 1/5 1/5 1/5 1/5 4/5 1/5
2026-04-17 C- 1/5 1/5 1/5 1/5 1/5 4/5 1/5
2026-04-16 C- 1/5 1/5 1/5 1/5 1/5 4/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-707.30M
OE per share TTM
-2.64
Owner's Yield
-3.96%
Maintenance CapEx ratio
16.61%
Maint CapEx / Avg PPE
139.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
325.2K
Shares Outstanding
267.77M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Ashish Kiran Kapadia MD & Executive Director 33M male
Anil Malani President & Chief Financial Officer male
Anjali Jaydev Mody President of Projects for Design & Execution female
Dilip Narendra Vaidya Vice President of Secretarial, Company Secretary & Compliance Officer male
Manoj Jain Chief Operating Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits