Login
Home
Charts
Search
Watchlist
Products

Delphi World Money Ltd

DELPHIFX·NSE
5.63+4.84%Wed, 23 Sept '26

Delphi World Money Ltd

DELPHIFX
NSE
5.63
+4.84%
|Wed, 23 Sept '26
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
138Cr
Close
Close Price
5.63
Industry
Industry
Finance - Investment/Others
PE
Price To Earnings
33.12
PS
Price To Sales
0.71
Revenue
Revenue
194Cr
Rev Gr TTM
Revenue Growth TTM
PAT Gr TTM
PAT Growth TTM

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
Revenue
RevenueCr
14131312506469
Growth YoY
Revenue Growth YoY%
247.5408.1445.1
Expenses
ExpensesCr
18131010476172
Operating Profit
Operating ProfitCr
-4-13233-3
OPM
OPM%
-27.5-5.223.519.15.54.2-4.5
Other Income
Other IncomeCr
55551811
Interest Expense
Interest ExpenseCr
1111184
Depreciation
DepreciationCr
0100121
PBT
PBTCr
0-1076202
Tax
TaxCr
0-442204
PAT
PATCr
0-63500-2
Growth YoY
PAT Growth YoY%
-200.0106.9-164.8
NPM
NPM%
1.2-46.322.837.8-0.30.6-2.7
EPS
EPS
0.0-0.30.20.30.00.0-0.1
QuarterSep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
Revenue
RevenueCr
14131312506469
Growth YoY
Revenue Growth YoY%
247.5408.1445.1
Expenses
ExpensesCr
18131010476172
Operating Profit
Operating ProfitCr
-4-13233-3
OPM
OPM%
-27.5-5.223.519.15.54.2-4.5
Other Income
Other IncomeCr
55551811
Interest Expense
Interest ExpenseCr
1111184
Depreciation
DepreciationCr
0100121
PBT
PBTCr
0-1076202
Tax
TaxCr
0-442204
PAT
PATCr
0-63500-2
Growth YoY
PAT Growth YoY%
-200.0106.9-164.8
NPM
NPM%
1.2-46.322.837.8-0.30.6-2.7
EPS
EPS
0.0-0.30.20.30.00.0-0.1

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2011Mar 2016Mar 2017Mar 2018Mar 2019Mar 2025Mar 2026
Revenue
RevenueCr
3,4604,7825,9907,6929,16055194
Growth
Revenue Growth%
25.328.419.1254.6
Expenses
ExpensesCr
3,4374,7405,9427,6379,20155189
Operating Profit
Operating ProfitCr
23434855-4005
OPM
OPM%
0.70.90.80.7-0.4-0.92.4
Other Income
Other IncomeCr
61058291924
Interest Expense
Interest ExpenseCr
7131174313
Depreciation
DepreciationCr
2554314
PBT
PBTCr
13353751-18211
Tax
TaxCr
7131318-2008
PAT
PATCr
13222333223
Growth
PAT Growth%
6.242.1-94.046.9
NPM
NPM%
0.40.50.40.40.03.61.5
EPS
EPS
0.81.11.8-0.70.10.2
Financial YearMar 2011Mar 2016Mar 2017Mar 2018Mar 2019Mar 2025Mar 2026
Revenue
RevenueCr
3,4604,7825,9907,6929,16055194
Growth
Revenue Growth%
25.328.419.1254.6
Expenses
ExpensesCr
3,4374,7405,9427,6379,20155189
Operating Profit
Operating ProfitCr
23434855-4005
OPM
OPM%
0.70.90.80.7-0.4-0.92.4
Other Income
Other IncomeCr
61058291924
Interest Expense
Interest ExpenseCr
7131174313
Depreciation
DepreciationCr
2554314
PBT
PBTCr
13353751-18211
Tax
TaxCr
7131318-2008
PAT
PATCr
13222333223
Growth
PAT Growth%
6.242.1-94.046.9
NPM
NPM%
0.40.50.40.40.03.61.5
EPS
EPS
0.81.11.8-0.70.10.2

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2026
Equity Capital
Equity CapitalCr
1212121149
Reserves
ReservesCr
7811416794277
Current Liabilities
Current LiabilitiesCr
141136188138
Non Current Liabilities
Non Current LiabilitiesCr
30293450
Total Liabilities
Total LiabilitiesCr
261291400293646
Current Assets
Current AssetsCr
191199274237
Non Current Assets
Non Current AssetsCr
699312656
Total Assets
Total AssetsCr
261291400293646
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2026
Equity Capital
Equity CapitalCr
1212121149
Reserves
ReservesCr
7811416794277
Current Liabilities
Current LiabilitiesCr
141136188138
Non Current Liabilities
Non Current LiabilitiesCr
30293450
Total Liabilities
Total LiabilitiesCr
261291400293646
Current Assets
Current AssetsCr
191199274237
Non Current Assets
Non Current AssetsCr
699312656
Total Assets
Total AssetsCr
261291400293646

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
142464-52763
Investing Cash Flow
Investing Cash FlowCr
-9-820167-34
Financing Cash Flow
Financing Cash FlowCr
-29-14-11-43-84
Net Cash Flow
Net Cash FlowCr
-24173-322633
Free Cash Flow
Free Cash FlowCr
1219595
CFO To PAT
CFO To PAT%
63.5103.0193.3-274.11,379.12,186.1
CFO To EBITDA
CFO To EBITDA%
32.449.6115.013.5-5,631.31,377.7
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
142464-52763
Investing Cash Flow
Investing Cash FlowCr
-9-820167-34
Financing Cash Flow
Financing Cash FlowCr
-29-14-11-43-84
Net Cash Flow
Net Cash FlowCr
-24173-322633
Free Cash Flow
Free Cash FlowCr
1219595
CFO To PAT
CFO To PAT%
63.5103.0193.3-274.11,379.12,186.1
CFO To EBITDA
CFO To EBITDA%
32.449.6115.013.5-5,631.31,377.7

Ratios

Consolidated
Standalone
Financial YearMar 2011Mar 2016Mar 2017Mar 2018Mar 2019Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
2044021,224578120196138
Price To Earnings
Price To Earnings
15.719.337.261.368.133.1
Price To Sales
Price To Sales
0.00.10.20.15.11.20.7
Price To Book
Price To Book
2.33.26.85.50.50.60.4
EV To EBITDA
EV To EBITDA
5.48.821.3-13.553.843.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.0100.0100.0
OPM
OPM%
0.70.90.80.7-0.4-0.92.42.4
NPM
NPM%
0.40.50.40.40.03.61.51.5
ROCE
ROCE%
29.325.619.6-8.65.05.0
ROE
ROE%
24.218.418.41.90.90.9
ROA
ROA%
8.37.98.20.70.50.5
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2011Mar 2016Mar 2017Mar 2018Mar 2019Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
2044021,224578120196138
Price To Earnings
Price To Earnings
15.719.337.261.368.133.1
Price To Sales
Price To Sales
0.00.10.20.15.11.20.7
Price To Book
Price To Book
2.33.26.85.50.50.60.4
EV To EBITDA
EV To EBITDA
5.48.821.3-13.553.843.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.0100.0100.0
OPM
OPM%
0.70.90.80.7-0.4-0.92.42.4
NPM
NPM%
0.40.50.40.40.03.61.51.5
ROCE
ROCE%
29.325.619.6-8.65.05.0
ROE
ROE%
24.218.418.41.90.90.9
ROA
ROA%
8.37.98.20.70.50.5
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Delphi World Money began as a neighbourhood foreign-exchange counter and has been reshaped twice by acquisition - first folded into the NASDAQ-listed Ebix group’s Indian financial-exchange network, and most recently repositioned as the listed platform through which Ebix’s entire global travel and hospitality portfolio is being consolidated. The recurring idea is simple: use a tightly regulated, cash-generating remittance licence as the anchor, then bolt on higher-growth services - multicurrency cards, corporate travel management, online hotel bookings, luxury train holidays - that the same customers naturally need. # Business segments Three engines at different stages - a regulated forex-and-remittance cash generator, a full-spectrum travel platform being consolidated from the group, and a corporate-travel technology layer - each feeding the same traveller and expatriate wallet. ## 1. Foreign exchange and remittance: the licensed anchor **An RBI-granted licence to buy and sell foreign currency and to pay out inward remittances is the entry ticket that competitors cannot easily replicate, and it throws off a spread on every transaction.** - **Earns the spread, not a fee** - the company buys foreign currency at one rate and sells it at another, capturing the difference; on money transfers, it adds commissions and service charges paid by the overseas principals whose products it distributes. - **Two-way natural hedge** - inward remittances bring foreign currency into the business, which it can then sell to outbound travellers, so the two sides of the house partly offset each other’s exchange-rate exposure before any forward-cover is taken. - **Physical cash, real-time risk** - the company holds inventory of foreign-currency notes daily and manages price risk through a centralised treasury that monitors mark-to-market positions across all branches and hedges residual liability in the forwards market. - **Distribution is the moat** - it operates 18 of its own branches and, through its group network, airport counters at Delhi, Mumbai, Chennai and Kolkata, plus a franchisee and sub-agent web of over 60,000 locations that pushes money-transfer services deep into the country. - **Compliance as a service** - every transaction runs through a back-office IT system that enforces RBI-mandated AML and KYC checks, which means the company is selling regulatory assurance to its global money-transfer partners (Western Union, MoneyGram, Ria and others) as much as it is selling currency to travellers. ## 2. Travel and hospitality: the group’s growth platform **A full-spectrum travel business - corporate, online retail, luxury experiential and destination management - is being consolidated under one listed entity, turning a forex shop into a travel house.** - **Bought, not built from scratch** - the company acquired a 34.08% stake in Ebix Travels Private Limited by converting inter-corporate loans into compulsorily convertible debentures, which were then converted into equity, giving it management control of an operating travel portfolio that spans India, the Middle East, Singapore, Indonesia and the Philippines. - **Corporate travel at scale** - the corporate-travel arm manages programmes for over 500 organisations covering more than 500,000 employees, with a 150-strong professional team handling complex, multi-location compliance-heavy travel through a hybrid onsite-and-centralised model. - **Owns niche luxury inventory** - it holds what it calls a market-leading share in luxury train holidays in India and is building a destination-management business with planned offices in Switzerland, London, the US, Australia and New Zealand to source and serve high-end inbound and outbound experiential travellers. - **Online platforms with multiple storefronts** - the consumer-facing brands ‘VIA’, ‘VIASTAY’, ‘VIAWORLD’ and ‘TRAVELMASTI’ sell flights, hotels, packages and car rentals online, with via.com operating in India, the Middle East and Singapore. - **Embedded finance is the cross-sell engine** - the strategy ties travel bookings to forex, multicurrency prepaid cards, credit and insurance, so a traveller buying a holiday package is simultaneously sold the currency and payment tools to spend on it. ## 3. Corporate travel technology: the SaaS wedge **A stand-alone travel-booking and expense-management platform called Zillious is sold to enterprises as software, not as a travel agency, creating a non-compete entry into large corporates that already have a travel management company.** - **SaaS, not a service** - Zillious is positioned as a technology layer that integrates with a client’s existing expense and HRMS tools, so the company earns a software margin (expected around 40%) rather than a transaction commission. - **Opens doors that agencies cannot** - because it does not compete with incumbent travel management companies, it can be adopted by organisations that want to keep their existing travel partner but need better booking-compliance and approval workflows. # Group structure and partners **Delphi sits inside a multi-layered group that is restructuring through a US bankruptcy process that explicitly excludes the Indian and international operating entities, while the listed company itself is being used as the consolidation vehicle for the group’s travel assets.** - **Holding chain** - EbixCash World Money Limited is the immediate parent (holding 75%), EbixCash Limited is the Indian intermediary, and Ebix, Inc., a NASDAQ-listed multinational, is the ultimate holding company. - **Chapter 11 ring-fence** - Ebix, Inc. and certain US affiliates filed for Chapter 11 bankruptcy protection in December 2023, but the roughly 200 non-US affiliates - including Delphi World Money - are not part of the filing and continue normal operations. - **Asset consolidation in progress** - the conversion of loans to Ebix Travels Private Limited into a 34.08% equity stake, and the subsequent incorporation of a new step-down subsidiary (Mercury Travels Private Limited), show the group is actively moving its travel assets under Delphi’s umbrella. - **Related-party fabric** - the company routinely transacts with group entities - selling and buying services, extending inter-corporate deposits - and has received a comfort letter from EbixCash Limited backing the recoverability of loans to group companies that have negative net worth.

Documents — Delphi World Money Ltd

  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/675vkvkz7wrpuuq8v8jq4vuv.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/h2tknqj8cpu55t8bajdh4nby.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/1xs22glz0ixvsgreunxyao83.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/e6i904vv9ygimeq6j8c6anlo.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/narlijmhcpzr9sgld7lncx7h.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/q4p8jzueimhkb8lvgj9x9ict.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/42ut1wq7l3h37pbu3ypaerx8.pdf
  • Q1 FY2025 Quarterly Result (Jun 2024, PDF): https://www.stockscans.in/document/u6tzc9fz5ty7a0n7rth3hdwb.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/cehkl8o1b43zyeo8mmx2c16n.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/clbhgtr6siplbjyjshfuut8l.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/dtpqeikg3n4wxaexu8jshfwt.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/1plg0my4mr76cac1gpdgz0on.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/0za1c6jx80rvoxdqfsp1t0rv.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/mdcg58mksrcxcau476bidkbt.pdf