Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹290Cr
Finance - Investment/Others
Rev Gr TTM
Revenue Growth TTM
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

DELPHIFX
VS
| Quarter | Sep 2024 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | | 247.5 | 408.1 |
| 18 | 13 | 10 | 47 | 61 |
Operating Profit Operating ProfitCr |
| -27.5 | -5.2 | 19.1 | 5.5 | 4.2 |
Other Income Other IncomeCr | 5 | 5 | 5 | 1 | 8 |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 8 |
Depreciation DepreciationCr | 0 | 1 | 0 | 1 | 2 |
| 0 | -10 | 6 | 2 | 0 |
| 0 | -4 | 2 | 2 | 0 |
|
Growth YoY PAT Growth YoY% | | | | -200.0 | 106.9 |
| 1.2 | -46.3 | 37.8 | -0.3 | 0.6 |
| 0.0 | -0.3 | 0.3 | 0.0 | 0.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2025 |
|---|
|
| | 25.3 | 28.4 | 19.1 | |
| 4,740 | 5,942 | 7,637 | 9,201 | 55 |
Operating Profit Operating ProfitCr |
| 0.9 | 0.8 | 0.7 | -0.4 | -0.9 |
Other Income Other IncomeCr | 10 | 5 | 8 | 29 | 19 |
Interest Expense Interest ExpenseCr | 13 | 11 | 7 | 4 | 3 |
Depreciation DepreciationCr | 5 | 5 | 4 | 3 | 1 |
| 35 | 37 | 51 | -18 | 2 |
| 13 | 13 | 18 | -20 | 0 |
|
| | 6.2 | 42.1 | -94.0 | |
| 0.5 | 0.4 | 0.4 | 0.0 | 3.6 |
| 0.8 | 1.1 | 1.8 | -0.7 | 0.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 |
|---|
Equity Capital Equity CapitalCr | 12 | 12 | 12 | 11 |
| 78 | 114 | 167 | 94 |
Current Liabilities Current LiabilitiesCr | 141 | 136 | 188 | 138 |
Non Current Liabilities Non Current LiabilitiesCr | 30 | 29 | 34 | 50 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 191 | 199 | 274 | 237 |
Non Current Assets Non Current AssetsCr | 69 | 93 | 126 | 56 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 |
|---|
Operating Cash Flow Operating Cash FlowCr | 14 | 24 | 64 | -5 |
Investing Cash Flow Investing Cash FlowCr | -9 | -8 | 20 | 16 |
Financing Cash Flow Financing Cash FlowCr | -29 | -14 | -11 | -43 |
|
Free Cash Flow Free Cash FlowCr | 12 | 19 | 59 | 5 |
| 63.5 | 103.0 | 193.3 | -274.1 |
CFO To EBITDA CFO To EBITDA% | 32.4 | 49.6 | 115.0 | 13.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 204 | 402 | 1,224 | 578 | 120 |
Price To Earnings Price To Earnings | 15.7 | 19.3 | 37.2 | 0.0 | 61.3 |
Price To Sales Price To Sales | 0.0 | 0.1 | 0.2 | 0.1 | 5.1 |
Price To Book Price To Book | 2.3 | 3.2 | 6.8 | 5.5 | 0.5 |
| 5.4 | 8.8 | 21.3 | -13.5 | |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.0 | 100.0 | 100.0 | |
| 0.9 | 0.8 | 0.7 | -0.4 | -0.9 |
| 0.5 | 0.4 | 0.4 | 0.0 | 3.6 |
| 29.3 | 25.6 | 19.6 | -8.6 | |
| 24.2 | 18.4 | 18.4 | 1.9 | |
| 8.3 | 7.9 | 8.2 | 0.7 | |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Delphi World Money Limited is an **RBI-authorized Category II Authorized Dealer** currently undergoing a transformative evolution. Following the **2024-2025** strategic restructuring under its new ultimate parent, **Eraaya Lifespaces Limited**, the company has transitioned from a standalone foreign exchange provider into a diversified global hub for the **Ebix Group’s** travel, hospitality, and financial technology interests.
---
### **Strategic Pivot: The Integrated Travel-Fintech Ecosystem**
Delphi is executing a "Phygital" strategy—combining a massive physical distribution network with advanced SaaS-based digital platforms. The company aims to capture the full travel value chain, from corporate expense management to luxury experiential tourism and cross-border remittances.
#### **Core Business Segments & Market Presence**
* **Foreign Exchange & Remittances:** Provides currency notes, traveler’s cheques, prepaid cards, and outward remittances (DD/TT). It serves as a key agent for the **Money Transfer Service Scheme (MTSS)** with global partners **Western Union, MoneyGram, and Ria**.
* **Corporate & B2B Travel:** Manages travel for **500+ organizations** and **500,000+ employees**. The segment processed over **0.3 crore transactions** in the most recent fiscal year.
* **E-commerce & Distribution (Via.com):** Operates a portal with a network of **50,000+ agents** across India, the Philippines, Indonesia, Singapore, and the UAE.
* **Luxury & Experiential Travel:** Operates the **Deccan Odyssey** (a 21-coach luxury train) and holds a dominant share in the Indian luxury rail market.
* **MICE & Holidays:** Provides curated solutions through heritage brands **Mercury Travels** (est. 1948) and **Swiss Travel Bureau**.
#### **Operational Infrastructure**
| Asset Type | Scale / Reach |
| :--- | :--- |
| **Physical Network** | **18 direct branches**; **60,000+ network locations** |
| **Transport Hubs** | **39 counters** at major Int'l Airports (Delhi, Mumbai, etc.); **12 seaports** |
| **Digital Reach** | **in.via.com** platform serving Southeast Asia and the Middle East |
---
### **Corporate Structure & Consolidation Path**
The company has aggressively consolidated the **Ebix Group’s** travel assets to centralize management and financial control.
* **Ebix Travels Private Limited (ETPL):** Delphi acquired management control in **September 2025**. Following a conversion of **₹171.19 crore** in Inter-Corporate Deposits (ICDs) and a subsequent **₹81 crore** preferential allotment, Delphi’s stake in ETPL stands at **43.23%**.
* **Subsidiary Network:**
* **Mercury Travels Pvt Ltd:** **100%** owned by ETPL.
* **Ebix Cabs Private Limited:** **52.94%** owned by ETPL.
* **Via Philippines Travels Corp:** **100%** owned by ETPL.
* **PT Adya Tours (Indonesia):** **51%** owned by ETPL.
---
### **Technology Portfolio: North American Insurance SaaS**
Through its broader ecosystem integration, the company maintains a footprint in the North American **Life and Annuity (L&A)** insurance markets via specialized SaaS platforms:
* **Order Entry:** **AnnuityNet** and **LifeSpeed** streamline insurance applications.
* **Illustrations:** **WinFlex** is used by **35+ carriers** and **275,000+ users**.
* **Underwriting:** **TPP (The Policy Processor)** automates risk assessment.
* **CRM:** **SmartOffice** is deployed by over **35,000 agencies**.
---
### **Financial Performance & Growth Guidance**
Delphi is emerging from a period of structural consolidation with a sharp recovery in operational metrics.
#### **Key Financial Metrics (INR Crore)**
| Metric | Q3 FY26 | Q2 FY26 | FY 2024-25 | FY 2023-24 |
| :--- | :---: | :---: | :---: | :---: |
| **Total Revenue** | **54.7** | **44.2** | **1.87** | **14.99** |
| **Adjusted EBITDA** | **5.25** | **(6.05)** | - | - |
| **Profit After Tax** | - | - | **1.96** | **15.19** |
#### **FY2027 Targets**
Management has issued aggressive guidance based on platform scalability:
* **GMV Target:** **₹9,400 crore** (representing **~35-40% growth**).
* **Revenue Growth:** Projected at **45-50%**.
* **EBITDA Target:** **₹48 crore** (representing **~80-100% growth**).
---
### **Capital Structure & Governance Actions**
To improve liquidity and support a **₹1,000 crore** investment limit for expansion, the company executed several capital market actions in **February 2026**:
* **Share Sub-division:** Face value split from **₹10** to **₹2**.
* **Bonus Issue:** **2:1 ratio** allotment, increasing paid-up capital to **₹49.05 crore**.
* **Rights Issue:** Raised **₹99.76 crore** in **November 2025** at **₹191/share**.
* **MPS Compliance:** Promoter holding was reduced to **75%** in **December 2023**, resolving long-standing regulatory non-compliance.
---
### **Risk Factors & Regulatory Oversight**
Investors should note significant legacy and structural risks currently being managed:
* **FEMA & Tax Litigation:** The **Enforcement Directorate** levied a **₹32.91 crore** penalty for legacy FEMA non-compliance. Additionally, a **₹45.7 crore** GST demand regarding "intermediary services" is under appeal.
* **Group Financial Exposure:** As of **December 2024**, the company had **₹173.09 crore** in outstanding **Inter-Corporate Deposits (ICDs)**. Auditors issued a **Qualified Conclusion** in **February 2026** regarding a **₹33.75 crore** ICD provided to the ultimate holding company without prior shareholder approval.
* **Legal Challenges:** A commercial suit by **Bull Value Incorporated VCC** is challenging the **Rights Issue** and the change in management control of ETPL; the matter is currently **sub-judice**.
* **Asset Quality:** **47.30%** of total debtors (**₹21.25 crore**) were aged **above 180 days** as of late 2024.
* **Credit Rating:** Long-term bank facilities are rated **CARE BB+; Stable** (downgraded from BBB- in late 2024).
---
### **Future Growth Levers**
1. **AI Integration:** Utilizing AI for dynamic pricing and demand forecasting to expand margins.
2. **Corporate Travel:** Targeting the **₹75,000 crore** Indian corporate travel market via the **Zillious** SaaS expense management tool.
3. **Global DMCs:** Establishing Destination Management Offices in the **USA, UK, Switzerland, and Australia**.
4. **Fintech Cross-Sell:** Embedding credit and insurance products into existing B2B and MSME platforms.