Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Delphi World Money Ltd

DELPHIFX
NSE
11.81
0.94%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Delphi World Money Ltd

DELPHIFX
NSE
11.81
0.94%
30 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
290Cr
Close
Close Price
11.81
Industry
Industry
Finance - Investment/Others
PE
Price To Earnings
29.53
PS
Price To Sales
5.29
Revenue
Revenue
55Cr
Rev Gr TTM
Revenue Growth TTM
PAT Gr TTM
PAT Growth TTM
Peer Comparison
How does DELPHIFX stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
DELPHIFX
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2024Dec 2024Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
1413125064
Growth YoY
Revenue Growth YoY%
247.5408.1
Expenses
ExpensesCr
1813104761
Operating Profit
Operating ProfitCr
-4-1233
OPM
OPM%
-27.5-5.219.15.54.2
Other Income
Other IncomeCr
55518
Interest Expense
Interest ExpenseCr
11118
Depreciation
DepreciationCr
01012
PBT
PBTCr
0-10620
Tax
TaxCr
0-4220
PAT
PATCr
0-6500
Growth YoY
PAT Growth YoY%
-200.0106.9
NPM
NPM%
1.2-46.337.8-0.30.6
EPS
EPS
0.0-0.30.30.00.0

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2025
Revenue
RevenueCr
4,7825,9907,6929,16055
Growth
Revenue Growth%
25.328.419.1
Expenses
ExpensesCr
4,7405,9427,6379,20155
Operating Profit
Operating ProfitCr
434855-400
OPM
OPM%
0.90.80.7-0.4-0.9
Other Income
Other IncomeCr
10582919
Interest Expense
Interest ExpenseCr
1311743
Depreciation
DepreciationCr
55431
PBT
PBTCr
353751-182
Tax
TaxCr
131318-200
PAT
PATCr
22233322
Growth
PAT Growth%
6.242.1-94.0
NPM
NPM%
0.50.40.40.03.6
EPS
EPS
0.81.11.8-0.70.1

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019
Equity Capital
Equity CapitalCr
12121211
Reserves
ReservesCr
7811416794
Current Liabilities
Current LiabilitiesCr
141136188138
Non Current Liabilities
Non Current LiabilitiesCr
30293450
Total Liabilities
Total LiabilitiesCr
261291400293
Current Assets
Current AssetsCr
191199274237
Non Current Assets
Non Current AssetsCr
699312656
Total Assets
Total AssetsCr
261291400293

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019
Operating Cash Flow
Operating Cash FlowCr
142464-5
Investing Cash Flow
Investing Cash FlowCr
-9-82016
Financing Cash Flow
Financing Cash FlowCr
-29-14-11-43
Net Cash Flow
Net Cash FlowCr
-24173-32
Free Cash Flow
Free Cash FlowCr
1219595
CFO To PAT
CFO To PAT%
63.5103.0193.3-274.1
CFO To EBITDA
CFO To EBITDA%
32.449.6115.013.5

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
2044021,224578120
Price To Earnings
Price To Earnings
15.719.337.20.061.3
Price To Sales
Price To Sales
0.00.10.20.15.1
Price To Book
Price To Book
2.33.26.85.50.5
EV To EBITDA
EV To EBITDA
5.48.821.3-13.5
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.0100.0100.0
OPM
OPM%
0.90.80.7-0.4-0.9
NPM
NPM%
0.50.40.40.03.6
ROCE
ROCE%
29.325.619.6-8.6
ROE
ROE%
24.218.418.41.9
ROA
ROA%
8.37.98.20.7
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.