Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Delta Corp Ltd

DELTACORP
NSE
71.18
1.73%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Delta Corp Ltd

DELTACORP
NSE
71.18
1.73%
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
1,906Cr
Close
Close Price
71.18
Industry
Industry
Miscellaneous
PE
Price To Earnings
22.38
PS
Price To Sales
2.77
Revenue
Revenue
688Cr
Rev Gr TTM
Revenue Growth TTM
-6.36%
PAT Gr TTM
PAT Growth TTM
-65.74%
Peer Comparison
How does DELTACORP stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
DELTACORP
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterJun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
Revenue
RevenueCr
273261210185178188187183184183160161
Growth YoY
Revenue Growth YoY%
9.0-3.3-23.1-13.7-34.8-28.1-11.1-1.23.5-2.6-14.2-11.7
Expenses
ExpensesCr
177161154137131154138140145143136134
Operating Profit
Operating ProfitCr
9610056484734494339402428
OPM
OPM%
35.138.326.626.126.618.026.023.321.221.715.117.2
Other Income
Other IncomeCr
14121372151912224129610
Interest Expense
Interest ExpenseCr
233322111113
Depreciation
DepreciationCr
161716131214131312121013
PBT
PBTCr
92925010448384725338361922
Tax
TaxCr
242315211311-177381145
PAT
PATCr
6869357222273616529251416
Growth YoY
PAT Growth YoY%
18.61.2-59.341.3-68.2-61.23.4127.135.9-7.0-60.0-90.0
NPM
NPM%
25.026.616.439.212.214.419.190.116.013.78.910.2
EPS
EPS
2.52.61.32.70.81.01.36.21.10.90.50.6

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Revenue
RevenueCr
300378455608798773419616964848730688
Growth
Revenue Growth%
26.020.333.631.3-3.1-45.847.156.5-12.1-14.0-5.6
Expenses
ExpensesCr
233255291361479498406486614542543558
Operating Profit
Operating ProfitCr
6712316424731927613130350306187131
OPM
OPM%
22.232.536.140.640.035.73.121.036.336.125.619.0
Other Income
Other IncomeCr
316629363427304711127036
Interest Expense
Interest ExpenseCr
514135102556101166
Depreciation
DepreciationCr
353836373849535659565047
PBT
PBTCr
-176099228315256-1898329350401114
Tax
TaxCr
112028741147183067838429
PAT
PATCr
-274071155201185-266826226731785
Growth
PAT Growth%
244.379.4118.329.7-7.9-113.8365.9286.71.818.8-73.1
NPM
NPM%
-9.110.515.625.525.123.9-6.111.027.231.543.512.4
EPS
EPS
-1.01.73.25.97.36.8-0.92.59.89.19.33.2

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
232323272727272727272727
Reserves
ReservesCr
7427808971,6561,9151,9281,9151,9952,1922,4912,6382,225
Current Liabilities
Current LiabilitiesCr
195150286275118127168211226256191234
Non Current Liabilities
Non Current LiabilitiesCr
2332043536275751591009210689
Total Liabilities
Total LiabilitiesCr
1,2181,1811,2572,0082,0952,1422,1632,2932,5472,8662,9622,574
Current Assets
Current AssetsCr
2842893377057447477879161,051909946497
Non Current Assets
Non Current AssetsCr
9348929201,3031,3511,3951,3761,3771,4961,9562,0172,077
Total Assets
Total AssetsCr
1,2181,1811,2572,0082,0952,1422,1632,2932,5472,8662,9622,574

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
841161312291013195712715417049135
Investing Cash Flow
Investing Cash FlowCr
-25-12-65-460-78-215-10-36-73-1111-95
Financing Cash Flow
Financing Cash FlowCr
-93-102-59301-73-83-80-44-52-54-61-54
Net Cash Flow
Net Cash FlowCr
-342769-5021-3446296-10-15
Free Cash Flow
Free Cash FlowCr
731071118142253439835-40-144
CFO To PAT
CFO To PAT%
-306.1292.7184.7147.750.5172.6-221.7186.558.763.815.6158.3
CFO To EBITDA
CFO To EBITDA%
126.094.179.892.531.8115.6434.497.644.055.626.4103.4

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1,8511,5254,1916,6996,9011,7754,3238,8264,8352,9632,2291,324
Price To Earnings
Price To Earnings
0.039.856.943.135.19.60.0131.618.512.18.915.5
Price To Sales
Price To Sales
6.24.19.211.08.72.310.314.35.03.53.01.9
Price To Book
Price To Book
2.41.84.54.03.50.92.24.42.21.20.80.6
EV To EBITDA
EV To EBITDA
31.313.925.726.621.46.1329.867.613.69.411.69.5
Profitability Ratios
Profitability Ratios
GPM
GPM%
93.293.394.295.095.795.095.494.093.392.291.291.9
OPM
OPM%
22.232.536.140.640.035.73.121.036.336.125.619.0
NPM
NPM%
-9.110.515.625.525.123.9-6.111.027.231.543.512.4
ROCE
ROCE%
3.410.013.614.216.313.4-0.65.014.814.015.15.3
ROE
ROE%
-3.64.97.79.210.39.4-1.33.411.810.611.93.8
ROA
ROA%
-2.33.45.67.79.68.6-1.23.010.39.310.73.3
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **1. Company Overview** **Delta Corp Limited**, established in 1990, is **India’s largest and only publicly listed company** exclusively focused on **gaming, hospitality, and real estate**, with a pioneering presence across **live, electronic, and online gaming** formats. Originally a textiles and real estate consultancy, the company has strategically diversified into vertically integrated leisure, gaming, and lifestyle businesses. Headquartered in Mumbai, Delta Corp operates primarily in India’s key gaming hubs—**Goa and Sikkim**—under both **offshore and land-based licenses**, and has expanded internationally with a casino in **Kathmandu, Nepal**. It owns and operates the **'Deltin' brand**, recognized as India’s premier luxury gaming and lifestyle brand. The company is led by a strong vision to become the **preferred national platform for real-money gaming** while building sustainable growth through asset-led hospitality expansion and strategic diversification in real estate. --- ### **2. Core Business Segments** Delta Corp’s operations are structured into two primary segments: #### **A. Casino Gaming (Core Business – 90–92% of Revenue)** - Dominates **India’s organized offline gaming market** with over **2,000 gaming positions** across Goa and Sikkim. - Operates **three of the six offshore casino licenses in Goa**, the highest number among any operator. - Key properties include: - **Deltin Royale**: Asia’s largest offshore gaming vessel (~950 positions, 65,000 sq. ft.) - **Deltin JAQK**: Multi-deck entertainment casino (~430 positions) - **King Casino (to be replaced)**: India’s first offshore gaming vessel - **Deltin Zuri**: Land-based casino in South Goa (1st year completed in 2023) - **Deltin Denzong**: Land-based casino in Gangtok, Sikkim (~206 positions) - **Casino at Marriott, Kathmandu (Deltin International)**: Operational since Feb 2020 > 💡 **Note**: Offline gaming remains the dominant revenue engine, with high fixed cost leverage—incremental revenue directly boosts EBITDA. #### **B. Hospitality & Real Estate (9–10% of Revenue)** - Complements gaming operations by creating **integrated leisure destinations**. - Flagship properties: - **Deltin Suites, Goa**: 106-room all-suite 5-star hotel with integrated land-based casino. - **The Deltin, Daman**: India’s largest integrated 5-star resort (176 rooms, 10 acres) with 27,000 sq. ft. indoor banquet space—leading wedding and MICE destination. > ⚙️ **Hospitality supports captive demand**: ~80 of 106 rooms at Deltin Suites are used to service gaming customers (often complimentary, with cost absorbed by gaming business). --- ### **3. Strategic Growth Initiatives (Aug 2025 Update)** #### **A. Casino Capacity Expansion: Launch of New Mega Vessel** - **Investment**: ₹450 crores - **Purpose**: Replace **King Casino / Deltin Caravela** vessel - **Expected Capacity**: ~4,000 gaming positions (from ~2,000)—**more than 2x expansion** - **Features**: - State-of-the-art floating gaming facility - Enhanced entertainment, dining, retail, wellness, and family-friendly amenities - Expected launch: **End of 2025** - **Impact**: - Doubles peak guest capacity - Enables monetization of high demand currently turning away customers - Expected to **catalyze a new step-up growth phase** > 📈 The new vessel strengthens Delta Corp’s **competitive moat** due to regulatory barriers and high capital intensity of offshore gaming. #### **B. Hospitality Expansion Pipeline** - **Marvel Resorts (Tonca, Goa)**: - New 440-room hotel (formerly projected as 450) under final construction - Set to be **the largest hotel in Goa** - To support additional capacity from new vessel; critical in addressing room shortage during peak weekends - **Integrated Resort & Water Park, Dhargalim, Goa**: - **88-acre (100-acre parcel)** project opposite **Mopa International Airport** - Approved but **on hold** due to **pending GST clarity** - Planned facilities: - Multiple 5-star hotels - Electronic casino - Water park, theme park, retail complex - Expo center, multiplex, family attractions - Positioned to capture **post-airport tourism boom**; 8 million tourists visit Goa annually > ✈️ **Mopa Airport Impact**: Reduced access time to North Goa to 25 minutes; ~100 daily flights. A strategic catalyst for future growth. #### **C. Flagship Events & Brand Building** - Events like **Immortals Poker Festival** and **MegaPlay New Year** reinforce **premium brand positioning**. - **DeltinOne App**: A digital guest experience platform for seamless travel, personalized privileges, and real-time dashboards—enhancing **customer engagement and loyalty**. --- ### **4. Digital & Online Gaming Strategy** - **Subsidiary**: **Deltatech Gaming Limited** – operates key digital platforms: - **Adda52.com** (India’s 1st and leading online poker platform) - **Adda52rummy.com** - **adda.games** (multi-game platform with fantasy sports, Ludo, Callbreak, etc.) > 🔍 **Online Gaming Status** (as of mid-2025): - Online segment **breaking even**; **poker alone generates ~30% EBITDA margins** - Past losses due to reinvestment into rummy and multi-gaming platforms - Strategic focus: **Customer acquisition at scale**, targeting millennials and tech-savvy users - Marketing reinvestment: **50–60% of online revenue** used for promotion, rake-back, and user acquisition > 💡 **Regulatory Advantage**: Online **skill-based games (poker, rummy, fantasy)** are permitted in most Indian states, offering a legal, high-margin revenue stream. - **Divestment (Aug 2025)**: 51% stake in Deltatech Gaming sold to **Head Digital Works** for **₹491 crores**—strategic monetization to unlock value. - **DRHP Filed (2022)**: Subsidiary Deltatech planned IPO (₹550 cr) for growth and tech strengthening; future listing path remains open. --- ### **5. Real Estate & Strategic Diversification** - **Why Real Estate?** Response to regulatory risks in gaming; leverages existing assets and expertise. - **Real Estate Platform** (via partnership): - **Joint platform with Alpha Alternatives and Peninsula Land (PLL)** - **Fund size**: ₹765 crores - AA Group: ₹450 cr (58.8%) - Peninsula Land: ₹225 cr (29.4%) - Delta Corp: ₹90 cr (11.8%) - Focus: **Residential redevelopment** and **plotted development** in **Mumbai Metropolitan Region (MMR)**—Alibaug, Khopoli, Karjat, Pune - **Land Acquisitions**: - Two parcels totaling **40 acres** in **Alibaug and Karjat** for lifestyle-centric developments. - **Society Redevelopment**: Expanding into **select Mumbai neighborhoods** with strong demand and connectivity. > 🔄 **Demerger (Aug 2025)**: Hospitality and real estate assets (including Deltin Suites) to be **demerged into a new entity—Delta Penland Limited**, enabling focused management and valuation unlock. --- ### **6. Corporate Strategy & Financial Health** #### **Strategic Themes** - **Gamer-First Philosophy**: Deep user behavior insights used to improve engagement. - **Integrated Resorts Model**: Gaming + Hospitality + MICE + Family Entertainment. - **Omni-Channel Experience**: Physical + digital synergy (e.g., DeltinOne, Adda52 loyalty programs). - **Asset-Led Expansion**: Focus on controlled, scalable investments funded via **internal accruals**. #### **Financial Strengths** - **Debt-free balance sheet** maintained through internal accruals - High **operational leverage** (75–80% fixed costs) → incremental revenues significantly boost profitability - Cost management initiatives in place to **navigate GST challenges** --- ### **7. Key Risks** | Risk | Commentary | |------|-----------| | **Geographic Concentration** | >90% operations in **Goa**; vulnerable to regional economic or regulatory shocks | | **Regulatory Uncertainty** | GST ambiguity (e.g., Dhargalim project hold), evolving online gaming regulations | | **Discretionary Spending** | Gaming demand sensitive to economic cycles and consumer sentiment | | **Competition in Online Gaming** | Market consolidation expected; only a few players (e.g., MPL, Dream11, Adda52) likely to survive | --- ### **8. Recent Strategic Moves (Timeline Summary)** | Date | Development | |------|-------------| | **Nov 2023** | Announced ₹99.99 cr investment in **Peninsula Land Ltd.**; plan to enter real estate JV | | **May 2024** | Shifted to **real estate investment platform** with AA & PLL; JV dropped | | **Jul 2024** | Confirmed ₹350–450 cr capex for new vessel and hotel; launched brand ambassador plans for Adda52 | | **Aug 2024** | **Divested 100% stake** in **Caravella Entertainment (Nepal)**; realized ₹80 cr EV on ₹1 lakh investment | | **Jul 2025** | Confirmed **new mega vessel launch by Dec 2025**, doubling capacity | | **Aug 2025** | **Demerger** of hospitality & real estate into **Delta Penland Ltd.**; **51% Deltatech stake sold** |