Login
Home
Charts
Search
Watchlist
Products

Dev Accelerator Ltd

DEVX·NSE
35.00-0.37%Tue, 22 Sept '26 15:21

Dev Accelerator Ltd

DEVX
NSE
35.00
-0.37%
|Tue, 22 Sept '26 15:21
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
331Cr
Close
Close Price
35.00
Industry
Industry
Miscellaneous
PE
Price To Earnings
28.00
PS
Price To Sales
1.48
Revenue
Revenue
224Cr
Rev Gr TTM
Revenue Growth TTM
9.17%
PAT Gr TTM
PAT Growth TTM
10.99%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterJun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
253450655652595954
Growth YoY
Revenue Growth YoY%
123.350.419.0-9.4-3.3
Expenses
ExpensesCr
111626342925352723
Operating Profit
Operating ProfitCr
141824312626243330
OPM
OPM%
56.252.848.548.047.551.040.554.956.3
Other Income
Other IncomeCr
0142313333
Interest Expense
Interest ExpenseCr
9111215121391014
Depreciation
DepreciationCr
111413171515151518
PBT
PBTCr
-6713123112
Tax
TaxCr
000010430
PAT
PATCr
-661202-182
Growth YoY
PAT Growth YoY%
102.3-72.0-246.4275.5971.4
NPM
NPM%
-24.018.11.43.20.33.4-1.713.42.8
EPS
EPS
-0.91.01.00.30.00.3-0.11.00.2
QuarterJun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
253450655652595954
Growth YoY
Revenue Growth YoY%
123.350.419.0-9.4-3.3
Expenses
ExpensesCr
111626342925352723
Operating Profit
Operating ProfitCr
141824312626243330
OPM
OPM%
56.252.848.548.047.551.040.554.956.3
Other Income
Other IncomeCr
0142313333
Interest Expense
Interest ExpenseCr
9111215121391014
Depreciation
DepreciationCr
111413171515151518
PBT
PBTCr
-6713123112
Tax
TaxCr
000010430
PAT
PATCr
-661202-182
Growth YoY
PAT Growth YoY%
102.3-72.0-246.4275.5971.4
NPM
NPM%
-24.018.11.43.20.33.4-1.713.42.8
EPS
EPS
-0.91.01.00.30.00.3-0.11.00.2

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
3170108159226224
Growth
Revenue Growth%
126.454.647.042.29.2
Expenses
ExpensesCr
17404478117111
Operating Profit
Operating ProfitCr
14306581109113
OPM
OPM%
45.242.659.850.748.450.5
Other Income
Other IncomeCr
023191011
Interest Expense
Interest ExpenseCr
71731454446
Depreciation
DepreciationCr
153045525962
PBT
PBTCr
-8-16-931616
Tax
TaxCr
-1-3-9176
PAT
PATCr
-8-1302910
Growth
PAT Growth%
-70.8103.4307.9396.111.0
NPM
NPM%
-24.3-18.40.41.13.94.5
EPS
EPS
-7,511.3-11,490.20.10.31.11.3
Financial YearMar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
3170108159226224
Growth
Revenue Growth%
126.454.647.042.29.2
Expenses
ExpensesCr
17404478117111
Operating Profit
Operating ProfitCr
14306581109113
OPM
OPM%
45.242.659.850.748.450.5
Other Income
Other IncomeCr
023191011
Interest Expense
Interest ExpenseCr
71731454446
Depreciation
DepreciationCr
153045525962
PBT
PBTCr
-8-16-931616
Tax
TaxCr
-1-3-9176
PAT
PATCr
-8-1302910
Growth
PAT Growth%
-70.8103.4307.9396.111.0
NPM
NPM%
-24.3-18.40.41.13.94.5
EPS
EPS
-7,511.3-11,490.20.10.31.11.3

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
0001318
Reserves
ReservesCr
-6-22538164
Current Liabilities
Current LiabilitiesCr
2773110150155
Non Current Liabilities
Non Current LiabilitiesCr
76209273336303
Total Liabilities
Total LiabilitiesCr
101282411540644
Current Assets
Current AssetsCr
112267109197
Non Current Assets
Non Current AssetsCr
90260344432447
Total Assets
Total AssetsCr
101282411540644
Financial YearMar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
0001318
Reserves
ReservesCr
-6-22538164
Current Liabilities
Current LiabilitiesCr
2773110150155
Non Current Liabilities
Non Current LiabilitiesCr
76209273336303
Total Liabilities
Total LiabilitiesCr
101282411540644
Current Assets
Current AssetsCr
112267109197
Non Current Assets
Non Current AssetsCr
90260344432447
Total Assets
Total AssetsCr
101282411540644

Cash Flow

Consolidated
Standalone
Financial YearMar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
142689490
Investing Cash Flow
Investing Cash FlowCr
-7-24-41-66-121
Financing Cash Flow
Financing Cash FlowCr
-6-433-2549
Net Cash Flow
Net Cash FlowCr
1-10318
Free Cash Flow
Free Cash FlowCr
72-2682-8
CFO To PAT
CFO To PAT%
-187.1-206.41,730.45,255.01,016.1
CFO To EBITDA
CFO To EBITDA%
100.888.911.7116.382.2
Financial YearMar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
142689490
Investing Cash Flow
Investing Cash FlowCr
-7-24-41-66-121
Financing Cash Flow
Financing Cash FlowCr
-6-433-2549
Net Cash Flow
Net Cash FlowCr
1-10318
Free Cash Flow
Free Cash FlowCr
72-2682-8
CFO To PAT
CFO To PAT%
-187.1-206.41,730.45,255.01,016.1
CFO To EBITDA
CFO To EBITDA%
100.888.911.7116.382.2

Ratios

Consolidated
Standalone
Financial YearMar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
280331
Price To Earnings
Price To Earnings
31.728.0
Price To Sales
Price To Sales
1.21.5
Price To Book
Price To Book
1.51.6
EV To EBITDA
EV To EBITDA
5.45.5
Profitability Ratios
Profitability Ratios
GPM
GPM%
71.266.081.369.571.971.9
OPM
OPM%
45.242.659.850.748.450.5
NPM
NPM%
-24.3-18.40.41.13.94.5
ROCE
ROCE%
-1.20.56.410.810.910.9
ROE
ROE%
131.7544.61.73.54.94.9
ROA
ROA%
-7.5-4.50.10.31.41.4
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
280331
Price To Earnings
Price To Earnings
31.728.0
Price To Sales
Price To Sales
1.21.5
Price To Book
Price To Book
1.51.6
EV To EBITDA
EV To EBITDA
5.45.5
Profitability Ratios
Profitability Ratios
GPM
GPM%
71.266.081.369.571.971.9
OPM
OPM%
45.242.659.850.748.450.5
NPM
NPM%
-24.3-18.40.41.13.94.5
ROCE
ROCE%
-1.20.56.410.810.910.9
ROE
ROE%
131.7544.61.73.54.94.9
ROA
ROA%
-7.5-4.50.10.31.41.4
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Dev Accelerator is a workspace company that solved a structural problem-India’s Tier-2 cities had plenty of corporate demand but almost no Grade A office supply-by inventing a model where it partners with local landowners to design, build, and operate institutional-grade offices without owning a single brick. Founded in 2017-2018 with a deliberate bet on cities like Ahmedabad and Vadodara, the company listed on the NSE and BSE in September 2025 and now serves over 300 clients including Fortune 500 firms and Global Capability Centres across 12 Indian cities. The recurring idea behind everything it does is full-stack integration: it handles site selection, bespoke fit-out, technology, and day-to-day facility management under a single contract, so a client moving into a new city never has to stitch together five different vendors. # Business segments A single integrated workspace platform with two small capability subsidiaries that feed it-the core engine designs, builds and operates managed offices for enterprises, while an in-house design firm and a technology unit deepen client relationships and open new deal flow. ## 1. Managed workspaces: where enterprises get offices built and run for them **DevX takes a long lease on an empty shell, designs and builds a custom office inside it, then sub-leases that finished space to a corporate client on a multi-year contract-earning the spread between what the client pays and what it owes the landlord, while the building itself stays on someone else’s balance sheet.** - **Built-to-suit is the anchor** - roughly 65% of revenue comes from enterprise clients on built-to-suit contracts, where a client shares its requirements and DevX designs and constructs the entire office from scratch. - **Tier-2 cities are the moat** - about 71-75% of revenue comes from Tier-2 markets, where DevX holds a 12.7% market share and earns a rent-to-revenue ratio of 2.42x, better than the Tier-1 industry average of 2.2x, because competition is thinner and landlords are more flexible. - **Clients almost never leave** - seat retention runs at 99.7% and net churn is effectively zero, partly because the average client has been with DevX for 3.5 years and more than 100 clients use DevX in multiple cities, making the operational hassle of switching providers prohibitive. - **The landowner-development model unlocks supply that did not exist** - in markets where institutional developers are absent, DevX acts as a development manager for local landowners, handling feasibility, design, approvals and leasing while the landowner retains full ownership, which delivers up to 30% higher returns to the landowner and gives DevX a pipeline of Grade A+ buildings without deploying its own capital. - **Scale is concentrated, not scattered** - the Ambli Bopal corridor in Ahmedabad alone accounts for roughly 16 lakh square feet of contracted space, creating a density that makes it hard for a competitor to replicate the same service levels or landlord relationships in that micro-market. ## 2. Needle & Thread: the in-house design arm that now builds for outsiders too **What began as the team that fitted out DevX’s own centres is now a standalone interior design and build firm that completes a project in 75-90 days and brings new clients into the workspace ecosystem.** - **Faster and cheaper fit-outs for the parent** - because the design capability sits inside the group, DevX can build its own centres at lower cost and in less time than if it tendered every project to external contractors, which directly improves the economics of each new lease it signs. - **A client-acquisition channel disguised as a design firm** - when Needle & Thread builds an office for an external company, that company has already experienced DevX’s quality and project management, making it a warm lead for a future managed-workspace contract. - **Small but self-sustaining** - the subsidiary generated revenue of INR 52.3 crores in FY26 with an EBITDA margin of 7.2%, completing around 60 projects totalling 10 lakh square feet, with roughly 30 active projects running at any given time. ## 3. SaaSjoy Solutions: the technology layer that makes clients stickier **A small software subsidiary that handles recruitment, payroll and HRMS for GCC clients-less a standalone business and more a retention tool that makes DevX a one-stop shop.** - **Deepens the relationship beyond the lease** - by running a client’s payroll and HR technology, DevX embeds itself into daily operations in a way that a pure real-estate provider cannot, which reduces churn once the initial lock-in period expires. - **Modest scale, strategic purpose** - the unit generated INR 7.17 crores in revenue at a 9.6% EBITDA margin in FY26, serving over 10 active clients, and is positioned as part of a broader ecosystem of brands that together present DevX as a full-stack GCC partner rather than just a landlord. # Group structure and partners **The listed parent holds the core workspace platform and two operating subsidiaries, with a web of associate entities that extend its reach into property technology and capital sourcing.** - The consolidated group comprises Dev Accelerator Limited as the listed parent, two subsidiaries-Needle and Thread Designs LLP (design and build) and SaaSjoy Solutions Private Limited (technology)-and a set of associate entities that as of end-2025 included Janak Urja Private Limited, Swadesh Venture Fund LLP, Finclave Accel LLP, and Eezily Networks Private Limited, the last of which is a tech-led supply-sourcing marketplace in which DevX acquired a 35% stake in November 2025. - The company also holds investments in JUPL and AEPL to support an OpCo-PropCo structure, where an operating company manages day-to-day workspace operations while a separate property company owns the physical asset, giving DevX sweat equity, management fees and benefit from fund-management fees (15% of carry) without tying up its own balance sheet in real estate. - The IPO in September 2025 raised a net INR 12,738 lakhs, most of which was earmarked for fit-out capital expenditure in new centres and debt repayment; by December 2025 roughly INR 8,744 lakhs had been deployed, with the remainder held in monitoring accounts. - In early 2026 the promoters infused additional capital through convertible warrants, while Infibeam Projects Management Private Limited took a 4.70% equity stake via a preferential allotment, bringing fresh funds alongside a strategic non-promoter shareholder.

Documents — Dev Accelerator Ltd

  • Q1 FY2027 Earnings Call Transcript (Jun 2026, PDF): https://www.stockscans.in/document/tcc38ybzkf8z454tszdmiimm.pdf
  • Q4 FY2026 Earnings Call Transcript (Mar 2026, PDF): https://www.stockscans.in/document/txo4d4rqbihlsibdtp4cpm3d.pdf
  • Q3 FY2026 Earnings Call Transcript (Dec 2025, PDF): https://www.stockscans.in/document/ljokv967vr1jbh149zpn1kes.pdf
  • Q2 FY2026 Earnings Call Transcript (Sep 2025, PDF): https://www.stockscans.in/document/py6ybzbkt8t5rmw5fwge6fz1.pdf
  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/0hnuhnic45488n7716gw4snm.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/abos6b4hh1jt9qmhve3713a5.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/pjkf8f5q9ihjhfo4g7nfl6fe.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/ursx8era28ri85dqcl2n3nmt.pdf
  • Q1 FY2027 Investor Presentation (Jun 2026, PDF): https://www.stockscans.in/document/yugr4x0xbmmhejuq727zooke.pdf
  • Q4 FY2026 Investor Presentation (Mar 2026, PDF): https://www.stockscans.in/document/t1w381zwmzts0hd5bij22bd2.pdf
  • Q3 FY2026 Investor Presentation (Dec 2025, PDF): https://www.stockscans.in/document/14khte7hkpknfqw1jex4zb5c.pdf
  • Q2 FY2026 Investor Presentation (Sep 2025, PDF): https://www.stockscans.in/document/ldcednniyb17phnl1hx3ooku.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/bk4d8lqbf24bkk94f2b8xmgn.pdf

Concall Transcript Summaries — Dev Accelerator Ltd

  • Q1 FY2027 Concall Transcript Summary (Jun 2026): https://www.stockscans.in/company/NSE%3ADEVX/transcript-notes/202606/tcc38ybzkf8z454tszdmiimm.pdf
  • Q4 FY2026 Concall Transcript Summary (Mar 2026): https://www.stockscans.in/company/NSE%3ADEVX/transcript-notes/202603/txo4d4rqbihlsibdtp4cpm3d.pdf
  • Q3 FY2026 Concall Transcript Summary (Dec 2025): https://www.stockscans.in/company/NSE%3ADEVX/transcript-notes/202512/ljokv967vr1jbh149zpn1kes.pdf
  • Q2 FY2026 Concall Transcript Summary (Sep 2025): https://www.stockscans.in/company/NSE%3ADEVX/transcript-notes/202509/py6ybzbkt8t5rmw5fwge6fz1.pdf