DPABHUSHAN
D. P. Abhushan Limited
If management delivers what it guided
arithmetic on filed guidance and past valuations · not a price target
DPABHUSHAN
FY26 → FY28 · 2 years of guidance · ~1.7 years from today₹1,318 today
BEAR
₹1,033
-22%-14% a yr
5.4% a year · 10x exit
BASE
₹1,818
+38%+21% a yr
9.4% a year · 16.4x exit
BULL
₹3,383
+157%+76% a yr
12.8% a year · 28.7x exit
Where the market has priced it
8x14x today31x
- FY27 one quarter filed — the pace is shown, not judged: guided +10.0%, filed +57.8% across 1 quarter(s)
- the last 3 years priced this company 72% above its ten-year median (28x vs 16x) — the exit multiple here is the ten-year one, so a sustained re-rating would not be captured
- this company's own median multiple sits 71% below its filed-industry peers; the scenario uses its own
How these numbers are produced
| Earnings base | FY26 fiscal year EPS ₹92.8 (screener) |
|---|---|
| Guided growth | 9.4% a year, said on the call of 28-Jul-2026 · transcript |
| Read across as | operating: volume growth, realisation+margin held flat — medium confidence |
| Delivery calibration | 0.58x / 1x / 1.36x of what was guided — measured: 76 annual guided-vs-filed pairs + 77 near-complete quarterly years — NSE transcripts against the companies' own filings |
| Exit multiple | 10x / 16.37x / 28.66x, this company’s own p20 / median / p80 across 9 filed years |
| Filed-industry peers | median 56x across 4 peers — the cross-check, not the input |
| Arithmetic | base EPS × (1 + guided growth × delivery)2 × exit multiple |
Arithmetic on management’s own guidance and this company’s own past valuations. Not a price target, not a recommendation, and not a forecast of what the stock will do.
What management said
from NSE earnings-call filings · extracted, not interpreted
volume growth 10%generic growth 10%
Internally, we are planning for approximately 10% volume growth, and that remains our broad target for both FY27 and FY28.
Call 28-Jul-2026 · bridge confidence medium · transcript PDF
Pace against its own guidance
FY27
one quarter filed — the pace is shown, not judged
guided 10.0%
filed 57.8%
1 of 4 quarters