Market cap
₹112 Cr
Revenue (TTM)
₹7 Cr
P/E Ratio
24
P/B Ratio
5.3
Div. Yield
0 %
Key Ratios and Highlights
| Growth Score (%) | Quarterly | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | QoQ | YoY | 1-Year | 3-Years | 5-Years |
| Revenue | -- | -- | -26.68 | -25.70 | 97.95 |
| EBIT | -- | -- | 8.58 | 35.36 | 216.77 |
| Net Profit | -- | -- | 9.43 | 49.32 | 199.25 |
| EPS | -- | -- | 9.42 | 34.84 | 108.35 |
| Book Value | -- | -- | 18.76 | 87.67 | 142.13 |
| Key Ratios (%) | Average | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | 3-Years | 5-Years | Mar-25 | Mar-24 | Mar-23 |
| EBIT-Margin
| -- | 26.02 | 37.56 | 33.66 | 27.71 |
| Net Margin
| -- | 26.65 | 41.38 | 32.43 | 23.82 |
| Return on equity
| -- | 112.77 | 19.66 | 19.73 | 8.39 |
| Return on Assets
| -- | 35.32 | 16.79 | 17.82 | 8.12 |
Profitability
ROCE
24.98
Higher than Peers by 13.02
Earning before interest and taxes / (Average net worth + Average total Debt) * 100
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Dharni Capital
|
24.98
|
26.30
|
11.27
|
--
|
--
|
|
Peer Median
|
11.96
|
--
|
11.99
|
10.53
|
--
|
ROE
19.66
Higher than Peers by 8.57
Profit after tax / Average Net worth * 100
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Dharni Capital
|
19.66
|
19.73
|
8.39
|
--
|
--
|
|
Peer Median
|
11.09
|
--
|
9.25
|
6.92
|
--
|
ROA
16.79
Higher than Peers by 13.66
Profit after tax / Average Total assets * 100
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Dharni Capital
|
16.79
|
17.82
|
8.12
|
--
|
--
|
|
Peer Median
|
3.12
|
--
|
8.14
|
1.65
|
--
|
EBIT Margin
37.56
Higher than Peers by 2.12
Operating profit (EBIT) / Net Sales * 100
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Dharni Capital
|
37.56
|
33.66
|
27.71
|
--
|
--
|
|
Peer Median
|
35.43
|
--
|
6.94
|
71.47
|
--
|
Net Margin
41.38
Lower than Peers by 6.25
Net profit / Total Income (Net sales plus other income) * 100
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Dharni Capital
|
41.38
|
32.43
|
23.82
|
--
|
--
|
|
Peer Median
|
47.63
|
--
|
46.53
|
16.24
|
--
|
Cash Profit Margin
60.21
Higher than Peers by 60.21
(Net profit + Depreciation) / Gross Sales * 100
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Dharni Capital
|
60.21
|
39.61
|
26.32
|
--
|
--
|
|
Peer Median
|
0.00
|
--
|
--
|
0.00
|
--
|
Revenue Growth
-20.43
Lower than Peers by 16.79
Year on year growth in net sales
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Dharni Capital
|
-20.43
|
74.38
|
--
|
--
|
--
|
|
Peer Median
|
-3.64
|
--
|
-6.76
|
76.17
|
--
|
EBIT Growth
-11.21
Lower than Peers by 12.73
Year on year growth in operating profit (EBIT)
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Dharni Capital
|
-11.21
|
111.78
|
--
|
--
|
--
|
|
Peer Median
|
1.52
|
--
|
-67.53
|
86.53
|
--
|
Net Profit Growth
21.69
Higher than Peers by 20.22
Year on year growth in profit after tax
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Dharni Capital
|
21.69
|
160.97
|
--
|
--
|
--
|
|
Peer Median
|
1.47
|
--
|
-90.65
|
344.87
|
--
|
EPS Growth
23.99
Higher than Peers by 29.31
Year on year growth in earnings per share
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Dharni Capital
|
23.99
|
160.96
|
--
|
--
|
--
|
|
Peer Median
|
-5.32
|
--
|
-77.49
|
342.61
|
--
|
Book Value Growth
22.26
--
Year on year growth in book value per share
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Dharni Capital
|
22.26
|
21.88
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Solvency
Debt to Equity
0.10
Lower than Peers by 0.15
Total debt / Net worth
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Dharni Capital
|
0.10
|
--
|
--
|
--
|
--
|
|
Peer Median
|
0.25
|
--
|
0.21
|
0.13
|
--
|
Short term debt to equity ratio
0.02
--
(Short term borrowings / Net worth)
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Dharni Capital
|
0.02
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Current Ratio
2.56
Higher than Peers by 0.61
Current Assets / Current Liabilities and Provisions
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Dharni Capital
|
2.56
|
3.67
|
25.22
|
--
|
--
|
|
Peer Median
|
1.95
|
--
|
2.19
|
2.51
|
--
|
Quick Ratio
2.56
Higher than Peers by 0.19
(Current Assets - Inventory) / Current Liabilities and Provisions
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Dharni Capital
|
2.56
|
3.67
|
25.22
|
--
|
--
|
|
Peer Median
|
2.37
|
--
|
1.99
|
2.18
|
--
|
Interest Coverage
162.32
Higher than Peers by 158.60
Earning before interest and taxes (EBIT) / Interest Expenses
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Dharni Capital
|
162.32
|
--
|
615.50
|
--
|
--
|
|
Peer Median
|
3.71
|
--
|
14.94
|
2.82
|
--
|
Valuation
Price / Earnings
26.81
Lower than Peers by 3.98
Current share price divided by earning per share in the last twelve months
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Dharni Capital
|
26.81
|
29.18
|
36.01
|
--
|
--
|
|
Peer Median
|
30.80
|
--
|
602.81
|
13.04
|
--
|
Price / Book Value
4.88
Higher than Peers by 2.76
Current share price divided by book value per share in the latest financial year
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Dharni Capital
|
4.88
|
5.24
|
3.02
|
--
|
--
|
|
Peer Median
|
2.12
|
--
|
0.93
|
0.90
|
--
|
Dividend Yield
--
--
Dividend per share in the past twelve months divided by current share price
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Dharni Capital
|
--
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
0.04
|
--
|
EV/EBITDA
20.21
Lower than Peers by 2.66
Enterprise Value (Current Market Capitalisation + Total Debt - Cash & Equivalents) / Earnings before interest, taxes, depreciation and taxes (EBITDA)
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Dharni Capital
|
20.21
|
20.05
|
19.18
|
--
|
--
|
|
Peer Median
|
22.87
|
--
|
6.19
|
14.04
|
--
|
Market Cap
103
Lower than Peers by 1,367
Current Share price multiplied by latest total number of shares outstanding
|
Company Name
|
Mar-25
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Dharni Capital
|
103
|
91
|
43
|
--
|
--
|
|
Peer Median
|
1,470
|
--
|
451
|
677
|
--
|