Dharni Capital Peer Comparison

BSE: 543753

₹55.25

₹0.25 (0.45%)

As on 24-Sep-2026IST

Market cap

₹113 Cr

Revenue (TTM)

₹10 Cr

P/E Ratio

24.1

P/B Ratio

4.4

Div. Yield

0 %

Edit

	Dharni Capital	Edelweiss Fin	JM Financial	Pilani Investment	SG Finserve
Market cap (₹ Cr)	113	13,034	12,025	4,474	3,920
Revenue (₹ Cr)	10	10,512	4,180	248	403
Net Profit (₹ Cr)	4.38	655.99	1,088.04	26.54	156.82
Net Margin (%)	34.99	5.96	24.93	10.48	38.93
RoE (%)	18.66	14.05	10.09	-0.07	12.39
Price to Earnings	24.11	21.65	11.56	--	25.00
Price-To-Book	4.36	2.96	1.10	0.28	2.56

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Dharni Capital	Edelweiss Fin	JM Financial	Pilani Investment	SG Finserve
Operating Income	9.55	10,416.95	4,091.10	282.87	333.41
Other Income	2.97	448.19	410.56	5.39	0.25
Total Income	12.53	10,865.14	4,501.66	288.25	333.66
Interest Expense	0.07	2,491.60	999.19	164.62	134.46
PBT & Exceptional Items	5.85	903.35	1,601.72	90.87	171.55
Operating Expenses	6.34	7,326.57	1,822.38	32.44	26.97
Exceptional Income/Expenses	--	-98.68	-21.29	--	--
Profit before Tax	5.85	827.37	1,580.43	90.87	171.55
Taxes	1.46	146.90	403.55	25.50	43.89
Profit after Tax	4.38	680.46	1,176.88	65.37	127.66
Minority Interest	--	1,320.51	700.65	--	--
Share of Associate	0.28	--	24.16	-34.31	--
Consolidated Profit	4.67	546.63	1,201.97	31.06	127.66

Liabilities (₹ Cr)

	Dharni Capital	Edelweiss Fin	JM Financial	Pilani Investment	SG Finserve
Shareholder's Funds	25.83	4,623.13	10,657.43	15,871.50	1,460.22
Minority Interest	--	1,320.51	700.65	--	--
Non-Current Liabilities	-0.03	22,166.61	5,465.87	1,816.15	2,664.03
Current Liabilities	6.39	13,530.23	9,453.55	1,893.28	90.65
Total Liabilities	32.21	43,036.52	26,336.97	19,580.93	4,217.04

Assets (₹ Cr)

	Dharni Capital	Edelweiss Fin	JM Financial	Pilani Investment	SG Finserve
Non-Current Assets	28.93	25,876.00	13,486.88	18,945.55	3,973.03
Current Assets	3.25	15,764.48	12,790.62	635.38	241.87
Total Assets	32.21	43,036.52	26,336.97	19,580.93	4,217.04
Contingent Liabilities	--	213.72	90.75	1.23	--

Cashflow (₹ Cr)

	Dharni Capital	Edelweiss Fin	JM Financial	Pilani Investment	SG Finserve
Cash From Operating Activities	-1.22	897.28	580.73	1,347.42	-1,571.48
Cash Flow from Investing Activities	3.02	-963.25	-532.40	-1,798.38	61.29
Cash from Financing Activities	-1.77	-1,936.40	-116.14	437.87	1,631.58
Net Cash Inflow / Outflow	0.04	-2,002.37	-67.81	-13.10	121.39

Ratios

Profitability Ratios

	Dharni Capital	Edelweiss Fin	JM Financial	Pilani Investment	SG Finserve
ROCE (%)	22.36	14.80	11.91	1.41	9.32
ROE (%)	18.66	16.20	11.59	0.41	10.87
ROA (%)	15.37	1.67	4.67	0.34	3.84
EBIT Margin (%)	64.72	33.97	65.49	90.43	91.98
Net Margin (%)	34.99	6.26	26.14	22.68	38.26
Cash Profit Margin (%)	48.73	7.91	30.68	23.22	38.49

Growth Ratios

	Dharni Capital	Edelweiss Fin	JM Financial	Pilani Investment	SG Finserve
Revenue Growth (%)	46.44	12.61	-6.55	-6.38	96.16
EBIT Growth (%)	18.64	1.51	13.26	-12.72	115.01
Net Profit Growth (%)	15.94	26.99	52.45	-56.96	57.62
EPS Growth (%)	21.18	33.42	46.26	-68.47	34.99
Book Value Growth (%)	22.06	5.38	9.49	-0.68	61.31

Valuation Ratios

	Dharni Capital	Edelweiss Fin	JM Financial	Pilani Investment	SG Finserve
Price / Earnings	27.16	17.27	9.04	147.90	21.17
Price / Book Value	4.91	2.19	1.02	0.29	1.86
Dividend Yield (%)	0.00	1.50	2.86	0.22	0.00
EV/EBITDA	21.11	6.98	6.61	27.28	16.96
Market Cap (₹ Cr)	126.80	9,441.92	10,859.82	4,593.08	2,702.71

Solvency Ratios

	Dharni Capital	Edelweiss Fin	JM Financial	Pilani Investment	SG Finserve
Debt to Equity	0.15	4.29	1.09	0.15	1.86
Short term debt to equity ratio	0.15	1.52	0.58	0.12	0.06
Current Ratio	0.51	1.17	1.35	0.34	2.67
Quick Ratio	0.51	1.17	1.34	0.34	2.67
Interest Coverage	89.97	1.33	2.58	1.55	2.28