Share Price and Basic Stock Data

Last Updated: November 18, 2024, 11:29 pm

Market Cap	9.98 Cr.
Current Price	12.9
High / Low	29.0/8.65
Stock P/E	14.9
Book Value	10.8
Dividend Yield	0.00 %
ROCE	13.0 %
ROE	12.0 %
Face Value	10.0
PEG Ratio	0.91

Stock P/E, Current Price, and Intrinsic Value Over Time

Stock P/E Current Price Intrinsic Value

View Share Price Target for Dhanuka Realty Ltd

Competitors of Dhanuka Realty Ltd

Stock Name	Market Cap	Current Price	High / Low	Stock P/E	Book Value	Dividend Yield	ROCE	ROE	Face Value
IITL Projects Ltd	26.4 Cr.	52.9	67.2/15.0	8.18	70.7	0.00 %	%	%	10.0
HB Estate Developers Ltd	174 Cr.	89.4	125/41.0	23.4	80.1	0.00 %	7.00 %	2.39 %	10.0
Hazoor Multi Projects Ltd	1,109 Cr.	56.3	63.9/15.2	13.2	19.5	0.53 %	%	%	1.00
Gyan Developers & Builders Ltd	6.64 Cr.	22.1	33.8/6.74		12.7	0.00 %	4.02 %	3.75 %	10.0
GG Dandekar Properties Ltd	54.0 Cr.	114	163/87.4		96.9	0.00 %	1.27 %	9.45 %	1.00
Industry Average	17,715.80 Cr	273.13		43.99	129.97	0.16%	24.93%	17.75%	22.76

All Competitor Stocks of Dhanuka Realty Ltd

Quarterly Result

Month	Mar 2020	Sep 2020	Mar 2021	Sep 2021	Mar 2022	Sep 2022	Mar 2023	Sep 2023
Sales	1.59	1.80	10.80	1.79	1.75	2.10	0.11	0.84
Expenses	0.73	3.06	11.66	1.81	2.33	2.60	1.06	1.28
Operating Profit	0.86	-1.26	-0.86	-0.02	-0.58	-0.50	-0.95	-0.44
OPM %	54.09%	-70.00%	-7.96%	-1.12%	-33.14%	-23.81%	-863.64%	-52.38%
Other Income	0.09	0.08	0.13	0.00	1.41	0.02	1.48	0.75
Interest	1.22	0.02	0.03	0.68	0.61	0.55	0.50	0.54
Depreciation	0.04	0.08	0.07	0.05	0.05	0.05	0.05	0.05
Profit before tax	-0.31	-1.28	-0.83	-0.75	0.17	-1.08	-0.02	-0.28
Tax %	112.90%	0.00%	61.45%	0.00%	-111.76%	25.00%	0.00%	0.00%
Net Profit	0.04	-1.28	-0.32	-0.75	0.36	-0.81	-0.02	-0.28
EPS in Rs	0.06	-1.82	-0.45	-1.07	0.51	-1.05	-0.03	-0.36

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

Month	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Sales	15.42	24.41	16.34	3.90	12.60	3.54	2.21	0.95
Expenses	13.13	22.41	16.30	4.09	14.73	4.14	3.62	2.34
Operating Profit	2.29	2.00	0.04	-0.19	-2.13	-0.60	-1.41	-1.39
OPM %	14.85%	8.19%	0.24%	-4.87%	-16.90%	-16.95%	-63.80%	-146.32%
Other Income	0.07	0.07	0.16	0.25	0.21	1.41	1.50	2.23
Interest	1.21	1.44	1.52	1.31	0.04	1.29	1.09	1.04
Depreciation	0.08	0.12	0.20	0.16	0.15	0.11	0.10	0.10
Profit before tax	1.07	0.51	-1.52	-1.41	-2.11	-0.59	-1.10	-0.30
Tax %	31.78%	27.45%	23.03%	24.11%	24.17%	32.20%	24.55%
Net Profit	0.74	0.37	-1.17	-1.07	-1.60	-0.40	-0.84	-0.30
EPS in Rs	2.10	0.53	-1.66	-1.52	-2.27	-0.57	-1.09	-0.39
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023
YoY Net Profit Growth (%)	-50.00%	-416.22%	8.55%	-49.53%	75.00%	-110.00%
Change in YoY Net Profit Growth (%)	0.00%	-366.22%	424.76%	-58.08%	124.53%	-185.00%

Dhanuka Realty Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 6 years from 2017-2018 to 2022-2023.

Growth

Compounded Sales Growth
10 Years:	%
5 Years:	-38%
3 Years:	-51%
TTM:	6%

Compounded Profit Growth
10 Years:	%
5 Years:	23%
3 Years:	38%
TTM:	323%

Stock Price CAGR
10 Years:	%
5 Years:	12%
3 Years:	-13%
1 Year:	43%

Return on Equity
10 Years:	%
5 Years:	-7%
3 Years:	-1%
Last Year:	12%

Last Updated: Unknown

Balance Sheet

Last Updated: October 15, 2024, 3:54 pm

Month	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Equity Capital	3.52	7.04	7.04	7.04	7.04	7.04	7.74	7.74
Reserves	7.40	4.25	3.08	2.01	0.41	0.02	0.23	1.25
Borrowings	11.78	13.08	11.82	11.17	17.34	12.64	11.14	9.33
Other Liabilities	29.20	19.48	11.48	12.24	6.18	3.00	3.05	2.25
Total Liabilities	51.90	43.85	33.42	32.46	30.97	22.70	22.16	20.57
Fixed Assets	2.57	3.26	3.06	2.89	2.55	2.41	2.31	2.22
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.00	0.30	0.30	0.30	0.00	0.00	0.00	0.00
Other Assets	49.33	40.29	30.06	29.27	28.42	20.29	19.85	18.35
Total Assets	51.90	43.85	33.42	32.46	30.97	22.70	22.16	20.57

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	-4.19	2.95	-1.44	0.54	-4.33	-1.02	-0.20	2.07
Cash from Investing Activity +	-2.14	-2.78	0.00	0.00	0.68	0.03	0.00	0.00
Cash from Financing Activity +	5.86	1.66	-0.05	-0.84	3.68	1.20	-0.05	-1.86
Net Cash Flow	-0.47	1.82	-1.49	-0.30	0.03	0.22	-0.25	0.21

Free Cash Flow

Month	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Free Cash Flow	-9.49	-11.08	-11.78	-11.36	-19.47	-13.24	-12.55

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

Month	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	154.10	49.34	62.10	240.53	82.85	92.80	41.29	150.00
Inventory Days		1,399.95	1,072.10		431.61	1,958.54	2,517.85	4,119.69
Days Payable		89.21	51.51		31.16	105.56	83.98	87.71
Cash Conversion Cycle	154.10	1,360.08	1,082.69	240.53	483.30	1,945.78	2,475.16	4,181.98
Working Capital Days	476.01	283.81	399.40	1,523.64	607.17	1,627.03	2,523.62	3,605.00
ROCE %		8.16%	0.00%	-0.47%	-9.20%	3.15%	-0.05%	13.04%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Sep 2017	Mar 2018	Mar 2019	Sep 2019	Mar 2020	Sep 2020	Mar 2021	Mar 2022	Sep 2022	Mar 2023	Sep 2023	Mar 2024
Promoters	71.03%	72.31%	72.99%	72.99%	73.16%	73.58%	73.58%	73.58%	66.93%	66.93%	66.93%	66.93%
Public	28.97%	27.70%	27.01%	27.02%	26.85%	26.42%	26.42%	26.43%	33.07%	33.07%	33.07%	33.07%
No. of Shareholders	151	155	142	138	136	136	130	144	141	147	139	168

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	1.37	-1.13	-0.56	-2.27	-1.52
Diluted EPS (Rs.)	1.37	-1.13	-0.56	-2.27	-1.52
Cash EPS (Rs.)	1.45	-0.94	-0.40	-2.06	-1.28
Book Value[Excl.RevalReserv]/Share (Rs.)	11.62	10.30	10.03	10.59	12.86
Book Value[Incl.RevalReserv]/Share (Rs.)	11.62	10.30	10.03	10.59	12.86
Revenue From Operations / Share (Rs.)	1.89	2.86	5.03	17.90	5.54
PBDIT / Share (Rs.)	3.28	0.06	1.14	-2.73	-0.03
PBIT / Share (Rs.)	3.15	-0.06	0.99	-2.93	-0.26
PBT / Share (Rs.)	1.78	-1.43	-0.83	-2.99	-2.01
Net Profit / Share (Rs.)	1.32	-1.08	-0.56	-2.27	-1.52
NP After MI And SOA / Share (Rs.)	1.32	-1.08	-0.56	-2.27	-1.52
PBDIT Margin (%)	173.86	2.34	22.68	-15.22	-0.58
PBIT Margin (%)	166.77	-2.35	19.67	-16.37	-4.80
PBT Margin (%)	94.17	-49.98	-16.57	-16.71	-36.18
Net Profit Margin (%)	69.80	-37.77	-11.15	-12.66	-27.34
NP After MI And SOA Margin (%)	69.80	-37.77	-11.15	-12.66	-27.34
Return on Networth / Equity (%)	11.33	-10.47	-5.59	-21.41	-11.79
Return on Capital Employeed (%)	24.25	-0.49	6.99	-11.19	-1.16
Return On Assets (%)	4.95	-3.76	-1.74	-5.15	-3.28
Long Term Debt / Equity (X)	0.09	0.26	0.34	1.47	0.78
Total Debt / Equity (X)	1.04	1.40	1.79	2.33	1.23
Asset Turnover Ratio (%)	0.06	0.09	0.09	0.31	0.00
Current Ratio (X)	1.59	1.54	1.46	2.17	1.75
Quick Ratio (X)	0.20	0.19	0.25	0.88	0.24
Inventory Turnover Ratio (X)	0.01	0.00	0.00	0.00	0.00
Interest Coverage Ratio (X)	2.39	0.04	0.62	-44.82	-0.01
Interest Coverage Ratio (Post Tax) (X)	1.96	0.20	0.69	-36.28	0.12
Enterprise Value (Cr.)	29.45	18.44	21.70	22.53	16.21
EV / Net Operating Revenue (X)	20.17	8.34	6.13	1.79	4.15
EV / EBITDA (X)	11.60	355.04	27.00	-11.74	-706.05
MarketCap / Net Operating Revenue (X)	13.97	3.32	2.64	0.41	1.31
Price / BV (X)	2.27	0.92	1.33	0.70	0.56
Price / Net Operating Revenue (X)	13.97	3.33	2.64	0.41	1.31
EarningsYield	0.04	-0.11	-0.04	-0.30	-0.20

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Dhanuka Realty Ltd as of November 24, 2024 is: 19.70

Calculation basis:

Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of November 24, 2024, Dhanuka Realty Ltd is Undervalued by 52.71% compared to the current share price 12.90

Intrinsic Value of Dhanuka Realty Ltd as of November 24, 2024 is: 22.92

Calculation basis:

Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of November 24, 2024, Dhanuka Realty Ltd is Undervalued by 77.67% compared to the current share price 12.90

Last 5 Year EPS CAGR: 16.33%

*Investments are subject to market risks

Strength and Weakness

Strength

Weakness

The stock is trading at a low valuation with an average P/B ratio of 0.18 and average Dividend Yield of 32.58%.

The stock has a low average ROCE of 1.83%, which may not be favorable.
The stock has a high average Working Capital Days of 221.67, which may not be favorable.
The stock has a high average Cash Conversion Cycle of 110.87, which may not be favorable.
The company has higher borrowings (12.29) compared to reserves (2.33), which may suggest financial risk.
The company has not shown consistent growth in sales (9.92) and profit (-0.68).

Stock Analysis

Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Dhanuka Realty Ltd:
1. Net Profit Margin: 69.8%
  - Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
2. ROCE: 24.25% (Industry Average ROCE: 24.93%)
  - ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
3. ROE%: 11.33% (Industry Average ROE: 17.75%)
  - ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
4. Interest Coverage Ratio (Post Tax): 1.96
  - Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
5. Quick Ratio: 0.2
  - Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
6. Stock P/E: 14.9 (Industry average Stock P/E: 43.99)
  - Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
7. Total Debt / Equity: 1.04
  - Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
Stock Rating:

About the Company - Qualitative Analysis

Dhanuka Realty Ltd. is a Public Limited Listed company incorporated on 18/01/2008 and has its registered office in the State of Rajasthan, India. Company’s Corporate Identification Number(CIN) is L45201RJ2008PLC025705 and registration number is 025705. Currently Company is involved in the business activities of Construction of buildings. Company’s Total Operating Revenue is Rs. 2.56 Cr. and Equity Capital is Rs. 7.04 Cr. for the Year ended 31/03/2022.

INDUSTRY	ADDRESS	CONTACT
Construction, Contracting & Engineering	5th Floor, The Solitaire, C-212 & C-213, Gautam Marg, Jaipur Rajasthan 302021	Info@dhanukarealty.in https://www.dhanukarealty.in

Management
Name	Position Held
Mr. Yogesh Dhanuka	Managing Director
Mr. Aditya Malpani	Whole Time Director
Mr. Dheeraj Borad	Independent Director
Mrs. Shraddha Jain	Independent Director

FAQ

What is the latest intrinsic value of Dhanuka Realty Ltd?

The latest intrinsic value of Dhanuka Realty Ltd as on 20 November 2024 is ₹19.70, which is 52.71% higher than the current market price of ₹12.90.

What is the Market Cap of Dhanuka Realty Ltd?

The Market Cap of Dhanuka Realty Ltd is 9.98 Cr..

What is the current Stock Price of Dhanuka Realty Ltd as on 20 November 2024?

The current stock price of Dhanuka Realty Ltd as on 20 November 2024 is ₹12.9.

What is the High / Low of Dhanuka Realty Ltd stocks in FY 2024?

In FY 2024, the High / Low of Dhanuka Realty Ltd stocks is 29.0/8.65.

What is the Stock P/E of Dhanuka Realty Ltd?

The Stock P/E of Dhanuka Realty Ltd is 14.9.

What is the Book Value of Dhanuka Realty Ltd?

The Book Value of Dhanuka Realty Ltd is 10.8.

What is the Dividend Yield of Dhanuka Realty Ltd?

The Dividend Yield of Dhanuka Realty Ltd is 0.00 %.

What is the ROCE of Dhanuka Realty Ltd?

The ROCE of Dhanuka Realty Ltd is 13.0 %.

What is the ROE of Dhanuka Realty Ltd?

The ROE of Dhanuka Realty Ltd is 12.0 %.

What is the Face Value of Dhanuka Realty Ltd?

The Face Value of Dhanuka Realty Ltd is 10.0.

Share Price and Basic Stock Data

Stock P/E, Current Price, and Intrinsic Value Over Time

Competitors of Dhanuka Realty Ltd

Quarterly Result

Quarterly Chart

Profit & Loss - Annual Report

Profit & Loss Yearly Chart

YoY Net Profit Growth

Growth

Balance Sheet

Reserves and Borrowings Chart

Cash Flow

Free Cash Flow

Free Cash Flow Chart

Financial Efficiency Indicators

Financial Efficiency Indicators Chart

Share Holding Pattern

Shareholding Pattern Chart

No. of Shareholders

ROCE Trend

EPS Trend

Key Financial Ratios

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Strength and Weakness

Stock Analysis

About the Company - Qualitative Analysis

FAQ

What is the latest intrinsic value of Dhanuka Realty Ltd?

What is the Market Cap of Dhanuka Realty Ltd?

What is the current Stock Price of Dhanuka Realty Ltd as on 20 November 2024?

What is the High / Low of Dhanuka Realty Ltd stocks in FY 2024?

What is the Stock P/E of Dhanuka Realty Ltd?

What is the Book Value of Dhanuka Realty Ltd?

What is the Dividend Yield of Dhanuka Realty Ltd?

What is the ROCE of Dhanuka Realty Ltd?

What is the ROE of Dhanuka Realty Ltd?

What is the Face Value of Dhanuka Realty Ltd?

About the Author

Getaka