Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:28 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 543593 | NSE: DBOL

Dhampur Bio Organics Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹58.18Overvalued by 48.96%vs CMP ₹114.00

P/E (31.8) × ROE (1.6%) × BV (₹145.00) × DY (1.10%)

₹107.72Fairly Valued by 5.51%vs CMP ₹114.00
MoS: -5.8% (Negative)Confidence: 38/100 (Low)Models: 3 Under, 1 Fair, 2 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹39.5635%Over (-65.3%)
Graham NumberEarnings₹108.0721%Fair (-5.2%)
Net Asset ValueAssets₹145.3011%Under (+27.5%)
EV/EBITDAEnterprise₹200.7914%Under (+76.1%)
Earnings YieldEarnings₹35.8011%Over (-68.6%)
Revenue MultipleRevenue₹281.528%Under (+146.9%)
Consensus (6 models)₹107.72100%Fairly Valued
Key Drivers: EPS CAGR -32.0% drags value — could be higher if earnings stabilize. | ROE 1.6% is below cost of equity.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -32.0%

*Investments are subject to market risks

Investment Snapshot

54
Dhampur Bio Organics Ltd scores 54/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health46/100 · Moderate
ROCE 4.0% WeakROE 1.6% WeakD/E 0.50 ModerateInterest Coverage 0.0x RiskyProfitable 4/5 years Consistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 50.7% Stable
Earnings Quality60/100 · Moderate
OPM stable around 8% SteadyWorking capital: 21 days (improving) Efficient
Quarterly Momentum90/100 · Strong
Revenue (4Q): +9% YoY GrowingProfit (4Q): +167% YoY StrongOPM: 9.0% (up 6.0% YoY) Margin expansion
Industry Rank15/100 · Weak
P/E 31.8 vs industry 20.7 Premium to peersROCE 4.0% vs industry 8.6% Below peersROE 1.6% vs industry 7.9% Below peers3Y sales CAGR: 6% Slow

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:28 am

Market Cap 754 Cr.
Current Price 114
Intrinsic Value₹107.72
High / Low 127/65.0
Stock P/E31.8
Book Value 145
Dividend Yield1.10 %
ROCE3.97 %
ROE1.56 %
Face Value 10.0
PEG Ratio-0.99

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

View Share Price Target for Dhampur Bio Organics Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Dhampur Bio Organics Ltd 754 Cr. 114 127/65.031.8 1451.10 %3.97 %1.56 % 10.0
Magadh Sugar & Energy Ltd 688 Cr. 488 821/4137.85 5722.56 %12.7 %13.8 % 10.0
Zuari Industries Ltd 684 Cr. 230 416/2105.24 1,5690.44 %2.82 %1.69 % 10.0
Dwarikesh Sugar Industries Ltd 861 Cr. 46.5 52.6/32.143.6 40.71.08 %5.48 %2.86 % 1.00
Dhampur Sugar Mills Ltd 905 Cr. 141 162/10913.2 1750.00 %5.86 %4.44 % 10.0
Industry Average2,024.68 Cr265.4020.73225.550.76%8.62%7.89%6.37

All Competitor Stocks of Dhampur Bio Organics Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 594803583538280463467466464464526558486
Expenses 559687543519284382434476448369524566444
Operating Profit 341164119-48133-1016961-843
OPM % 6%14%7%4%-2%18%7%-2%3%21%0%-1%9%
Other Income 122116511-112139
Interest 51313961821161020221411
Depreciation 10131110141412111516141515
Profit before tax 2092180-8541-35-1061-33-2326
Tax % 26%13%32%88%-28%28%83%-34%-32%26%-33%-32%34%
Net Profit 1580130-6390-23-745-22-1617
EPS in Rs 2.2612.081.910.01-0.855.940.02-3.52-1.036.75-3.31-2.412.55

Last Updated: February 2, 2026, 7:46 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 3:46 am

MetricMar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 01,5642,4081,8641,8622,034
Expenses 01,3812,2031,7241,7271,902
Operating Profit -0183205140135132
OPM % 12%8%8%7%6%
Other Income 081120225
Interest 03041456767
Depreciation 03141495460
Profit before tax -0129135651630
Tax % 0%21%18%29%6%
Net Profit -0102111461524
EPS in Rs 16.747.002.213.58
Dividend Payout % 0%0%21%36%56%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2022-20232023-20242024-2025
YoY Net Profit Growth (%)8.82%-58.56%-67.39%
Change in YoY Net Profit Growth (%)0.00%-67.38%-8.83%

Dhampur Bio Organics Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 3 years from 2022-2023 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:%
5 Years:%
3 Years:6%
TTM:10%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:-46%
TTM:-117%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:%
1 Year:-38%
Return on Equity
10 Years:%
5 Years:%
3 Years:6%
Last Year:2%

Last Updated: September 5, 2025, 3:11 pm

Balance Sheet

Last Updated: December 4, 2025, 2:44 am

MonthMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 666666666666
Reserves 709812922945945895
Borrowings 4038358101,0571,162562
Other Liabilities 373287278244223121
Total Liabilities 1,5512,0002,0772,3132,3981,645
Fixed Assets 6316909091,0361,0761,136
CWIP 7783613798
Investments 000002
Other Assets 9131,2321,1321,2631,242498
Total Assets 1,5512,0002,0772,3132,3981,645

Reserves and Borrowings Chart

Cash Flow

MonthMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + -0-246368-101130
Cash from Investing Activity + 0-124-209-166-145
Cash from Financing Activity + 0393-7817019
Net Cash Flow 02381-983
Free Cash Flow -0-389158-245-15
CFO/OP 100%-122%191%-60%102%

Free Cash Flow

MonthMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-403.00-652.00-605.00139.00134.00

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

MonthMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 25231711
Inventory Days 341163288288
Days Payable 54333729
Cash Conversion Cycle 312154269270
Working Capital Days 56243321
ROCE %11%10%5%4%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 50.22%50.45%50.45%50.64%50.79%50.79%50.79%50.79%50.79%50.79%50.65%50.65%
FIIs 5.34%4.81%4.83%3.42%1.95%1.26%0.83%0.66%0.54%0.43%0.35%0.45%
DIIs 0.47%0.45%0.45%0.45%0.45%0.45%1.35%0.45%0.45%0.45%0.45%0.79%
Public 43.98%44.30%44.26%45.51%46.82%47.51%47.04%48.10%48.23%48.33%47.67%47.22%
Others 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.88%0.88%
No. of Shareholders 54,70454,37653,82555,74654,29152,11850,56350,26349,69049,00548,05546,617

Shareholding Pattern Chart

No. of Shareholders

Dhampur Bio Organics Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 2.217.0016.7415.350.00
Diluted EPS (Rs.) 2.217.0016.7415.350.00
Cash EPS (Rs.) 10.3314.4622.8420.060.00
Book Value[Excl.RevalReserv]/Share (Rs.) 152.39152.35148.93132.16116.73
Book Value[Incl.RevalReserv]/Share (Rs.) 152.39152.35148.93132.16116.73
Revenue From Operations / Share (Rs.) 280.39280.83362.63232.100.00
PBDIT / Share (Rs.) 20.8624.1532.5628.680.00
PBIT / Share (Rs.) 12.7416.6926.4523.960.00
PBT / Share (Rs.) 2.379.8620.3019.430.00
Net Profit / Share (Rs.) 2.217.0016.7315.350.00
NP After MI And SOA / Share (Rs.) 2.217.0016.7315.350.00
PBDIT Margin (%) 7.438.598.9712.350.00
PBIT Margin (%) 4.545.947.2910.320.00
PBT Margin (%) 0.843.515.598.360.00
Net Profit Margin (%) 0.782.494.616.610.00
NP After MI And SOA Margin (%) 0.782.494.616.610.00
Return on Networth / Equity (%) 1.454.5911.2311.610.00
Return on Capital Employeed (%) 6.428.7814.4115.230.00
Return On Assets (%) 0.612.015.345.090.00
Long Term Debt / Equity (X) 0.230.170.170.110.12
Total Debt / Equity (X) 1.141.030.810.930.50
Asset Turnover Ratio (%) 0.790.841.180.860.00
Current Ratio (X) 1.141.191.311.281.46
Quick Ratio (X) 0.120.160.350.170.29
Inventory Turnover Ratio (X) 1.711.691.691.620.00
Dividend Payout Ratio (NP) (%) 113.0049.960.000.000.00
Dividend Payout Ratio (CP) (%) 24.2024.200.000.000.00
Earning Retention Ratio (%) -13.0050.040.000.000.00
Cash Earning Retention Ratio (%) 75.8075.800.000.000.00
Interest Coverage Ratio (X) 2.063.545.296.320.00
Interest Coverage Ratio (Post Tax) (X) 1.252.033.724.380.00
Enterprise Value (Cr.) 1553.771776.491647.220.000.00
EV / Net Operating Revenue (X) 0.830.950.680.000.00
EV / EBITDA (X) 11.2211.087.620.000.00
MarketCap / Net Operating Revenue (X) 0.230.400.390.000.00
Retention Ratios (%) -13.0050.030.000.000.00
Price / BV (X) 0.430.750.960.000.00
Price / Net Operating Revenue (X) 0.230.400.390.000.00
EarningsYield 0.030.060.110.000.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Dhampur Bio Organics Ltd. is a Public Limited Listed company incorporated on 26/10/2022 and has its registered office in the State of Uttar Pradesh, India. Company's Corporate Identification Number(CIN) is L15100UP2020PLC136939 and registration number is 136939. Currently Company is involved in the business activities of Manufacture of sugar. Company's Total Operating Revenue is Rs. 1882.96 Cr. and Equity Capital is Rs. 66.39 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
SugarSugar Mill Compound, Village & Post - Asmoli, Sambhal Dist. Uttar Pradesh 244304Contact not found
Management
NamePosition Held
Mr. Vijay Kumar GoelChairman
Mr. Ashwani Kumar GuptaVice Chairman
Mr. Gautam GoelManaging Director & CEO
Mr. Sandeep KumarWhole Time Director
Mrs. Bindu Vashist GoelNon Executive Director
Mrs. Ruchika Amrish Mehra KothariIndependent Director
Mr. Vishal SalujaIndependent Director
Mr. Samir ThukralIndependent Director
Mr. Kishor ShahIndependent Director

FAQ

What is the intrinsic value of Dhampur Bio Organics Ltd and is it undervalued?

As of 14 April 2026, Dhampur Bio Organics Ltd's intrinsic value is ₹107.72, which is 5.51% lower than the current market price of ₹114.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (1.56 %), book value (₹145), dividend yield (1.10 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Dhampur Bio Organics Ltd?

Dhampur Bio Organics Ltd is trading at ₹114.00 as of 14 April 2026, with a FY2026-2027 high of ₹127 and low of ₹65.0. The stock is currently near its 52-week high. Market cap stands at ₹754 Cr..

How does Dhampur Bio Organics Ltd's P/E ratio compare to its industry?

Dhampur Bio Organics Ltd has a P/E ratio of 31.8, which is above the industry average of 20.73. The premium over industry average may reflect growth expectations or speculative interest.

Is Dhampur Bio Organics Ltd financially healthy?

Key indicators for Dhampur Bio Organics Ltd: ROCE of 3.97 % is on the lower side compared to the industry average of 8.62%; ROE of 1.56 % is below ideal levels (industry average: 7.89%). Dividend yield is 1.10 %.

Is Dhampur Bio Organics Ltd profitable and how is the profit trend?

Dhampur Bio Organics Ltd reported a net profit of ₹15 Cr in Mar 2025 on revenue of ₹1,862 Cr. Compared to ₹102 Cr in Mar 2022, the net profit shows a declining trend.

Does Dhampur Bio Organics Ltd pay dividends?

Dhampur Bio Organics Ltd has a dividend yield of 1.10 % at the current price of ₹114.00. The company pays dividends, though the yield is modest.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Dhampur Bio Organics Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports