Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: March 5, 2025, 8:15 pm
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 531198 | NSE: DHANADACO

Dhanada Corporation Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹27.14Undervalued by 1,080.00%vs CMP ₹2.30

P/E (15.0) × ROE (331.0%) × BV (₹0.67) × DY (2.00%)

Defaults: P/E=15

₹17.37Undervalued by 655.22%vs CMP ₹2.30
MoS: +86.8% (Strong)Confidence: 28/100 (Low)Models: 1 Under, 1 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹24.5969%Under (+969.1%)
Revenue MultipleRevenue₹1.3131%Over (-43%)
Consensus (2 models)₹17.37100%Undervalued

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -9.4% · Defaults: P/E=15

*Investments are subject to market risks

Investment Snapshot

47
Dhanada Corporation Ltd scores 47/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health34/100 · Weak
ROCE 4.4% WeakROE 331.0% ExcellentD/E 0.46 ModerateInterest Coverage 0.0x RiskyProfitable 0/5 years Inconsistent
Smart Money50/100 · Moderate
Promoter holding at 51.7% Stable
Earnings Quality40/100 · Moderate
OPM contracting (15% → -30%) Declining
Quarterly Momentum80/100 · Strong
Revenue (4Q): +123% YoY AcceleratingOPM: 14.9% (up 55.1% YoY) Margin expansion
Industry Rank40/100 · Moderate
ROCE 4.4% vs industry 11.7% Below peersROE 331.0% vs industry 22.9% Above peers3Y sales CAGR: -24% Shrinking

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.

Dhanada Corporation Ltd Investor Signals

Computed from valuation, cash flow, balance sheet, ownership and quarterly trend data already available in this stock page.

Value Trap Score
20/100
Low
Derived from: Cheapness + weak quality + weak cash support
Current data: P/E 0.0 vs Ind 153.0 | ROCE 4.4% | ROE 331.0% | CFO/NP N/A
Balance Sheet Stress
20/100
Comfortable
Derived from: Leverage + debt servicing + liquidity + debt trend
Current data: D/E 0.46x | IntCov 0.0x | Current 0.19x | Borrow/Reserve N/A
Cash Flow Reliability
86/100
Strong
Derived from: Cash backing of earnings + working capital pressure
Current data: CFO ₹0 Cr | NP ₹-6 Cr | CFO/NP N/A
Ownership Accumulation
-50
Distribution
Derived from: FII + DII + promoter direction, adjusted by crowding
Current data: FII N/A | DII 0.00 pp | Prom -0.18 pp
Business Momentum
+20
Watch closely
Derived from: Latest quarter sales + profit + OPM change
Current data: Q Sales -12.2% | Q NP +5.4% | Q OPM +7.9 pp
Derived FieldValueHow it is derived
Valuation Gap %+655.2%((Fair Value - CMP) / CMP) × 100
Borrowings / ReservesN/ALatest borrowings divided by latest reserves
CFO / Net ProfitN/ALatest operating cash flow divided by latest net profit
FII ChangeN/ALatest FII% minus previous FII%
DII Change0.00 ppLatest DII% minus previous DII%
Promoter Change-0.18 ppLatest promoter% minus previous promoter%
Shareholder Count Change+52Latest shareholder count minus previous count
Quarterly Sales Change-12.2%Latest quarter sales vs previous quarter sales
Quarterly Profit Change+5.4%Latest quarter net profit vs previous quarter net profit
Quarterly OPM Change+7.9 ppLatest quarter OPM minus previous quarter OPM

Share Price and Basic Stock Data

Last Updated: March 5, 2025, 8:15 pm

Market Cap 12.9 Cr.
Current Price 2.30
Intrinsic Value₹17.37
High / Low /
Stock P/E
Book Value 0.67
Dividend Yield0.00 %
ROCE4.35 %
ROE331 %
Face Value 1.00
PEG Ratio0.00

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

View Share Price Target for Dhanada Corporation Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Gujarat Metallic Coal & Coke Ltd 5.94 Cr. 30.0 / 77.60.00 %0.37 %2.00 % 100
Gensol Engineering Ltd 73.7 Cr. 19.2 166/18.60.72 1550.00 %14.3 %22.4 % 10.0
Fusion Micro Finance Ltd 2,335 Cr. 145 212/124 1180.00 %2.96 %54.5 % 10.0
Five X Tradecom Ltd 0.99 Cr. 0.48/ 9.350.00 %0.00 %0.00 % 10.0
East West Holdings Ltd 29.8 Cr. 2.34 7.43/1.85 4.930.00 %6.98 %0.86 % 2.00
Industry Average7,439.67 Cr186.66153.03219.100.31%11.73%22.92%9.00

All Competitor Stocks of Dhanada Corporation Ltd

Quarterly Result

MetricSep 2019Dec 2019Mar 2020Jun 2020Sep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022
Sales 2.093.012.140.210.511.300.910.251.072.001.562.292.01
Expenses 1.852.212.490.760.680.961.700.801.501.542.042.131.71
Operating Profit 0.240.80-0.35-0.55-0.170.34-0.79-0.55-0.430.46-0.480.160.30
OPM % 11.48%26.58%-16.36%-261.90%-33.33%26.15%-86.81%-220.00%-40.19%23.00%-30.77%6.99%14.93%
Other Income 0.010.010.040.010.010.010.040.020.020.010.090.010.02
Interest 0.870.910.930.971.011.051.071.121.181.221.241.301.37
Depreciation 0.190.190.180.180.180.180.170.170.170.170.160.160.17
Profit before tax -0.81-0.29-1.42-1.69-1.35-0.88-1.99-1.82-1.76-0.92-1.79-1.29-1.22
Tax % 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Net Profit -0.81-0.29-1.42-1.69-1.35-0.88-1.99-1.81-1.76-0.92-1.79-1.29-1.22
EPS in Rs -0.14-0.05-0.25-0.30-0.24-0.16-0.36-0.32-0.31-0.16-0.32-0.23-0.22

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MetricMar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022TTM
Sales 6.708.509.008.458.628.538.8310.9311.229.282.944.887.86
Expenses 4.526.515.886.046.576.427.519.018.968.354.115.837.42
Operating Profit 2.181.993.122.412.052.111.321.922.260.93-1.17-0.950.44
OPM % 32.54%23.41%34.67%28.52%23.78%24.74%14.95%17.57%20.14%10.02%-39.80%-19.47%5.60%
Other Income 0.10-0.480.370.85-4.04-2.16-0.93-1.020.160.090.080.140.13
Interest 1.551.541.691.801.801.962.202.693.093.594.124.805.13
Depreciation 1.261.281.331.342.092.091.731.200.980.760.700.670.66
Profit before tax -0.53-1.310.470.12-5.88-4.10-3.54-2.99-1.65-3.33-5.91-6.28-5.22
Tax % 0.00%0.00%0.00%16.67%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Net Profit -0.53-1.300.470.10-5.88-4.11-3.54-2.99-1.65-3.33-5.91-6.28-5.22
EPS in Rs -0.11-0.260.080.02-1.05-0.73-0.63-0.53-0.29-0.60-1.06-1.12-0.93
Dividend Payout % 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2011-20122012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-2022
YoY Net Profit Growth (%)-145.28%136.15%-78.72%-5980.00%30.10%13.87%15.54%44.82%-101.82%-77.48%-6.26%
Change in YoY Net Profit Growth (%)0.00%281.44%-214.88%-5901.28%6010.10%-16.23%1.67%29.28%-146.63%24.34%71.22%

Dhanada Corporation Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2011-2012 to 2021-2022.

Growth

Compounded Sales Growth
10 Years:-5%
5 Years:-11%
3 Years:-24%
TTM:123%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:19%
Stock Price CAGR
10 Years:-10%
5 Years:-4%
3 Years:-18%
1 Year:%
Return on Equity
10 Years:-13%
5 Years:-35%
3 Years:-69%
Last Year:-331%

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

Balance Sheet

Last Updated: July 25, 2025, 1:27 pm

MonthMar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Sep 2022
Equity Capital 4.915.055.595.595.595.595.595.595.595.595.595.595.59
Reserves 19.3319.3227.3727.4621.2416.8913.3410.358.695.37-0.54-6.85-9.35
Borrowings 14.7916.4411.9512.6313.2014.8516.3818.9722.0625.6129.7134.4837.15
Other Liabilities 2.862.622.912.311.771.902.011.982.002.212.912.893.67
Total Liabilities 41.8943.4347.8247.9941.8039.2337.3236.8938.3438.7837.6736.1137.06
Fixed Assets 35.1734.7133.5232.2630.0328.0026.3725.3424.4223.6822.9822.3222.01
CWIP 0.670.050.220.630.901.681.811.811.811.811.811.881.88
Investments 3.225.185.185.244.422.211.110.000.000.000.000.000.00
Other Assets 2.833.498.909.866.457.348.039.7412.1113.2912.8811.9113.17
Total Assets 41.8943.4347.8247.9941.8039.2337.3236.8938.3438.7837.6736.1137.06

Reserves and Borrowings Chart

Cash Flow

MonthMar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022
Cash from Operating Activity + 2.982.39-3.330.791.551.111.061.101.26-0.372.32-2.88
Cash from Investing Activity + -2.16-2.690.020.27-0.29-0.83-0.19-0.12-0.010.030.55-0.03
Cash from Financing Activity + -0.561.612.01-1.06-1.28-0.21-0.61-0.030.060.000.00-0.02
Net Cash Flow 0.261.31-1.300.00-0.020.070.260.951.31-0.332.86-2.92
Free Cash Flow 1.461.55-3.640.301.230.250.830.931.20-0.392.32-2.96
CFO/OP 137%120%-107%34%76%53%80%57%56%-40%-198%303%

Free Cash Flow

MonthMar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022
Free Cash Flow-12.61-14.45-8.83-10.22-11.15-12.74-15.06-17.05-19.80-24.68-30.88-35.43

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 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022
Debtor Days 33.2330.4932.0427.2128.3743.2237.6228.0552.3862.14114.2274.05
Inventory Days 23.2319.7324.8933.1831.8728.0823.5529.80
Days Payable 527.59332.12273.75250.37185.40152.86176.61136.56
Cash Conversion Cycle -471.13-281.90-216.82-189.98-125.16-81.57-115.45-78.7252.3862.14114.2274.05
Working Capital Days -283.83-195.81-204.81-216.84-406.92-493.37-608.06-638.83-625.90-844.46-3,682.28-2,412.14
ROCE %2.65%2.20%5.11%4.26%0.75%0.18%-0.41%2.28%4.04%0.71%-5.02%-4.35%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2019Mar 2020Jun 2020Sep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022
Promoters 59.78%58.58%57.78%55.80%55.73%53.70%53.70%54.26%54.70%54.75%51.85%51.67%
DIIs 0.23%0.23%0.23%0.23%0.23%0.23%0.23%0.23%0.23%0.23%0.23%0.23%
Public 39.99%41.19%42.00%43.97%44.04%46.07%46.07%45.51%45.08%45.02%47.92%48.10%
No. of Shareholders 4,0824,1004,1084,1824,2754,2334,2654,2434,3094,3744,3964,448

Shareholding Pattern Chart

No. of Shareholders

Dhanada Corporation 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 17Mar 16Mar 15Mar 14Mar 13
FaceValue 1.001.001.001.001.00
Basic EPS (Rs.) -0.62-0.52-0.53-0.34-0.20
Diluted EPS (Rs.) -0.62-0.52-0.53-0.34-0.20
Cash EPS (Rs.) -0.26-0.08-0.08-0.120.04
Book Value[Excl.RevalReserv]/Share (Rs.) 3.354.054.805.795.90
Book Value[Incl.RevalReserv]/Share (Rs.) 3.354.054.805.795.90
Revenue From Operations / Share (Rs.) 1.581.531.551.621.99
PBDIT / Share (Rs.) 0.260.370.300.270.31
PBIT / Share (Rs.) -0.11-0.08-0.16-0.07-0.04
PBT / Share (Rs.) -0.63-0.53-0.57-0.47-0.43
Net Profit / Share (Rs.) -0.63-0.53-0.55-0.47-0.31
NP After MI And SOA / Share (Rs.) -0.61-0.51-0.52-0.33-0.20
PBDIT Margin (%) 16.7024.5319.6917.0415.86
PBIT Margin (%) -7.19-5.32-10.69-4.46-2.15
PBT Margin (%) -40.48-35.30-36.80-29.19-21.96
Net Profit Margin (%) -40.45-35.25-35.79-29.39-15.69
NP After MI And SOA Margin (%) -39.10-33.90-33.93-20.86-10.10
Return on Networth / Equity (%) -18.42-12.78-10.96-5.84-3.41
Return on Capital Employeed (%) -3.03-1.72-2.94-1.05-0.59
Return On Assets (%) -7.73-6.30-6.14-3.54-2.13
Long Term Debt / Equity (X) 0.080.130.140.160.21
Total Debt / Equity (X) 1.180.870.650.500.46
Asset Turnover Ratio (%) 0.210.190.180.160.18
Current Ratio (X) 0.160.130.100.140.19
Quick Ratio (X) 0.150.120.090.120.17
Interest Coverage Ratio (X) 0.500.810.750.690.80
Interest Coverage Ratio (Post Tax) (X) -0.21-0.17-0.36-0.180.20
Enterprise Value (Cr.) 45.7553.3550.6046.8887.63
EV / Net Operating Revenue (X) 5.186.255.845.177.87
EV / EBITDA (X) 31.0225.4829.6330.3149.59
MarketCap / Net Operating Revenue (X) 2.864.003.873.426.56
Price / BV (X) 1.351.511.250.952.21
Price / Net Operating Revenue (X) 2.864.003.873.426.56
EarningsYield -0.13-0.08-0.08-0.06-0.01

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Dhanada Corporation Ltd: Share Price Intrinsic Value and Fundamental Analysis

Dhanada Corporation Ltd. is a Public Limited Listed company incorporated on 14/07/1986 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L55101PN1986PLC133909 and registration number is 133909. Currently Company is involved in the business activities of Short term accommodation activities. Company’s Total Operating Revenue is Rs. 4.88 Cr. and Equity Capital is Rs. 5.59 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Hotels, Resorts & Restaurants5B/14, Laxminarayan Nagar, S. No. 11/12, Part Erandawane, Pune Maharashtra 411004dhanada@dhanadacorp.com
http://www.dhanadacorp.com
Management
NamePosition Held
Mr. Ramesh HaveleChairman & M.D & CEO
Mr. Shreeniwas G KaleIndependent Director
Mr. Dilip A PrabhuneIndependent Director
Mrs. Veena R HaveleIndependent Director

FAQ

What is the intrinsic value of Dhanada Corporation Ltd and is it undervalued?

As of 05 April 2026, Dhanada Corporation Ltd's intrinsic value is ₹17.37, which is 655.22% higher than the current market price of ₹2.30, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (331 %), book value (₹0.67), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Dhanada Corporation Ltd?

Dhanada Corporation Ltd is trading at ₹2.30 as of 05 April 2026, with a FY2026-2027 high of ₹ and low of ₹. Market cap stands at ₹12.9 Cr..

How does Dhanada Corporation Ltd's P/E ratio compare to its industry?

Dhanada Corporation Ltd has a P/E ratio of , which is below the industry average of 153.03. This is broadly in line with or below the industry average.

Is Dhanada Corporation Ltd financially healthy?

Key indicators for Dhanada Corporation Ltd: ROCE of 4.35 % is on the lower side compared to the industry average of 11.73%; ROE of 331 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is Dhanada Corporation Ltd profitable and how is the profit trend?

Dhanada Corporation Ltd reported a net profit of ₹-6 Cr in Mar 2022 on revenue of ₹5 Cr. Compared to ₹-2 Cr in Mar 2019, the net profit shows a mixed trend.

Does Dhanada Corporation Ltd pay dividends?

Dhanada Corporation Ltd has a dividend yield of 0.00 % at the current price of ₹2.30. The company is currently not paying meaningful dividends.

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 Dhanada Corporation 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