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: 521216 | NSE: DHANROTO

Dhanalaxmi Roto Spinners Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹60.64Overvalued by 18.93%vs CMP ₹74.80

P/E (5.9) × ROE (16.1%) × BV (₹78.90) × DY (2.00%)

₹117.01Undervalued by 56.43%vs CMP ₹74.80
MoS: +36.1% (Strong)Confidence: 53/100 (Moderate)Models: 6 Under, 1 Fair, 2 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹64.4822%Over (-13.8%)
Graham NumberEarnings₹150.6216%Under (+101.4%)
Earnings PowerEarnings₹98.3411%Under (+31.5%)
DCFCash Flow₹182.1313%Under (+143.5%)
Net Asset ValueAssets₹79.417%Fair (+6.2%)
EV/EBITDAEnterprise₹60.209%Over (-19.5%)
Earnings YieldEarnings₹127.807%Under (+70.9%)
ROCE CapitalReturns₹189.969%Under (+154%)
Revenue MultipleRevenue₹118.485%Under (+58.4%)
Consensus (9 models)₹117.01100%Undervalued

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 6.3%

*Investments are subject to market risks

Investment Snapshot

71
Dhanalaxmi Roto Spinners Ltd scores 71/100 (Strong)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health87/100 · Strong
ROCE 22.0% ExcellentROE 16.1% GoodD/E 0.21 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
Promoter holding at 47.6% Stable
Earnings Quality50/100 · Moderate
OPM stable around 4% Steady
Quarterly Momentum68/100 · Strong
Revenue (4Q): +22% YoY AcceleratingProfit (4Q): +19% YoY PositiveOPM: 1.5% (down 3.2% YoY) Margin pressure
Industry Rank90/100 · Strong
P/E 5.9 vs industry 474.3 Cheaper than peersROCE 22.0% vs industry 9.2% Above peersROE 16.1% vs industry 8.0% Above peers3Y sales CAGR: 16% Moderate

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.

Dhanalaxmi Roto Spinners Ltd Investor Signals

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

Value Trap Score
30/100
Low
Derived from: Cheapness + weak quality + weak cash support
Current data: P/E 5.9 vs Ind 474.3 | ROCE 22.0% | ROE 16.1% | CFO/NP N/A
Balance Sheet Stress
0/100
Comfortable
Derived from: Leverage + debt servicing + liquidity + debt trend
Current data: D/E 0.21x | IntCov 0.0x | Current 2.26x | Borrow/Reserve 0.02x
Cash Flow Reliability
14/100
Weak
Derived from: Cash backing of earnings + working capital pressure
Current data: CFO ₹0 Cr | NP ₹9 Cr | CFO/NP N/A
Ownership Accumulation
0
Neutral
Derived from: FII + DII + promoter direction, adjusted by crowding
Current data: FII N/A | DII 0.00 pp | Prom 0.00 pp
Business Momentum
-34
Early weakness
Derived from: Latest quarter sales + profit + OPM change
Current data: Q Sales -18.2% | Q NP -25.2% | Q OPM +3.6 pp
Derived FieldValueHow it is derived
Valuation Gap %+56.4%((Fair Value - CMP) / CMP) × 100
Borrowings / Reserves0.02xLatest 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 Change0.00 ppLatest promoter% minus previous promoter%
Shareholder Count Change-232Latest shareholder count minus previous count
Quarterly Sales Change-18.2%Latest quarter sales vs previous quarter sales
Quarterly Profit Change-25.2%Latest quarter net profit vs previous quarter net profit
Quarterly OPM Change+3.6 ppLatest quarter OPM minus previous quarter OPM

Share Price and Basic Stock Data

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

Market Cap 58.4 Cr.
Current Price 74.8
Intrinsic Value₹117.01
High / Low 119/71.0
Stock P/E5.85
Book Value 78.9
Dividend Yield2.00 %
ROCE22.0 %
ROE16.1 %
Face Value 10.0
PEG Ratio0.92

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

View Share Price Target for Dhanalaxmi Roto Spinners Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Dhanalaxmi Roto Spinners Ltd 58.4 Cr. 74.8 119/71.05.85 78.92.00 %22.0 %16.1 % 10.0
Ginni Filaments Ltd 303 Cr. 35.3 57.8/19.96.29 25.70.00 %5.28 %2.14 % 10.0
Eurotex Industries and Exports Ltd 11.5 Cr. 13.1 24.6/11.86.34 31.40.00 %18.1 %% 10.0
Hisar Spinning Mills Ltd 19.3 Cr. 51.7 67.1/40.75.25 71.30.00 %15.1 %12.2 % 10.0
Padam Cotton Yarns Ltd 42.6 Cr. 1.94 9.17/1.934.81 0.966.70 %24.2 %20.0 % 1.00
Industry Average3,322.90 Cr165.80474.26127.360.51%9.16%7.98%7.02

All Competitor Stocks of Dhanalaxmi Roto Spinners Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 50.1049.9250.7940.1449.5456.1329.6845.3368.8841.5879.6567.5755.28
Expenses 49.2347.4447.8438.7447.4954.4929.5445.2265.6639.2077.6268.9454.44
Operating Profit 0.872.482.951.402.051.640.140.113.222.382.03-1.370.84
OPM % 1.74%4.97%5.81%3.49%4.14%2.92%0.47%0.24%4.67%5.72%2.55%-2.03%1.52%
Other Income 1.512.110.883.413.293.051.431.890.583.041.634.641.31
Interest 0.170.280.240.180.190.250.170.240.250.310.270.270.16
Depreciation 0.080.060.070.080.090.060.080.080.080.030.060.060.06
Profit before tax 2.134.253.524.555.064.381.321.683.475.083.332.941.93
Tax % 30.05%27.76%28.69%26.59%27.47%18.49%21.21%21.43%28.53%27.36%26.13%25.85%15.54%
Net Profit 1.493.082.503.343.673.561.041.322.493.692.472.181.63
EPS in Rs 1.913.953.214.284.714.561.331.693.194.733.172.792.09

Last Updated: March 3, 2026, 10:58 am

Quarterly Chart

Profit & Loss - Annual Report

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

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 4046505374987173119201197185244
Expenses 3943495172967069111197189180240
Operating Profit 1202221484864
OPM % 2%5%1%4%3%2%2%5%7%2%4%3%2%
Other Income 111123234611711
Interest 0100011111111
Depreciation 0000000000000
Profit before tax 12133436119181213
Tax % 30%35%33%33%33%27%25%32%31%29%25%26%
Net Profit 011223247713910
EPS in Rs 0.591.861.032.533.003.372.495.199.408.5316.7610.9512.78
Dividend Payout % 0%0%0%0%0%0%0%0%5%7%4%14%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)0.00%100.00%0.00%50.00%-33.33%100.00%75.00%0.00%85.71%-30.77%
Change in YoY Net Profit Growth (%)0.00%100.00%-100.00%50.00%-83.33%133.33%-25.00%-75.00%85.71%-116.48%

Dhanalaxmi Roto Spinners Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 10 years from 2015-2016 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:15%
5 Years:21%
3 Years:16%
TTM:34%
Compounded Profit Growth
10 Years:19%
5 Years:36%
3 Years:5%
TTM:-7%
Stock Price CAGR
10 Years:31%
5 Years:56%
3 Years:31%
1 Year:-3%
Return on Equity
10 Years:20%
5 Years:22%
3 Years:21%
Last Year:16%

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

Balance Sheet

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

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 4444444444488
Reserves 3458101315192632454954
Borrowings 1131253522171
Other Liabilities 109511131310111722302732
Total Liabilities 18191723293432394960819194
Fixed Assets 2335554455444
CWIP 0000000000000
Investments 000325242362523
Other Assets 16151416232426304253706267
Total Assets 18191723293432394960819194

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 41-4413260223-7
Cash from Investing Activity + -0-02-3-1-13-213-0-16
Cash from Financing Activity + -0-01-212-21-4-1-24
Net Cash Flow 40-1-12434-3421-19
Free Cash Flow 4-1-431326-0225-7
CFO/OP 609%53%-627%200%100%240%230%211%39%128%345%-112%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow0.001.00-3.001.000.00-3.00-2.00-1.006.002.007.00-1.00

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 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 625757756752575168595148
Inventory Days 4521213920124
Days Payable 957036635447454245365650
Cash Conversion Cycle -30-8241314615182423-422
Working Capital Days -29-101244-73-83122011
ROCE %14%32%15%28%26%19%14%27%39%29%38%22%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 47.64%47.64%47.64%47.64%47.64%47.64%47.64%47.64%47.64%47.64%47.64%47.64%
DIIs 0.01%0.01%0.01%0.01%0.01%0.01%0.01%0.01%0.00%0.00%0.00%0.00%
Public 52.36%52.36%52.36%52.36%52.36%52.36%52.37%52.36%52.37%52.35%52.35%52.37%
No. of Shareholders 4,6034,7464,8164,7845,0345,0105,2245,8057,1436,6996,5686,336

Shareholding Pattern Chart

No. of Shareholders

Dhanalaxmi Roto Spinners 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.) 10.9533.5217.0618.8010.39
Diluted EPS (Rs.) 10.9533.5217.0618.8010.39
Cash EPS (Rs.) 11.2834.2917.7719.4611.02
Book Value[Excl.RevalReserv]/Share (Rs.) 71.63125.5190.6074.5455.74
Book Value[Incl.RevalReserv]/Share (Rs.) 72.95125.5193.2477.1858.38
Dividend / Share (Rs.) 1.501.501.251.000.00
Revenue From Operations / Share (Rs.) 237.76504.07515.77305.81186.75
PBDIT / Share (Rs.) 16.4144.5926.7530.0717.77
PBIT / Share (Rs.) 16.0843.8226.0429.4117.14
PBT / Share (Rs.) 14.8244.8824.0527.2515.22
Net Profit / Share (Rs.) 10.9533.5217.0618.8010.39
PBDIT Margin (%) 6.908.845.189.839.51
PBIT Margin (%) 6.768.695.049.619.17
PBT Margin (%) 6.238.904.668.918.15
Net Profit Margin (%) 4.606.643.306.145.56
Return on Networth / Equity (%) 15.2826.7018.8225.2118.63
Return on Capital Employeed (%) 21.6834.2727.5136.8228.25
Return On Assets (%) 9.3916.2011.0115.0210.47
Long Term Debt / Equity (X) 0.010.010.010.020.02
Total Debt / Equity (X) 0.110.020.050.060.21
Asset Turnover Ratio (%) 2.162.793.682.732.05
Current Ratio (X) 2.512.452.332.502.26
Quick Ratio (X) 2.182.432.332.472.16
Inventory Turnover Ratio (X) 31.140.000.000.000.00
Dividend Payout Ratio (NP) (%) 6.843.725.860.000.00
Dividend Payout Ratio (CP) (%) 6.643.645.620.000.00
Earning Retention Ratio (%) 93.1696.2894.140.000.00
Cash Earning Retention Ratio (%) 93.3696.3694.380.000.00
Interest Coverage Ratio (X) 13.1520.1513.4413.929.28
Interest Coverage Ratio (Post Tax) (X) 9.7814.679.609.766.45
Enterprise Value (Cr.) 73.7830.5311.9719.720.47
EV / Net Operating Revenue (X) 0.390.150.050.160.01
EV / EBITDA (X) 5.761.761.151.680.06
MarketCap / Net Operating Revenue (X) 0.460.340.130.260.17
Retention Ratios (%) 93.1596.2794.130.000.00
Price / BV (X) 1.561.390.791.100.57
Price / Net Operating Revenue (X) 0.460.340.130.260.17
EarningsYield 0.090.190.230.230.32

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Dhanalaxmi Roto Spinners Ltd. is a Public Limited Listed company incorporated on 11/09/1987 and has its registered office in the State of Telangana, India. Company's Corporate Identification Number(CIN) is L18100TG1987PLC007769 and registration number is 007769. Currently Company is involved in the business activities of Manufacture of woodan d of products of woodan d cork, except furniture; manuf acture of articles of stra w and plaiting materials. Company's Total Operating Revenue is Rs. 185.47 Cr. and Equity Capital is Rs. 7.80 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Textiles - Spinning - Cotton BlendedSy. No. 114 & 115, Ranga Reddy District Telangana 509325Contact not found
Management
NamePosition Held
Mr. Anirudh InaniChairman & Wholetime Director
Mr. Narayan InaniManaging Director & CFO
Mr. Keshav InaniWholeTime Director & CEO
Mr. Dhanraj SoniIndependent Director
Mr. Vivek BahetiIndependent Director
Ms. Annushree AtasniyaIndependent Woman Director

FAQ

What is the intrinsic value of Dhanalaxmi Roto Spinners Ltd and is it undervalued?

As of 05 April 2026, Dhanalaxmi Roto Spinners Ltd's intrinsic value is ₹117.01, which is 56.43% higher than the current market price of ₹74.80, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (16.1 %), book value (₹78.9), dividend yield (2.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Dhanalaxmi Roto Spinners Ltd?

Dhanalaxmi Roto Spinners Ltd is trading at ₹74.80 as of 05 April 2026, with a FY2026-2027 high of ₹119 and low of ₹71.0. The stock is currently near its 52-week low. Market cap stands at ₹58.4 Cr..

How does Dhanalaxmi Roto Spinners Ltd's P/E ratio compare to its industry?

Dhanalaxmi Roto Spinners Ltd has a P/E ratio of 5.85, which is below the industry average of 474.26. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Dhanalaxmi Roto Spinners Ltd financially healthy?

Key indicators for Dhanalaxmi Roto Spinners Ltd: ROCE of 22.0 % indicates efficient capital utilization; ROE of 16.1 % shows strong shareholder returns. Dividend yield is 2.00 %.

Is Dhanalaxmi Roto Spinners Ltd profitable and how is the profit trend?

Dhanalaxmi Roto Spinners Ltd reported a net profit of ₹9 Cr in Mar 2025 on revenue of ₹185 Cr. Compared to ₹7 Cr in Mar 2022, the net profit shows an improving trend.

Does Dhanalaxmi Roto Spinners Ltd pay dividends?

Dhanalaxmi Roto Spinners Ltd has a dividend yield of 2.00 % at the current price of ₹74.80. 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 Dhanalaxmi Roto Spinners 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