Below is a detailed analysis of the quarterly data for Dhani Services Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:
For Sales, as of Mar 2025, the value is 89.85 Cr.. The value appears to be declining and may need further review. It has decreased from 94.91 Cr. (Dec 2024) to 89.85 Cr., marking a decrease of 5.06 Cr..
For Expenses, as of Mar 2025, the value is 104.04 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 57.25 Cr. (Dec 2024) to 104.04 Cr., marking an increase of 46.79 Cr..
For Operating Profit, as of Mar 2025, the value is -14.19 Cr.. The value appears to be declining and may need further review. It has decreased from 37.66 Cr. (Dec 2024) to -14.19 Cr., marking a decrease of 51.85 Cr..
For OPM %, as of Mar 2025, the value is -15.79%. The value appears to be declining and may need further review. It has decreased from 39.68% (Dec 2024) to -15.79%, marking a decrease of 55.47%.
For Other Income, as of Mar 2025, the value is 45.74 Cr.. The value appears strong and on an upward trend. It has increased from 14.22 Cr. (Dec 2024) to 45.74 Cr., marking an increase of 31.52 Cr..
For Interest, as of Mar 2025, the value is 13.08 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 15.42 Cr. (Dec 2024) to 13.08 Cr., marking a decrease of 2.34 Cr..
For Depreciation, as of Mar 2025, the value is 5.68 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 5.63 Cr. (Dec 2024) to 5.68 Cr., marking an increase of 0.05 Cr..
For Profit before tax, as of Mar 2025, the value is 12.79 Cr.. The value appears to be declining and may need further review. It has decreased from 30.83 Cr. (Dec 2024) to 12.79 Cr., marking a decrease of 18.04 Cr..
For Tax %, as of Mar 2025, the value is 50.82%. The value appears to be improving (decreasing) as expected. It has decreased from 83.10% (Dec 2024) to 50.82%, marking a decrease of 32.28%.
For Net Profit, as of Mar 2025, the value is 6.29 Cr.. The value appears strong and on an upward trend. It has increased from 5.22 Cr. (Dec 2024) to 6.29 Cr., marking an increase of 1.07 Cr..
For EPS in Rs, as of Mar 2025, the value is 0.12. The value appears strong and on an upward trend. It has increased from 0.08 (Dec 2024) to 0.12, marking an increase of 0.04.
Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.
×
Quarterly Chart
Profit & Loss - Annual Report
Last Updated: June 16, 2025, 1:51 pm
Metric
Mar 2014
Mar 2015
Mar 2016
Mar 2017
Mar 2018
Mar 2019
Mar 2020
Mar 2021
Mar 2022
Mar 2023
Mar 2024
Mar 2025
Sales
284
398
397
413
980
1,993
2,915
1,347
1,434
612
448
395
Expenses
119
140
162
201
478
750
1,952
963
1,986
968
650
407
Operating Profit
165
258
236
213
502
1,243
963
384
-551
-356
-202
-12
OPM %
58%
65%
59%
51%
51%
62%
33%
29%
-38%
-58%
-45%
-3%
Other Income
18
10
12
96
15
4
4
9
29
109
24
92
Interest
24
61
148
139
224
591
824
518
284
170
94
64
Depreciation
5
13
23
24
12
27
116
84
95
91
63
30
Profit before tax
154
194
77
146
281
629
27
-209
-901
-508
-334
-14
Tax %
34%
22%
4%
30%
25%
27%
-55%
10%
-4%
-5%
12%
384%
Net Profit
102
151
74
102
210
460
42
-230
-860
-481
-374
-68
EPS in Rs
3.70
4.86
2.12
2.69
3.99
7.59
0.09
-4.27
-14.42
-7.95
-6.22
-0.91
Dividend Payout %
18%
52%
119%
31%
22%
15%
3,836%
0%
0%
0%
0%
0%
×
Profit & Loss Yearly Chart
YoY Net Profit Growth
Year
2014-2015
2015-2016
2016-2017
2017-2018
2018-2019
2019-2020
2020-2021
2021-2022
2022-2023
2023-2024
2024-2025
YoY Net Profit Growth (%)
48.04%
-50.99%
37.84%
105.88%
119.05%
-90.87%
-647.62%
-273.91%
44.07%
22.25%
81.82%
Change in YoY Net Profit Growth (%)
0.00%
-99.03%
88.83%
68.04%
13.17%
-209.92%
-556.75%
373.71%
317.98%
-21.82%
59.57%
Dhani Services Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.
Growth
Compounded Sales Growth
10 Years:
0%
5 Years:
-33%
3 Years:
-35%
TTM:
-12%
Compounded Profit Growth
10 Years:
%
5 Years:
%
3 Years:
25%
TTM:
85%
Stock Price CAGR
10 Years:
7%
5 Years:
-9%
3 Years:
28%
1 Year:
37%
Return on Equity
10 Years:
-3%
5 Years:
-9%
3 Years:
-8%
Last Year:
-2%
Last Updated: Unknown
No data available for the Balance Sheet data table.
Reserves and Borrowings Chart
Cash Flow
Month
Month
Mar 2014
Mar 2015
Mar 2016
Mar 2017
Mar 2018
Mar 2019
Mar 2020
Mar 2021
Mar 2022
Mar 2023
Mar 2024
Mar 2025
Cash from Operating Activity +
376
-268
10
203
-2,912
-7,044
6,040
925
-702
848
-231
98
Cash from Investing Activity +
166
-330
-77
120
-537
-204
-848
-537
774
77
491
52
Cash from Financing Activity +
-431
994
196
-247
4,473
7,062
-4,093
-1,168
-801
-1,168
-318
-89
Net Cash Flow
112
397
129
76
1,024
-185
1,099
-780
-729
-244
-58
62
Free Cash Flow Chart
Financial Efficiency Indicators
Month
Mar 2013
Mar 2014
Mar 2015
Mar 2016
Mar 2017
Mar 2018
Mar 2019
Mar 2020
Mar 2021
Mar 2022
Mar 2023
Mar 2024
Debtor Days
115
178
228
292
298
98
50
19
38
33
71
70
Inventory Days
240
1,558
3,482
Days Payable
284
124
273
Cash Conversion Cycle
115
178
228
292
298
98
50
19
38
-11
1,505
3,279
Working Capital Days
30
212
503
779
660
-103
143
169
185
232
774
873
ROCE %
22%
38%
19%
10%
12%
11%
11%
6%
3%
-7%
-5%
-5%
Financial Efficiency Indicators Chart
Share Holding Pattern
Month
Sep 2021
Dec 2021
Mar 2022
Jun 2022
Sep 2022
Dec 2022
Mar 2023
Jun 2023
Sep 2023
Dec 2023
Mar 2024
Jun 2024
Promoters
30.05%
30.05%
33.00%
33.00%
33.01%
32.89%
32.89%
32.89%
31.26%
31.26%
30.77%
29.14%
FIIs
28.86%
27.16%
21.89%
20.52%
18.34%
15.87%
14.56%
14.14%
14.38%
14.27%
14.63%
16.60%
DIIs
1.40%
1.41%
1.40%
1.42%
1.43%
1.45%
1.38%
1.38%
1.43%
1.45%
1.47%
1.49%
Public
36.45%
38.15%
38.84%
40.18%
42.37%
44.96%
46.33%
46.74%
48.10%
48.20%
48.29%
47.95%
Others
3.23%
3.23%
4.87%
4.87%
4.87%
4.85%
4.85%
4.85%
4.85%
4.85%
4.85%
4.85%
No. of Shareholders
96,174
1,11,277
1,92,174
2,07,243
2,08,407
2,14,408
2,13,677
2,22,554
2,20,985
2,13,506
2,11,898
1,94,452
Shareholding Pattern Chart
No. of Shareholders
This stock is not held by any mutual fund.
ROCE Trend
EPS Trend
Key Financial Ratios
Month
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
FaceValue
2.00
2.00
2.00
2.00
2.00
Basic EPS (Rs.)
-0.95
-6.49
-8.31
-15.30
-4.16
Diluted EPS (Rs.)
-0.95
-6.49
-8.31
-15.30
-4.16
Cash EPS (Rs.)
-0.61
-5.12
-6.42
-12.63
-2.55
Book Value[Excl.RevalReserv]/Share (Rs.)
46.63
56.90
63.62
86.99
98.00
Book Value[Incl.RevalReserv]/Share (Rs.)
46.63
56.90
63.62
86.99
98.00
Revenue From Operations / Share (Rs.)
6.49
6.95
10.01
23.67
22.89
PBDIT / Share (Rs.)
1.32
-2.94
-4.12
-8.76
6.40
PBIT / Share (Rs.)
0.82
-3.97
-5.62
-10.33
4.93
PBT / Share (Rs.)
-0.23
-5.50
-8.35
-14.87
-3.64
Net Profit / Share (Rs.)
-1.11
-6.15
-7.91
-14.20
-4.01
NP After MI And SOA / Share (Rs.)
-0.90
-6.17
-7.89
-14.30
-3.93
PBDIT Margin (%)
20.35
-42.23
-41.19
-37.00
27.96
PBIT Margin (%)
12.71
-57.07
-56.12
-43.62
21.55
PBT Margin (%)
-3.54
-79.10
-83.41
-62.80
-15.92
Net Profit Margin (%)
-17.13
-88.43
-79.09
-59.97
-17.52
NP After MI And SOA Margin (%)
-13.88
-88.73
-78.81
-60.39
-17.16
Return on Networth / Equity (%)
-1.93
-10.89
-12.57
-17.11
-4.34
Return on Capital Employeed (%)
1.70
-6.85
-8.65
-10.58
4.37
Return On Assets (%)
-1.46
-8.29
-9.01
-10.04
-2.22
Long Term Debt / Equity (X)
0.00
0.00
0.00
0.10
0.14
Total Debt / Equity (X)
0.15
0.18
0.25
0.44
0.68
Asset Turnover Ratio (%)
0.09
0.08
0.08
0.01
0.00
Current Ratio (X)
3.12
2.97
2.52
2.44
2.36
Quick Ratio (X)
2.71
2.71
2.33
2.40
2.36
Interest Coverage Ratio (X)
1.25
-1.92
-1.51
-1.93
0.74
Interest Coverage Ratio (Post Tax) (X)
-0.05
-3.01
-1.90
-2.13
0.53
Enterprise Value (Cr.)
3309.20
2336.58
1939.99
4879.07
11614.16
EV / Net Operating Revenue (X)
8.33
5.53
3.19
3.40
8.86
EV / EBITDA (X)
40.91
-13.08
-7.74
-9.19
31.68
MarketCap / Net Operating Revenue (X)
8.78
5.47
2.66
2.63
7.35
Price / BV (X)
1.22
0.67
0.42
0.74
1.86
Price / Net Operating Revenue (X)
8.78
5.47
2.66
2.63
7.35
EarningsYield
-0.01
-0.16
-0.29
-0.22
-0.02
After reviewing the key financial ratios for Dhani Services Ltd, here is a detailed analysis based on the latest available data and recent trends:
For FaceValue, as of Mar 25, the value is 2.00. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 2.00.
For Basic EPS (Rs.), as of Mar 25, the value is -0.95. This value is below the healthy minimum of 5. It has increased from -6.49 (Mar 24) to -0.95, marking an increase of 5.54.
For Diluted EPS (Rs.), as of Mar 25, the value is -0.95. This value is below the healthy minimum of 5. It has increased from -6.49 (Mar 24) to -0.95, marking an increase of 5.54.
For Cash EPS (Rs.), as of Mar 25, the value is -0.61. This value is below the healthy minimum of 3. It has increased from -5.12 (Mar 24) to -0.61, marking an increase of 4.51.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 46.63. It has decreased from 56.90 (Mar 24) to 46.63, marking a decrease of 10.27.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 46.63. It has decreased from 56.90 (Mar 24) to 46.63, marking a decrease of 10.27.
For Revenue From Operations / Share (Rs.), as of Mar 25, the value is 6.49. It has decreased from 6.95 (Mar 24) to 6.49, marking a decrease of 0.46.
For PBDIT / Share (Rs.), as of Mar 25, the value is 1.32. This value is below the healthy minimum of 2. It has increased from -2.94 (Mar 24) to 1.32, marking an increase of 4.26.
For PBIT / Share (Rs.), as of Mar 25, the value is 0.82. This value is within the healthy range. It has increased from -3.97 (Mar 24) to 0.82, marking an increase of 4.79.
For PBT / Share (Rs.), as of Mar 25, the value is -0.23. This value is below the healthy minimum of 0. It has increased from -5.50 (Mar 24) to -0.23, marking an increase of 5.27.
For Net Profit / Share (Rs.), as of Mar 25, the value is -1.11. This value is below the healthy minimum of 2. It has increased from -6.15 (Mar 24) to -1.11, marking an increase of 5.04.
For NP After MI And SOA / Share (Rs.), as of Mar 25, the value is -0.90. This value is below the healthy minimum of 2. It has increased from -6.17 (Mar 24) to -0.90, marking an increase of 5.27.
For PBDIT Margin (%), as of Mar 25, the value is 20.35. This value is within the healthy range. It has increased from -42.23 (Mar 24) to 20.35, marking an increase of 62.58.
For PBIT Margin (%), as of Mar 25, the value is 12.71. This value is within the healthy range. It has increased from -57.07 (Mar 24) to 12.71, marking an increase of 69.78.
For PBT Margin (%), as of Mar 25, the value is -3.54. This value is below the healthy minimum of 10. It has increased from -79.10 (Mar 24) to -3.54, marking an increase of 75.56.
For Net Profit Margin (%), as of Mar 25, the value is -17.13. This value is below the healthy minimum of 5. It has increased from -88.43 (Mar 24) to -17.13, marking an increase of 71.30.
For NP After MI And SOA Margin (%), as of Mar 25, the value is -13.88. This value is below the healthy minimum of 8. It has increased from -88.73 (Mar 24) to -13.88, marking an increase of 74.85.
For Return on Networth / Equity (%), as of Mar 25, the value is -1.93. This value is below the healthy minimum of 15. It has increased from -10.89 (Mar 24) to -1.93, marking an increase of 8.96.
For Return on Capital Employeed (%), as of Mar 25, the value is 1.70. This value is below the healthy minimum of 10. It has increased from -6.85 (Mar 24) to 1.70, marking an increase of 8.55.
For Return On Assets (%), as of Mar 25, the value is -1.46. This value is below the healthy minimum of 5. It has increased from -8.29 (Mar 24) to -1.46, marking an increase of 6.83.
For Long Term Debt / Equity (X), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 0.2. There is no change compared to the previous period (Mar 24) which recorded 0.00.
For Total Debt / Equity (X), as of Mar 25, the value is 0.15. This value is within the healthy range. It has decreased from 0.18 (Mar 24) to 0.15, marking a decrease of 0.03.
For Asset Turnover Ratio (%), as of Mar 25, the value is 0.09. It has increased from 0.08 (Mar 24) to 0.09, marking an increase of 0.01.
For Current Ratio (X), as of Mar 25, the value is 3.12. This value exceeds the healthy maximum of 3. It has increased from 2.97 (Mar 24) to 3.12, marking an increase of 0.15.
For Quick Ratio (X), as of Mar 25, the value is 2.71. This value exceeds the healthy maximum of 2. There is no change compared to the previous period (Mar 24) which recorded 2.71.
For Interest Coverage Ratio (X), as of Mar 25, the value is 1.25. This value is below the healthy minimum of 3. It has increased from -1.92 (Mar 24) to 1.25, marking an increase of 3.17.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 25, the value is -0.05. This value is below the healthy minimum of 3. It has increased from -3.01 (Mar 24) to -0.05, marking an increase of 2.96.
For Enterprise Value (Cr.), as of Mar 25, the value is 3,309.20. It has increased from 2,336.58 (Mar 24) to 3,309.20, marking an increase of 972.62.
For EV / Net Operating Revenue (X), as of Mar 25, the value is 8.33. This value exceeds the healthy maximum of 3. It has increased from 5.53 (Mar 24) to 8.33, marking an increase of 2.80.
For EV / EBITDA (X), as of Mar 25, the value is 40.91. This value exceeds the healthy maximum of 15. It has increased from -13.08 (Mar 24) to 40.91, marking an increase of 53.99.
For MarketCap / Net Operating Revenue (X), as of Mar 25, the value is 8.78. This value exceeds the healthy maximum of 3. It has increased from 5.47 (Mar 24) to 8.78, marking an increase of 3.31.
For Price / BV (X), as of Mar 25, the value is 1.22. This value is within the healthy range. It has increased from 0.67 (Mar 24) to 1.22, marking an increase of 0.55.
For Price / Net Operating Revenue (X), as of Mar 25, the value is 8.78. This value exceeds the healthy maximum of 3. It has increased from 5.47 (Mar 24) to 8.78, marking an increase of 3.31.
For EarningsYield, as of Mar 25, the value is -0.01. This value is below the healthy minimum of 5. It has increased from -0.16 (Mar 24) to -0.01, marking an increase of 0.15.
Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.
×
Profitability Ratios (%)
Liquidity Ratios
Liquidity Ratios (%)
Interest Coverage Ratios (%)
Valuation Ratios
Fair Value
Fair Value of Dhani Services Ltd as of June 27, 2025 is: 10.07
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 June 27, 2025, Dhani Services Ltd is Overvalued by 85.59% compared to the current share price 69.90
Default values used*: Default value of 15 for Stock P/E is used
Intrinsic Value of Dhani Services Ltd as of June 27, 2025 is: 13.52
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 June 27, 2025, Dhani Services Ltd is Overvalued by 80.66% compared to the current share price 69.90
Default values used*: Default value of 15 for Stock P/E is used
Last 5 Year EPS CAGR: 34.24%
*Investments are subject to market risks
Strength and Weakness
Unable to fetch valid data for stock valuation.
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 Dhani Services Ltd:
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.
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.
ROE%: -1.93% (Industry Average ROE: 13.16%)
ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
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.
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.
Stock P/E: 0 (Industry average Stock P/E: 76.41)
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.
Total Debt / Equity: 0.15
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
Dhani Services Ltd. is a Public Limited Listed company incorporated on 09/06/1995 and has its registered office in the State of Haryana, India. Company's Corporate Identification Number(CIN) is L74110HR1995PLC121209 and registration number is 121209. Currently Company is involved in the business activities of Other financial service activities, except insurance and pension funding activities. Company's Total Operating Revenue is Rs. 23.91 Cr. and Equity Capital is Rs. 121.64 Cr. for the Year ended 31/03/2025.
INDUSTRY
ADDRESS
CONTACT
Finance & Investments
5th Floor, Plot No. 108, IT Park, Udyog Vihar, Gurugram Haryana 122016
FAQ: Stock data is invalid or not in the correct format.
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 Dhani Services 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
