Share Price and Basic Stock Data

Last Updated: October 15, 2024, 10:15 pm

Market Cap	13.2 Cr.
Current Price	12.5
High / Low	16.5/8.30
Stock P/E
Book Value	13.5
Dividend Yield	0.00 %
ROCE	0.37 %
ROE	%
Face Value	10.0
PEG Ratio	0.00

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Dhruv Wellness Ltd

Competitors of Dhruv Wellness Ltd

Stock Name	Market Cap	Current Price	High / Low	Stock P/E	Book Value	Dividend Yield	ROCE	ROE	Face Value
IFL Enterprises Ltd	75.0 Cr.	1.00	3.87/0.95		0.99	0.00 %	5.06 %	3.36 %	1.00
Hira Automobile Ltd	19.6 Cr.	71.2	71.2/26.1	28.4	51.4	0.00 %	9.65 %	5.10 %	10.0
Hindustan Appliances Ltd	344 Cr.	343	343/9.83	2,022	14.5	0.00 %	0.26 %	0.90 %	10.0
Hardwyn India Ltd	1,256 Cr.	36.0	52.0/26.0	101	11.1	0.00 %	3.92 %	2.58 %	1.00
Grandma Trading & Agencies Ltd	11.8 Cr.	0.90	3.59/0.80		0.01	0.00 %	0.64 %	1.30 %	1.00
Industry Average	14,654.00 Cr	166.25		160.56	88.49	0.11%	13.01%	9.75%	8.21

All Competitor Stocks of Dhruv Wellness Ltd

Quarterly Result

Month
Sales
Expenses
Operating Profit
OPM %
Other Income
Interest
Depreciation
Profit before tax
Tax %
Net Profit
EPS in Rs

Last Updated: October 7, 2024, 8:13 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: October 23, 2024, 2:42 pm

Month	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Sales	22.72	101.92	103.66	116.93	42.33	-0.00	0.37	0.39
Expenses	22.22	100.04	100.95	113.58	65.16	5.15	0.35	0.37
Operating Profit	0.50	1.88	2.71	3.35	-22.83	-5.15	0.02	0.02
OPM %	2.20%	1.84%	2.61%	2.86%	-53.93%		5.41%	5.13%
Other Income	-0.00	0.02	0.02	0.12	0.02	-0.00	-0.00	-0.00
Interest	0.21	1.30	1.98	2.68	1.85	-0.00	-0.00	-0.00
Depreciation	-0.00	-0.00	-0.00	0.01	0.01	-0.00	-0.00	-0.00
Profit before tax	0.29	0.60	0.75	0.78	-24.67	-5.15	0.02	0.02
Tax %	31.03%	33.33%	26.67%	28.21%	-0.00%	-0.00%	50.00%	-0.00%
Net Profit	0.20	0.40	0.54	0.57	-24.67	-5.15	0.02	0.02
EPS in Rs	2.00	4.00	0.51	0.54	-23.41	-4.89	0.02	0.02
Dividend Payout %	-0.00%	-0.00%	-0.00%	-0.00%	-0.00%	-0.00%	-0.00%	-0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023
YoY Net Profit Growth (%)	100.00%	35.00%	5.56%	-4428.07%	79.12%	100.39%	0.00%
Change in YoY Net Profit Growth (%)	0.00%	-65.00%	-29.44%	-4433.63%	4507.19%	21.26%	-100.39%

Dhruv Wellness Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 7 years from 2016-2017 to 2022-2023.

Growth

Compounded Sales Growth
10 Years:	%
5 Years:	-67%
3 Years:	-79%
TTM:	-70%

Compounded Profit Growth
10 Years:	%
5 Years:	-48%
3 Years:	26%
TTM:	-100%

Stock Price CAGR
10 Years:	%
5 Years:	-30%
3 Years:	-47%
1 Year:	-15%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	%

Last Updated: Unknown

Balance Sheet

Last Updated: Unknown

Month	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Equity Capital	1.00	1.00	10.54	10.54	10.54	10.54	10.54	10.54
Reserves	4.66	5.06	4.45	5.02	-19.65	-24.81	-24.79	-24.77
Borrowings	9.41	10.04	16.56	20.69	19.71	19.71	19.71	19.71
Other Liabilities	11.54	13.15	5.62	10.88	1.23	0.75	0.67	0.72
Total Liabilities	26.61	29.25	37.17	47.13	11.83	6.19	6.13	6.20
Fixed Assets	0.16	3.02	3.44	3.47	3.50	3.44	3.44	3.44
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.38	0.27	0.29	0.31	0.00	0.00	0.00	0.00
Other Assets	26.07	25.96	33.44	43.35	8.33	2.75	2.69	2.76
Total Assets	26.61	29.25	37.17	47.13	11.83	6.19	6.13	6.20

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Cash from Operating Activity +	-14.44	3.74	-9.76	-2.71	1.30	-0.06	0.00	0.00
Cash from Investing Activity +	-0.15	-2.85	-0.41	-0.01	-0.02	0.06	0.00	0.00
Cash from Financing Activity +	14.66	-0.67	10.33	2.30	-1.30	0.00	0.00	0.00
Net Cash Flow	0.06	0.22	0.16	-0.42	-0.02	0.00	0.00	0.00

Free Cash Flow

Month	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Free Cash Flow	-8.91	-8.16	-13.85	-17.34	-42.54	-24.86	-19.69	-19.69

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 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Debtor Days	297.04	60.85	76.13	72.04	62.95		2,653.65	2,592.44
Inventory Days	123.10	31.83	39.83	63.17	4.27	0.00	0.00	0.00
Days Payable	188.79	35.40	18.31	32.70	2.52
Cash Conversion Cycle	231.36	57.27	97.65	102.51	64.70		2,653.65	2,592.44
Working Capital Days	231.50	53.79	86.20	94.05	52.25		966.76	935.90
ROCE %		12.19%	11.46%	10.21%	-97.42%	-64.21%	0.37%	0.37%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2019	Sep 2019	Mar 2020	Sep 2020	Mar 2021	Sep 2021	Mar 2022	Sep 2022	Dec 2022	Mar 2023	Sep 2023	Dec 2023
Promoters	73.59%	73.24%	73.24%	73.24%	73.24%	73.24%	73.24%	73.24%	73.24%	73.24%	73.24%	73.24%
Public	26.41%	26.76%	26.76%	26.76%	26.76%	26.76%	26.76%	26.76%	26.75%	26.75%	26.76%	26.76%
No. of Shareholders	51	58	59	59	58	55	103	219	258	258	343	341

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 23	Mar 22	Mar 21	Mar 20	Mar 19
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	0.02	0.01	-4.89	-23.41	0.54
Diluted EPS (Rs.)	0.02	0.01	-4.89	-23.41	0.54
Cash EPS (Rs.)	0.01	0.01	-4.89	-23.40	0.54
Book Value[Excl.RevalReserv]/Share (Rs.)	-13.50	-13.52	-13.54	-8.65	14.76
Book Value[Incl.RevalReserv]/Share (Rs.)	-13.50	-13.52	-13.54	-8.65	14.76
Revenue From Operations / Share (Rs.)	0.36	0.35	0.00	40.16	110.94
PBDIT / Share (Rs.)	0.01	0.01	-4.89	-21.64	3.25
PBIT / Share (Rs.)	0.01	0.01	-4.89	-21.65	3.25
PBT / Share (Rs.)	0.01	0.01	-4.89	-23.41	0.74
Net Profit / Share (Rs.)	0.01	0.01	-4.89	-23.41	0.53
PBDIT Margin (%)	5.34	5.47	0.00	-53.88	2.93
PBIT Margin (%)	5.34	5.47	0.00	-53.91	2.92
PBT Margin (%)	5.34	5.47	0.00	-58.28	0.67
Net Profit Margin (%)	5.34	4.09	0.00	-58.28	0.48
Return on Networth / Equity (%)	-0.14	-0.10	0.00	0.00	3.64
Return on Capital Employeed (%)	-0.18	-0.17	44.90	360.96	18.01
Return On Assets (%)	0.33	0.24	-83.32	-208.56	1.20
Long Term Debt / Equity (X)	-0.19	-0.19	-0.19	-0.30	0.22
Total Debt / Equity (X)	-1.31	-1.31	-1.31	-2.05	1.18
Asset Turnover Ratio (%)	0.06	0.06	0.00	1.44	2.77
Current Ratio (X)	0.15	0.15	0.15	0.45	1.54
Quick Ratio (X)	0.15	0.15	0.15	0.41	0.84
Interest Coverage Ratio (X)	0.00	0.00	0.00	-12.32	1.30
Interest Coverage Ratio (Post Tax) (X)	0.00	0.00	0.00	-12.33	1.21
Enterprise Value (Cr.)	41.31	419.18	104.04	105.99	109.30
EV / Net Operating Revenue (X)	106.01	1128.16	0.00	2.50	0.93
EV / EBITDA (X)	1983.84	20603.68	-20.19	-4.65	31.85
MarketCap / Net Operating Revenue (X)	58.10	1077.91	0.00	2.06	0.77
Price / BV (X)	-1.59	-28.11	-5.98	-9.58	5.85
Price / Net Operating Revenue (X)	58.21	1079.55	0.00	2.06	0.77
EarningsYield	0.00	0.00	-0.06	-0.28	0.01

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Dhruv Wellness Ltd as of November 17, 2024 is: 30.98

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 17, 2024, Dhruv Wellness Ltd is Undervalued by 147.84% compared to the current share price 12.50

Default values used*: Default value of 15 for Stock P/E is used, Default value of 15% for ROE is used

Intrinsic Value of Dhruv Wellness Ltd as of November 17, 2024 is: 16.03

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 17, 2024, Dhruv Wellness Ltd is Undervalued by 28.24% compared to the current share price 12.50

Default values used*: Default value of 15 for Stock P/E is used, Default value of 15% for ROE is used

Last 5 Year EPS CAGR: -48.27%

*Investments are subject to market risks

Strength and Weakness

Strength

Weakness

The stock has a low average ROCE of -15.88%, which may not be favorable.
The stock has a high average Working Capital Days of 302.56, which may not be favorable.
The stock has a high average Cash Conversion Cycle of 69.69, which may not be favorable.
The company has higher borrowings (16.94) compared to reserves (-9.35), which may suggest financial risk.
The company has not shown consistent growth in sales (48.54) and profit (-3.42).

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 Dhruv Wellness Ltd:
1. Net Profit Margin: 5.34%
  - 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: -0.18% (Industry Average ROCE: 13.01%)
  - 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%: -0.14% (Industry Average ROE: 9.75%)
  - 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): 0
  - 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: 0.15
  - 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: 0 (Industry average Stock P/E: 160.56)
  - 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: -1.31
  - 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

Dhruv Wellness Ltd. is a Public Limited Listed company incorporated on 27/03/2015 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L74900MH2015PLC263089 and registration number is 263089. Currently Company is involved in the business activities of Wholesale of pharmaceutical and medical goods. Company’s Total Operating Revenue is Rs. 0.37 Cr. and Equity Capital is Rs. 10.54 Cr. for the Year ended 31/03/2022.

INDUSTRY	ADDRESS	CONTACT
Trading & Distributors	207, Royal Appt, Kasam Baug, Opp Bachani Nagar, Mumbai Maharashtra 400097	pravinprajapati_dhru@yahoo.in http://www.dhruvwellness.in

Management
Name	Position Held
Mr. Pravinkumar Narayanbhai Prajapati	Managing Director
Ms. Anita Pravinbhai Prajapati	Director
Mr. Narayanbhai Mohanlal Prajapati	Director
Mr. Jignesh Shah Chinubhai	Ind. Non-Executive Director
Mr. Kunal Sarkar	Ind. Non-Executive Director

FAQ

What is the latest intrinsic value of Dhruv Wellness Ltd?

The latest intrinsic value of Dhruv Wellness Ltd as on 17 November 2024 is ₹30.98, which is 147.84% higher than the current market price of ₹12.50.

What is the Market Cap of Dhruv Wellness Ltd?

The Market Cap of Dhruv Wellness Ltd is 13.2 Cr..

What is the current Stock Price of Dhruv Wellness Ltd as on 17 November 2024?

The current stock price of Dhruv Wellness Ltd as on 17 November 2024 is ₹12.5.

What is the High / Low of Dhruv Wellness Ltd stocks in FY 2024?

In FY 2024, the High / Low of Dhruv Wellness Ltd stocks is 16.5/8.30.

What is the Stock P/E of Dhruv Wellness Ltd?

The Stock P/E of Dhruv Wellness Ltd is .

What is the Book Value of Dhruv Wellness Ltd?

The Book Value of Dhruv Wellness Ltd is 13.5.

What is the Dividend Yield of Dhruv Wellness Ltd?

The Dividend Yield of Dhruv Wellness Ltd is 0.00 %.

What is the ROCE of Dhruv Wellness Ltd?

The ROCE of Dhruv Wellness Ltd is 0.37 %.

What is the ROE of Dhruv Wellness Ltd?

The ROE of Dhruv Wellness Ltd is %.

What is the Face Value of Dhruv Wellness Ltd?

The Face Value of Dhruv Wellness Ltd is 10.0.