Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:29 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 543410 | NSE: DMR

DMR Hydroengineering & Infrastructures Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹29.63Overvalued by 19.92%vs CMP ₹37.00

P/E (16.7) × ROE (17.3%) × BV (₹12.80) × DY (0.14%)

₹27.00Overvalued by 27.03%vs CMP ₹37.00
MoS: -37% (Negative)Confidence: 58/100 (Moderate)Models: 1 Under, 1 Fair, 7 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹37.5023%Fair (+1.4%)
Graham NumberEarnings₹25.2317%Over (-31.8%)
Earnings PowerEarnings₹10.4311%Over (-71.8%)
DCFCash Flow₹53.2311%Under (+43.9%)
Net Asset ValueAssets₹12.767%Over (-65.5%)
EV/EBITDAEnterprise₹21.319%Over (-42.4%)
Earnings YieldEarnings₹22.107%Over (-40.3%)
ROCE CapitalReturns₹20.469%Over (-44.7%)
Revenue MultipleRevenue₹15.136%Over (-59.1%)
Consensus (9 models)₹27.00100%Overvalued
Key Drivers: EPS CAGR 26.6% lifts DCF — verify sustainability. | Wide model spread (₹10–₹53) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 26.6%

*Investments are subject to market risks

Analyst Summary

DMR Hydroengineering & Infrastructures Ltd operates in the Engineering - General segment, NSE: DMR | BSE: 543410, current market price is ₹37.00, market cap is 38.4 Cr.. At a glance, stock P/E is 16.7, ROE is 17.3 %, ROCE is 22.2 %, book value is 12.8, dividend yield is 0.14 %. The latest intrinsic value estimate is ₹27.00, around 27.0% below the current price, so expectations may already be running ahead of this modelled fair value. On operating trend, latest reported sales are about ₹10 Cr versus the prior period change of 49.1%, while latest net profit is about ₹2 Cr with a prior-period change of 11.0%. This analysis page also carries profit and loss, shareholding pattern, ratio panels data, which improves the depth of the template beyond a thin price-only snapshot. The 52-week range shown on this page is 69.6/33.1, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisDMR Engineering Ltd. is a Public Limited Listed company incorporated on 15/12/2009 and has its registered office in the State of Haryana, India. Company's Corporate Identification Number(CIN) is L74900HR2009PLC039823 and registration number is 039823. Currently company belongs to…

This summary is generated from the stock page data available for DMR Hydroengineering & Infrastructures Ltd: Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.

Investment Snapshot

67
DMR Hydroengineering & Infrastructures Ltd scores 67/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health83/100 · Strong
ROCE 22.2% ExcellentROE 17.3% GoodD/E 0.08 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
Promoter holding at 69.2% Stable
Earnings Quality30/100 · Weak
OPM contracting (28% → 25%) DecliningWorking capital: 155 days Capital intensive
Quarterly Momentum100/100 · Strong
Revenue (4Q): +105% YoY AcceleratingProfit (4Q): +127% YoY StrongOPM: 35.1% (up 8.0% YoY) Margin expansion
Industry Rank65/100 · Strong
P/E 16.7 vs industry 35.5 Cheaper than peersROCE 22.2% vs industry 37.7% Below peers3Y sales CAGR: 44% High growth

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, 4:29 am

Market Cap 38.4 Cr.
Current Price 37.0
Intrinsic Value₹27.00
High / Low 69.6/33.1
Stock P/E16.7
Book Value 12.8
Dividend Yield0.14 %
ROCE22.2 %
ROE17.3 %
Face Value 10.0
PEG Ratio0.63

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

View Share Price Target for DMR Hydroengineering & Infrastructures Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
DMR Hydroengineering & Infrastructures Ltd 38.4 Cr. 37.0 69.6/33.116.7 12.80.14 %22.2 %17.3 % 10.0
Atam Valves Ltd 59.7 Cr. 52.1 128/48.216.2 32.81.63 %20.3 %18.6 % 10.0
GTV Engineering Ltd 273 Cr. 58.3 96.2/41.617.7 11.30.23 %28.5 %27.4 % 2.00
Birla Precision Technologies Ltd 194 Cr. 28.4 54.5/25.415.7 25.90.18 %6.92 %3.85 % 2.00
Forbes & Company Ltd 412 Cr. 320 477/29817.9 1780.00 %15.8 %62.4 % 10.0
Industry Average3,678.83 Cr421.0935.53118.780.36%37.74%16.87%6.04

All Competitor Stocks of DMR Hydroengineering & Infrastructures Ltd

Quarterly Result

MetricSep 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Sales 1.392.152.272.113.143.884.495.985.50
Expenses 0.921.631.491.702.292.733.514.813.57
Operating Profit 0.470.520.780.410.851.150.981.171.93
OPM % 33.81%24.19%34.36%19.43%27.07%29.64%21.83%19.57%35.09%
Other Income 0.010.030.050.040.040.310.140.190.16
Interest 0.000.020.030.030.030.020.020.040.22
Depreciation 0.040.070.150.040.110.120.090.110.09
Profit before tax 0.440.460.650.380.751.321.011.211.78
Tax % 29.55%19.57%24.62%26.32%17.33%29.55%25.74%19.83%24.72%
Net Profit 0.310.370.490.280.610.930.750.961.34
EPS in Rs 0.780.360.480.270.600.890.720.921.29

Last Updated: December 27, 2025, 6:03 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: December 15, 2025, 3:50 am

MetricMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 1.582.402.413.534.387.0210.4711.48
Expenses 1.171.671.542.543.195.008.348.38
Operating Profit 0.410.730.870.991.192.022.133.10
OPM % 25.95%30.42%36.10%28.05%27.17%28.77%20.34%27.00%
Other Income 0.030.040.030.040.090.340.330.35
Interest 0.000.010.010.020.060.060.050.26
Depreciation 0.040.060.070.110.190.230.200.20
Profit before tax 0.400.700.820.901.032.072.212.99
Tax % 25.00%27.14%26.83%24.44%24.27%25.12%22.62%
Net Profit 0.300.520.610.690.771.541.712.30
EPS in Rs 0.751.301.520.680.751.481.642.21
Dividend Payout % 0.00%0.00%0.00%5.41%5.33%2.95%3.03%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)73.33%17.31%13.11%11.59%100.00%11.04%
Change in YoY Net Profit Growth (%)0.00%-56.03%-4.19%-1.52%88.41%-88.96%

DMR Hydroengineering & Infrastructures Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 6 years from 2019-2020 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:%
5 Years:34%
3 Years:44%
TTM:49%
Compounded Profit Growth
10 Years:%
5 Years:27%
3 Years:35%
TTM:21%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:89%
1 Year:-13%
Return on Equity
10 Years:%
5 Years:18%
3 Years:18%
Last Year:17%

Last Updated: September 5, 2025, 3:16 pm

Balance Sheet

Last Updated: December 4, 2025, 2:46 am

MonthMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 1.461.461.463.733.733.793.9910.37
Reserves 0.470.991.591.322.063.957.972.87
Borrowings 0.170.150.000.710.510.230.341.18
Other Liabilities 0.270.370.330.320.631.482.341.09
Total Liabilities 2.372.973.386.086.939.4514.6415.51
Fixed Assets 0.080.110.652.182.431.140.670.68
CWIP 0.730.920.510.000.000.000.000.00
Investments 0.550.350.481.291.343.455.606.95
Other Assets 1.011.591.742.613.164.868.377.88
Total Assets 2.372.973.386.086.939.4514.6415.51

Reserves and Borrowings Chart

Cash Flow

MonthMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 0.52-0.100.420.080.620.93-0.09
Cash from Investing Activity + -0.96-0.04-0.31-1.93-0.42-0.67-1.66
Cash from Financing Activity + 0.15-0.02-0.152.00-0.290.102.58
Net Cash Flow -0.29-0.16-0.040.16-0.090.360.83
Free Cash Flow -0.04-0.380.22-1.050.182.220.20
CFO/OP 134%0%61%30%70%57%22%

Free Cash Flow

MonthMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow0.240.580.870.280.681.791.79

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 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 97.03176.42198.40183.02205.83183.02186.86
Inventory Days
Days Payable
Cash Conversion Cycle 97.03176.42198.40183.02205.83183.02186.86
Working Capital Days 78.54152.08209.00209.90184.17149.74154.79
ROCE %30.21%29.38%20.89%18.08%27.05%22.20%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Dec 2024Mar 2025Sep 2025
Promoters 72.46%72.46%72.46%72.46%72.78%72.12%72.12%69.19%69.09%69.19%
Public 27.54%27.54%27.55%27.54%27.23%27.88%27.87%30.81%30.90%30.81%
No. of Shareholders 151132129122118288304382421503

Shareholding Pattern Chart

No. of Shareholders

DMR Hydroengineering & Infrastructures 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 23
FaceValue 10.0010.0010.00
Basic EPS (Rs.) 4.774.082.07
Diluted EPS (Rs.) 4.774.082.07
Cash EPS (Rs.) 5.594.672.59
Book Value[Excl.RevalReserv]/Share (Rs.) 30.2520.3715.52
Book Value[Incl.RevalReserv]/Share (Rs.) 30.2520.3715.52
Revenue From Operations / Share (Rs.) 28.8518.5111.75
PBDIT / Share (Rs.) 7.306.213.41
PBIT / Share (Rs.) 6.645.592.89
PBT / Share (Rs.) 6.495.442.74
Net Profit / Share (Rs.) 4.934.062.07
NP After MI And SOA / Share (Rs.) 4.614.042.07
PBDIT Margin (%) 25.3033.5229.04
PBIT Margin (%) 23.0130.2224.63
PBT Margin (%) 22.5029.4123.34
Net Profit Margin (%) 17.0821.9517.59
NP After MI And SOA Margin (%) 15.9721.8317.59
Return on Networth / Equity (%) 15.2319.8313.32
Return on Capital Employeed (%) 20.6926.7417.67
Return On Assets (%) 11.8216.2611.15
Long Term Debt / Equity (X) 0.000.010.03
Total Debt / Equity (X) 0.030.030.08
Asset Turnover Ratio (%) 0.920.860.00
Current Ratio (X) 3.473.253.91
Quick Ratio (X) 3.473.253.91
Dividend Payout Ratio (NP) (%) 0.002.674.84
Dividend Payout Ratio (CP) (%) 0.002.323.87
Earning Retention Ratio (%) 0.0097.3395.16
Cash Earning Retention Ratio (%) 0.0097.6896.13
Interest Coverage Ratio (X) 49.1241.0922.55
Interest Coverage Ratio (Post Tax) (X) 34.1627.9114.65
Enterprise Value (Cr.) 45.7647.2014.48
EV / Net Operating Revenue (X) 3.986.723.31
EV / EBITDA (X) 15.7120.0511.39
MarketCap / Net Operating Revenue (X) 4.066.753.21
Retention Ratios (%) 0.0097.3295.15
Price / BV (X) 3.876.142.43
Price / Net Operating Revenue (X) 4.066.753.21
EarningsYield 0.030.030.05

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

DMR Engineering Ltd. is a Public Limited Listed company incorporated on 15/12/2009 and has its registered office in the State of Haryana, India. Company's Corporate Identification Number(CIN) is L74900HR2009PLC039823 and registration number is 039823. Currently company belongs to the Industry of Engineering - General. Company's Total Operating Revenue is Rs. 10.47 Cr. and Equity Capital is Rs. 3.99 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Engineering - GeneralH. No.- 473, Sector-30, Faridabad Haryana 121003Contact not found
Management
NamePosition Held
Mr. Subhash Chander MittalChairman & Managing Director
Mrs. Neelam MittalWhole Time Director
Mr. Krishan Kumar GuptaNon Executive Director
Ms. Rachana AgrawalIndependent Director
Ms. Anita GoyalIndependent Director

FAQ

What is the intrinsic value of DMR Hydroengineering & Infrastructures Ltd and is it undervalued?

As of 21 April 2026, DMR Hydroengineering & Infrastructures Ltd's intrinsic value is ₹27.00, which is 27.03% lower than the current market price of ₹37.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (17.3 %), book value (₹12.8), dividend yield (0.14 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of DMR Hydroengineering & Infrastructures Ltd?

DMR Hydroengineering & Infrastructures Ltd is trading at ₹37.00 as of 21 April 2026, with a FY2026-2027 high of ₹69.6 and low of ₹33.1. The stock is currently near its 52-week low. Market cap stands at ₹38.4 Cr..

How does DMR Hydroengineering & Infrastructures Ltd's P/E ratio compare to its industry?

DMR Hydroengineering & Infrastructures Ltd has a P/E ratio of 16.7, which is below the industry average of 35.53. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is DMR Hydroengineering & Infrastructures Ltd financially healthy?

Key indicators for DMR Hydroengineering & Infrastructures Ltd: ROCE of 22.2 % indicates efficient capital utilization; ROE of 17.3 % shows strong shareholder returns. Dividend yield is 0.14 %.

Is DMR Hydroengineering & Infrastructures Ltd profitable and how is the profit trend?

DMR Hydroengineering & Infrastructures Ltd reported a net profit of ₹2 Cr in Mar 2025 on revenue of ₹10 Cr. Compared to ₹1 Cr in Mar 2022, the net profit shows an improving trend.

Does DMR Hydroengineering & Infrastructures Ltd pay dividends?

DMR Hydroengineering & Infrastructures Ltd has a dividend yield of 0.14 % at the current price of ₹37.00. 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 DMR Hydroengineering & Infrastructures 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