Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:30 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 540144 | NSE: DRA

DRA Consultants Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹12.92Overvalued by 16.65%vs CMP ₹15.50

P/E (6.4) × ROE (8.1%) × BV (₹30.80) × DY (2.00%)

₹27.32Undervalued by 76.26%vs CMP ₹15.50
MoS: +43.3% (Strong)Confidence: 63/100 (Moderate)Models: 8 Under, 1 Fair
ModelCategoryValueWeightSignal
PE-ROEEarnings₹14.2322%Fair (-8.2%)
Graham NumberEarnings₹41.0416%Under (+164.8%)
Earnings PowerEarnings₹17.6713%Under (+14%)
DCFCash Flow₹40.6713%Under (+162.4%)
Net Asset ValueAssets₹30.807%Under (+98.7%)
EV/EBITDAEnterprise₹35.309%Under (+127.7%)
Earnings YieldEarnings₹24.307%Under (+56.8%)
ROCE CapitalReturns₹26.237%Under (+69.2%)
Revenue MultipleRevenue₹19.075%Under (+23%)
Consensus (9 models)₹27.32100%Undervalued

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 10.1%

*Investments are subject to market risks

Investment Snapshot

64
DRA Consultants Ltd scores 64/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health70/100 · Strong
ROCE 11.7% AverageROE 8.1% AverageD/E 0.00 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
Promoter holding at 73.0% Stable
Earnings Quality40/100 · Moderate
OPM stable around 18% SteadyWorking capital: 180 days Capital intensive
Quarterly Momentum90/100 · Strong
Revenue (4Q): +35% YoY AcceleratingProfit (4Q): +46% YoY Strong
Industry Rank65/100 · Strong
P/E 6.4 vs industry 41.3 Cheaper than peersROCE 11.7% vs industry 12.1% Average3Y sales CAGR: 12% 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.

DRA Consultants Ltd Investor Signals

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

Value Trap Score
60/100
Moderate
Derived from: Cheapness + weak quality + weak cash support
Current data: P/E 6.4 vs Ind 41.3 | ROCE 11.7% | ROE 8.1% | CFO/NP N/A
Balance Sheet Stress
0/100
Comfortable
Derived from: Leverage + debt servicing + liquidity + debt trend
Current data: D/E 0.00x | IntCov 0.0x | Current 2.01x | Borrow/Reserve 0.00x
Cash Flow Reliability
29/100
Weak
Derived from: Cash backing of earnings + working capital pressure
Current data: CFO ₹0 Cr | NP ₹3 Cr | CFO/NP N/A
Ownership Accumulation
0
Neutral
Derived from: FII + DII + promoter direction, adjusted by crowding
Current data: FII N/A | DII N/A | Prom 0.00 pp
Business Momentum
-76
Early weakness
Derived from: Latest quarter sales + profit + OPM change
Current data: Q Sales -23.3% | Q NP -42.9% | Q OPM -0.2 pp
Derived FieldValueHow it is derived
Valuation Gap %+76.3%((Fair Value - CMP) / CMP) × 100
Borrowings / Reserves0.00xLatest 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 ChangeN/ALatest DII% minus previous DII%
Promoter Change0.00 ppLatest promoter% minus previous promoter%
Shareholder Count Change+9Latest shareholder count minus previous count
Quarterly Sales Change-23.3%Latest quarter sales vs previous quarter sales
Quarterly Profit Change-42.9%Latest quarter net profit vs previous quarter net profit
Quarterly OPM Change-0.2 ppLatest quarter OPM minus previous quarter OPM

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:30 am

Market Cap 17.0 Cr.
Current Price 15.5
Intrinsic Value₹27.32
High / Low 28.8/11.6
Stock P/E6.37
Book Value 30.8
Dividend Yield0.00 %
ROCE11.7 %
ROE8.07 %
Face Value 10.0
PEG Ratio0.63

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

View Share Price Target for DRA Consultants Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
DRA Consultants Ltd 17.0 Cr. 15.5 28.8/11.66.37 30.80.00 %11.7 %8.07 % 10.0
HEC Infra Projects Ltd 108 Cr. 99.4 184/82.08.86 52.30.00 %19.0 %21.0 % 10.0
Perfect Infraengineers Ltd 2.54 Cr. 1.45 14.5/1.403.10 19.90.00 %0.92 %3.04 % 10.0
Power Mech Projects Ltd 5,931 Cr. 1,876 3,415/1,71817.5 7230.07 %22.9 %16.3 % 10.0
Zodiac Energy Ltd 365 Cr. 241 563/20418.4 66.80.31 %20.0 %27.5 % 10.0
Industry Average2,826.00 Cr318.3941.33123.850.83%12.09%10.71%10.00

All Competitor Stocks of DRA Consultants Ltd

Quarterly Result

MetricSep 2019Mar 2020Sep 2020Mar 2021Sep 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Sales 8.8911.555.359.804.7810.357.038.016.8912.749.1212.349.46
Expenses 6.9711.265.057.804.168.345.646.835.6510.597.4210.107.76
Operating Profit 1.920.290.302.000.622.011.391.181.242.151.702.241.70
OPM % 21.60%2.51%5.61%20.41%12.97%19.42%19.77%14.73%18.00%16.88%18.64%18.15%17.97%
Other Income 0.010.560.300.360.170.300.040.550.030.570.150.690.12
Interest 0.050.040.090.070.070.060.070.070.100.090.090.180.10
Depreciation 0.450.070.180.280.300.390.320.320.310.400.420.470.43
Profit before tax 1.430.740.332.010.421.861.041.340.862.231.342.281.29
Tax % 27.97%14.86%18.18%32.34%33.33%26.34%26.92%26.87%27.91%21.08%26.12%25.00%24.81%
Net Profit 1.030.630.261.350.281.370.760.980.621.770.991.700.97
EPS in Rs 0.940.570.241.230.261.250.690.890.571.610.901.550.88

Last Updated: December 27, 2025, 5:35 am

Quarterly Chart

Profit & Loss - Annual Report

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

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 9.949.9415.9016.5417.1322.3220.1714.9615.0414.9819.0720.9121.80
Expenses 7.677.5712.1212.9712.8718.0317.6512.6512.4212.4115.6816.9717.86
Operating Profit 2.272.373.783.574.264.292.522.312.622.573.393.943.94
OPM % 22.84%23.84%23.77%21.58%24.87%19.22%12.49%15.44%17.42%17.16%17.78%18.84%18.07%
Other Income 0.010.080.200.450.310.420.260.650.470.580.600.840.81
Interest 0.040.180.340.170.190.180.090.160.120.130.190.270.28
Depreciation 0.230.500.330.300.480.620.530.460.690.640.710.900.90
Profit before tax 2.011.773.313.553.903.912.162.342.282.383.093.613.57
Tax % 32.84%32.77%34.44%35.49%26.15%-26.85%23.15%30.77%27.19%26.89%22.98%25.48%
Net Profit 1.351.192.162.292.884.961.651.611.651.742.382.692.67
EPS in Rs 13,500.0011,900.0021,600.002.092.634.521.501.471.501.592.172.452.43
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

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-11.85%81.51%6.02%25.76%72.22%-66.73%-2.42%2.48%5.45%36.78%13.03%
Change in YoY Net Profit Growth (%)0.00%93.36%-75.49%19.75%46.46%-138.96%64.31%4.91%2.97%31.33%-23.76%

DRA Consultants 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:8%
5 Years:1%
3 Years:13%
TTM:13%
Compounded Profit Growth
10 Years:9%
5 Years:7%
3 Years:20%
TTM:15%
Stock Price CAGR
10 Years:%
5 Years:10%
3 Years:-16%
1 Year:-66%
Return on Equity
10 Years:11%
5 Years:7%
3 Years:8%
Last Year:9%

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

Balance Sheet

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

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 0.010.010.0110.9710.9710.9710.9710.9710.9710.9710.9710.9710.97
Reserves 6.447.5710.104.397.2610.1311.7813.3915.0416.7819.1621.8522.81
Borrowings 0.190.130.000.150.520.120.010.000.000.000.000.000.00
Other Liabilities 3.803.286.746.273.556.525.806.666.443.633.822.893.69
Total Liabilities 10.4410.9916.8521.7822.3027.7428.5631.0232.4531.3833.9535.7137.47
Fixed Assets 0.820.731.190.991.391.200.947.497.246.717.266.996.91
CWIP 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Investments 0.370.864.704.125.397.6411.888.148.8610.0310.3710.2311.00
Other Assets 9.259.4010.9616.6715.5218.9015.7415.3916.3514.6416.3218.4919.56
Total Assets 10.4410.9916.8521.7822.3027.7428.5631.0232.4531.3833.9535.7137.47

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 1.061.853.29-1.632.145.112.784.87-0.642.131.831.78
Cash from Investing Activity + -0.37-0.88-4.30-0.68-2.15-2.68-4.51-3.58-0.57-1.11-0.820.18
Cash from Financing Activity + -0.32-0.210.002.130.22-0.10-0.11-0.17-0.12-0.13-0.19-0.27
Net Cash Flow 0.370.75-1.01-0.180.222.32-1.841.12-1.320.890.821.69
Free Cash Flow 0.991.382.83-1.741.264.682.50-2.14-1.082.020.571.15
CFO/OP 77%107%87%-46%50%119%110%242%-1%108%75%68%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow2.082.243.783.423.744.172.512.312.622.573.393.94

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 257.41216.28118.91205.45198.16129.35130.11175.18197.55228.31183.94145.41
Inventory Days 0.000.00
Days Payable
Cash Conversion Cycle 257.41216.28118.91205.45198.16129.35130.11175.18197.55228.31183.94145.41
Working Capital Days 173.3215.7977.82193.75210.09143.25144.95136.14199.73197.85172.26180.49
ROCE %33.61%27.18%40.85%29.04%23.88%20.47%11.60%10.31%8.93%9.08%11.16%11.69%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2020Sep 2020Mar 2021Sep 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Promoters 73.02%73.02%73.02%73.02%73.02%73.02%73.02%73.02%73.02%73.02%73.02%73.02%
Public 26.98%26.98%26.98%26.98%26.98%27.00%26.99%27.00%26.98%26.98%26.98%26.99%
No. of Shareholders 287299284290329376368359369412414423

Shareholding Pattern Chart

No. of Shareholders

DRA Consultants 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.) 2.452.171.581.511.47
Diluted EPS (Rs.) 2.452.171.581.511.47
Cash EPS (Rs.) 3.272.822.172.141.89
Book Value[Excl.RevalReserv]/Share (Rs.) 29.9227.4725.3023.7122.21
Book Value[Incl.RevalReserv]/Share (Rs.) 29.9227.4725.3023.7122.21
Revenue From Operations / Share (Rs.) 19.5617.8913.7113.7913.81
PBDIT / Share (Rs.) 4.363.632.882.822.69
PBIT / Share (Rs.) 3.542.982.292.192.27
PBT / Share (Rs.) 3.292.812.172.072.13
Net Profit / Share (Rs.) 2.452.171.581.501.47
PBDIT Margin (%) 22.2720.3020.9720.4219.48
PBIT Margin (%) 18.0816.6716.6915.8416.45
PBT Margin (%) 16.8215.7315.7915.0315.42
Net Profit Margin (%) 12.5412.1211.5310.9110.66
Return on Networth / Equity (%) 8.207.906.256.346.62
Return on Capital Employeed (%) 11.8210.869.049.2110.22
Return On Assets (%) 7.547.015.545.095.20
Asset Turnover Ratio (%) 0.610.600.470.470.50
Current Ratio (X) 5.983.963.692.372.01
Quick Ratio (X) 5.983.963.692.372.01
Interest Coverage Ratio (X) 17.7021.4523.5425.2718.96
Interest Coverage Ratio (Post Tax) (X) 10.9613.8113.9514.5111.37
Enterprise Value (Cr.) 23.3225.1620.3914.208.11
EV / Net Operating Revenue (X) 1.091.281.360.930.53
EV / EBITDA (X) 4.886.316.464.602.75
MarketCap / Net Operating Revenue (X) 1.271.401.450.970.65
Price / BV (X) 0.830.910.780.560.40
Price / Net Operating Revenue (X) 1.271.401.450.970.65
EarningsYield 0.090.080.070.110.16

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

DRA Consultants Ltd. is a Public Limited Listed company incorporated on 05/05/2009 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L93090MH2009PLC192183 and registration number is 192183. Currently Company is involved in the business activities of Management consultancy activities. Company's Total Operating Revenue is Rs. 21.46 Cr. and Equity Capital is Rs. 10.97 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Project Consultancy/TurnkeyPlot No 58, Nagpur Maharashtra 440005Contact not found
Management
NamePosition Held
Mr. Dinesh Chhaganlal RathiChairman & Director
Mr. Aditya Dinesh RathiManaging Director
Mrs. Uma Dinesh RathiExecutive Director
Ms. Siddhi Dinesh RathiNon Executive Director
Mr. Manavendra JayapalIndependent Director
Mrs. Renuka Saurabh BoroleIndependent Director

FAQ

What is the intrinsic value of DRA Consultants Ltd and is it undervalued?

As of 05 April 2026, DRA Consultants Ltd's intrinsic value is ₹27.32, which is 76.26% higher than the current market price of ₹15.50, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (8.07 %), book value (₹30.8), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of DRA Consultants Ltd?

DRA Consultants Ltd is trading at ₹15.50 as of 05 April 2026, with a FY2026-2027 high of ₹28.8 and low of ₹11.6. The stock is currently near its 52-week low. Market cap stands at ₹17.0 Cr..

How does DRA Consultants Ltd's P/E ratio compare to its industry?

DRA Consultants Ltd has a P/E ratio of 6.37, which is below the industry average of 41.33. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is DRA Consultants Ltd financially healthy?

Key indicators for DRA Consultants Ltd: ROCE of 11.7 % is moderate. Dividend yield is 0.00 %.

Is DRA Consultants Ltd profitable and how is the profit trend?

DRA Consultants Ltd reported a net profit of ₹3 Cr in Mar 2025 on revenue of ₹21 Cr. Compared to ₹2 Cr in Mar 2022, the net profit shows an improving trend.

Does DRA Consultants Ltd pay dividends?

DRA Consultants Ltd has a dividend yield of 0.00 % at the current price of ₹15.50. 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 DRA Consultants 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