WEBSITE BSE:543753 NSE: DHARNI Inc. Year: 2015 Industry: Finance - Asset Management
Last updated: 00:00
Dharni Capital Services Limited is a financial services company that has been catering to the diverse needs of its clients since its inception. The company focuses on investment advisory, asset management, financial planning, income-tax, accounting, and business consulting services, serving a wide array of customers in India. Founded by Mr. Hemant Dharnidharka, Dharni Capital Services Limited has established itself as a trusted name in the financial sector. Mr. Dharnidharka, as the founder of the DHARNI Group, leads the overall operations and h...Read More
Dharni Capital Services Limited is a financial services company that has been catering to the diverse needs of its clients since its inception. The company focuses on investment advisory, asset management, financial planning, income-tax, accounting, and business consulting services, serving a wide array of customers in India. Founded by Mr. Hemant Dharnidharka, Dharni Capital Services Limited has established itself as a trusted name in the financial sector. Mr. Dharnidharka, as the founder of the DHARNI Group, leads the overall operations and has been instrumental in developing strategic business endeavors for the group. The company’s board of directors includes Hemant Dharnidharka as the Managing Director, Preeti Saraogi as a Non-Executive Director, Jaideep Mittra and Vinay Agarwal as Non-Executive and Independent Directors. The management team is further strengthened by Ms. Disha Jain, the Company Secretary and Compliance Officer, and Mr. Pramod Kumar Dharnidharka, the Chief Financial Officer ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹125 Cr.
Stock P/E 33
P/B 5.9
Current Price ₹61.3
Book Value ₹ 10.4
Face Value 1
52W High ₹65.8
Dividend Yield 0%
52W Low ₹ 48
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) |
|---|
| Net Sales |
| Other Income |
| Total Income |
| Total Expenditure |
| Operating Profit |
| Interest |
| Depreciation |
| Exceptional Income / Expenses |
| Profit Before Tax |
| Provision for Tax |
| Profit After Tax |
| Adjustments |
| Profit After Adjustments |
| Adjusted Earnings Per Share |
| #(Fig in Cr.) | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|
| Net Sales | 5 | 8 | 7 | |
| Other Income | 0 | 1 | 3 | |
| Total Income | 5 | 10 | 9 | |
| Total Expenditure | 3 | 5 | 4 | |
| Operating Profit | 2 | 4 | 5 | |
| Interest | 0 | 0 | 0 | |
| Depreciation | 0 | 0 | 0 | |
| Exceptional Income / Expenses | 0 | 0 | 0 | |
| Profit Before Tax | 2 | 4 | 5 | |
| Provision for Tax | 0 | 1 | 1 | |
| Profit After Tax | 1 | 3 | 4 | |
| Adjustments | 0 | 0 | 0 | |
| Profit After Adjustments | 1 | 3 | 4 | |
| Adjusted Earnings Per Share | 0.6 | 1.5 | 1.9 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -13% | 0% | 0% | 0% |
| Operating Profit CAGR | 25% | 0% | 0% | 0% |
| PAT CAGR | 33% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 30% | 43% | NA% | NA% |
| ROE Average | 20% | 16% | 16% | 16% |
| ROCE Average | 25% | 21% | 21% | 21% |
| #(Fig in Cr.) | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| Shareholder's Funds | 14 | 17 | 21 |
| Minority's Interest | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 2 |
| Other Non-Current Liabilities | -0 | -0 | -0 |
| Total Current Liabilities | 0 | 3 | 2 |
| Total Liabilities | 15 | 20 | 25 |
| Fixed Assets | 1 | 7 | 12 |
| Other Non-Current Assets | 2 | 3 | 7 |
| Total Current Assets | 12 | 11 | 5 |
| Total Assets | 15 | 20 | 25 |
| #(Fig in Cr.) | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| Opening Cash & Cash Equivalents | 1 | 11 | 5 |
| Cash Flow from Operating Activities | 1 | 4 | 0 |
| Cash Flow from Investing Activities | -1 | -10 | -7 |
| Cash Flow from Financing Activities | 11 | -0 | 2 |
| Net Cash Inflow / Outflow | 10 | -6 | -5 |
| Closing Cash & Cash Equivalent | 11 | 5 | 0 |
| # | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| Earnings Per Share (Rs) | 0.58 | 1.53 | 1.89 |
| CEPS(Rs) | 0.61 | 1.59 | 1.93 |
| DPS(Rs) | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 6.97 | 8.5 | 10.39 |
| Core EBITDA Margin(%) | 28.71 | 35.37 | 39.81 |
| EBIT Margin(%) | 34.04 | 50.52 | 77.63 |
| Pre Tax Margin(%) | 33.98 | 50.52 | 77.15 |
| PAT Margin (%) | 25.32 | 37.9 | 57.96 |
| Cash Profit Margin (%) | 26.32 | 39.61 | 60.21 |
| ROA(%) | 8.12 | 17.82 | 16.79 |
| ROE(%) | 8.39 | 19.73 | 19.66 |
| ROCE(%) | 11.27 | 26.3 | 24.98 |
| Receivable days | 0.61 | 2.95 | 10.83 |
| Inventory Days | 0 | 0 | 0 |
| Payable days | 0 | 0 | 0 |
| PER(x) | 36.01 | 29.18 | 26.81 |
| Price/Book(x) | 3.02 | 5.24 | 4.88 |
| Dividend Yield(%) | 0 | 0 | 0 |
| EV/Net Sales(x) | 6.72 | 10.47 | 16.15 |
| EV/Core EBITDA(x) | 19.18 | 20.05 | 20.21 |
| Net Sales Growth(%) | 0 | 74.38 | -20.43 |
| EBIT Growth(%) | 0 | 158.83 | 22.27 |
| PAT Growth(%) | 0 | 160.97 | 21.69 |
| EPS Growth(%) | 0 | 160.96 | 23.99 |
| Debt/Equity(x) | 0 | 0 | 0.1 |
| Current Ratio(x) | 25.22 | 3.67 | 2.56 |
| Quick Ratio(x) | 25.22 | 3.67 | 2.56 |
| Interest Cover(x) | 615.5 | 0 | 162.32 |
| Total Debt/Mcap(x) | 0 | 0 | 0.02 |
| # | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 73.64 | 73.64 | 73.64 | 73.64 | 73.64 | 73.64 | 73.64 | 73.64 | 73.64 | 73.64 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 26.36 | 26.36 | 26.36 | 26.36 | 26.36 | 26.36 | 26.36 | 26.36 | 26.36 | 26.36 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
