Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹73 Cr.
Stock P/E
-1.9
P/B
0.1
Current Price
₹0.1
Book Value
₹ 2.3
Face Value
1
52W High
₹0.6
52W Low
₹ 0.2
Dividend Yield
0%

Dharan Infra-EPC Overview

Business

Dharan Infra-EPC Ltd. is an Engineering, Procurement, and Construction (EPC) company operating in India. Its core business involves undertaking civil construction projects, encompassing both infrastructure development and real estate segments. This typically includes the design, procurement of materials and equipment, and construction of projects such as roads, bridges, buildings (residential, commercial), water supply systems, and other civic infrastructure. The company makes money by executing these projects under contracts, which are often fixed-price or cost-plus agreements, with revenue recognized based on the percentage of project completion.

Revenue Mix

Given its name and sector, Dharan Infra-EPC Ltd. likely has two primary operational segments:

Infrastructure Projects: This would include public works like roads, highways, bridges, flyovers, water treatment plants, sewerage systems, and urban infrastructure projects. These clients are typically government agencies or public sector undertakings.

Real Estate / Building Construction: This segment would involve the construction of residential complexes, commercial buildings, industrial facilities, and possibly institutional buildings for private developers or corporate clients.

Specific revenue contribution from each segment is not publicly available without access to financial reports.

Industry

The Indian construction and real estate industry is one of the largest economic sectors in the country, characterized by high fragmentation. It is cyclical, capital-intensive, and heavily influenced by government policies, economic growth, and interest rates. The sector is seeing significant growth driven by government infrastructure spending (e.g., Gati Shakti master plan, Bharatmala Pariyojana), rapid urbanization, and rising housing demand. Dharan Infra-EPC Ltd. likely operates among a large pool of mid-to-small tier contractors, competing on factors such as project execution capabilities, cost-effectiveness, adherence to timelines, and relationships with clients (both government and private developers). Its positioning would depend on its geographical focus, size of projects undertaken, and specialization, if any.

MOAT

The EPC and construction sector generally has weaker intrinsic moats due to the project-based nature of work and intense competition. For Dharan Infra-EPC Ltd., potential advantages could include:

Execution Track Record: A consistent history of timely and quality project delivery can build client trust and lead to repeat business or eligibility for larger contracts.

Client Relationships: Strong, long-standing relationships with key government bodies or prominent private developers can provide a steady pipeline of projects.

Operational Efficiency: Efficient project management, cost control, and optimal utilization of equipment and labor can enhance profitability.

Specialized Expertise: Niche capabilities in specific types of construction (e.g., complex bridges, specialized industrial structures) could offer a temporary advantage.

However, these advantages are often challenging to sustain long-term against aggressive competition.

Growth Drivers

Government Infrastructure Push: Continued high government spending on roads, railways, ports, airports, and urban infrastructure under various national programs.

Urbanization and Housing Demand: Growing urban populations and government initiatives like "Housing for All" drive demand for residential and associated commercial infrastructure.

Industrial and Commercial Growth: Expansion of manufacturing, logistics, and corporate sectors necessitates new industrial parks, warehouses, and office spaces.

Smart Cities Initiatives: Focus on developing modern urban infrastructure with technological integration.

Increased Private Capex: Resurgence in private sector investment across various industries requiring new facilities and upgrades.

Risks

Project Execution Risks: Delays, cost overruns, quality issues, and unforeseen technical challenges can severely impact profitability and reputation.

Intense Competition: The fragmented nature of the industry leads to aggressive bidding, potentially impacting margins.

Regulatory and Environmental Risks: Delays in clearances, changes in regulations (e.g., land acquisition, environmental norms), and judicial interventions.

Input Cost Volatility: Fluctuations in prices of raw materials (cement, steel), fuel, and labor wages.

Dependence on Government Spending: A significant portion of infrastructure projects are government-funded, making the company susceptible to changes in public spending priorities or fiscal health.

Access to Capital: Construction projects are capital-intensive, requiring robust financial capabilities or access to credit, making interest rate fluctuations a risk.

Labor Availability: Shortages of skilled and unskilled labor can impact project timelines and costs.

Management & Ownership

As a company operating in India, Dharan Infra-EPC Ltd. is likely promoter-led, with the founding family or individuals holding a significant stake and playing a key role in management. Management quality would depend on their experience in the construction sector, project execution track record, financial discipline, and ability to adapt to changing market dynamics. An experienced management team with a strong understanding of local regulations, project bidding, and execution is crucial in this industry. Specific details on promoters, key management personnel, and exact ownership structure are not available without public filings.

Outlook

Dharan Infra-EPC Ltd. operates in a high-growth sector in India, poised to benefit from significant government infrastructure thrust and ongoing urbanization. The company has the potential to grow by leveraging its project execution capabilities, building strong client relationships, and expanding its geographical footprint or project portfolio. However, the outlook is balanced by inherent risks of the construction industry, including intense competition, project-specific challenges (delays, cost overruns), dependence on government spending, and cyclicality of the real estate market. Its ability to maintain healthy margins, manage working capital effectively, and mitigate execution risks will be key to its sustained success.

Dharan Infra-EPC Share Price

Live · BSE / NSE · Inception: 2007
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Dharan Infra-EPC Quarterly Results

#(Fig in Cr.) Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
Net Sales 10 -5 13 13 9 6 1 1 0 3
Other Income 2 14 11 3 1 2 1 1 1 0
Total Income 11 10 23 15 10 8 2 2 1 4
Total Expenditure 21 9 46 19 23 6 25 3 9 5
Operating Profit -10 1 -23 -4 -13 2 -23 -0 -8 -1
Interest 3 3 6 1 3 2 -3 2 1 3
Depreciation 0 0 0 0 0 0 0 0 0 0
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax -13 -2 -29 -6 -15 -0 -20 -2 -8 -4
Provision for Tax 0 0 -0 0 0 0 0 0 0 0
Profit After Tax -13 -2 -29 -6 -15 -0 -20 -2 -8 -4
Adjustments 0 -0 0 0 -0 0 0 -0 0 -0
Profit After Adjustments -13 -2 -29 -6 -15 -0 -20 -2 -8 -4
Adjusted Earnings Per Share -0.1 -0 -0.1 -0 -0.1 -0 -0 -0 -0 -0

Dharan Infra-EPC Profit & Loss

#(Fig in Cr.) Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 129 102 108 21 18 5
Other Income 8 10 12 28 5 3
Total Income 136 111 121 48 23 9
Total Expenditure 94 73 111 74 58 42
Operating Profit 43 38 9 -26 -35 -32
Interest 15 14 13 11 4 3
Depreciation 0 0 0 0 0 0
Exceptional Income / Expenses 0 0 0 0 0 0
Profit Before Tax 28 24 -4 -37 -38 -34
Provision for Tax 8 7 0 0 0 0
Profit After Tax 20 17 -4 -37 -38 -34
Adjustments -0 -0 -0 0 0 0
Profit After Adjustments 20 17 -4 -37 -38 -34
Adjusted Earnings Per Share 0.2 0.1 -0 -0.2 -0.1 0

Dharan Infra-EPC Balance Sheet

#(Fig in Cr.) Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 123 140 933 910 881
Minority's Interest 0 0 0 0 0
Borrowings 34 47 45 33 41
Other Non-Current Liabilities 67 63 34 71 76
Total Current Liabilities 89 77 116 78 60
Total Liabilities 314 327 1128 1093 1059
Fixed Assets 1 1 1 1 1
Other Non-Current Assets 55 77 765 78 67
Total Current Assets 258 249 362 1014 991
Total Assets 314 327 1128 1093 1059

Dharan Infra-EPC Cash Flow

#(Fig in Cr.) Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 0 0 0 3 689
Cash Flow from Operating Activities 35 -20 -163 68 17
Cash Flow from Investing Activities -2 37 -654 664 10
Cash Flow from Financing Activities -32 -17 821 -47 -16
Net Cash Inflow / Outflow -0 0 3 686 11
Closing Cash & Cash Equivalent 0 0 3 689 701

Dharan Infra-EPC Ratios

# Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 0.16 0.14 -0.03 -0.17 -0.07
CEPS(Rs) 0.17 0.14 -0.03 -0.17 -0.07
DPS(Rs) 0.01 0.03 0 0 0
Book NAV/Share(Rs) 1 1.14 6.89 4.15 1.69
Core EBITDA Margin(%) 27.21 28.22 -3 -259.18 -220.16
EBIT Margin(%) 32.98 37.61 8.41 -126.15 -192.98
Pre Tax Margin(%) 21.68 23.54 -3.25 -177.38 -212.92
PAT Margin (%) 15.72 16.97 -3.27 -177.44 -213.08
Cash Profit Margin (%) 15.81 17.1 -3.15 -176.83 -212.47
ROA(%) 6.46 5.39 -0.49 -3.29 -3.56
ROE(%) 16.46 13.14 -0.67 -4 -4.28
ROCE(%) 19.74 17.21 1.41 -2.54 -3.6
Receivable days 163.05 252.62 285.12 1503.57 1673.66
Inventory Days 351.32 434.81 416.49 2419.65 3034.35
Payable days 94.87 133.7 148.29 665.04 835.07
PER(x) 37.18 33.81 0 0 0
Price/Book(x) 6.1 4.16 0.17 0.21 0.29
Dividend Yield(%) 0.08 0.53 0 0 0
EV/Net Sales(x) 6.54 6.59 2.56 -20.39 -21.02
EV/Core EBITDA(x) 19.77 17.46 30.03 16.25 10.93
Net Sales Growth(%) 0 -21.1 6.43 -80.95 -12.71
EBIT Growth(%) 0 -10.01 -76.2 -385.83 -33.53
PAT Growth(%) 0 -14.83 -120.53 -932.49 -4.82
EPS Growth(%) 0 -14.9 -119.48 -512.87 56.03
Debt/Equity(x) 0.75 0.64 0.14 0.08 0.07
Current Ratio(x) 2.91 3.22 3.12 12.94 16.51
Quick Ratio(x) 1.51 1.69 2.01 11.1 13.93
Interest Cover(x) 2.92 2.67 0.72 -2.46 -9.68
Total Debt/Mcap(x) 0.12 0.15 0.8 0.39 0.25

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -14% -44% — —
Operating Profit CAGR — 0% — —
PAT CAGR — 0% — —
Share Price CAGR -71% -52% -57% —
ROE Average -4% -3% +4% +4%
ROCE Average -4% -2% +6% +6%

Dharan Infra-EPC Shareholding Pattern

Latest · Dec 2025
100% held
Promoters 0.83 %
FII 0.37 %
DII (MF + Insurance) 0 %
Public (retail) 98.8 %
# Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
Promoter 2.592.261.981.981.270.830.830.830.830.83
FII 7.872.730.78000.1900.750.750.37
DII 00000.0100000
Public 89.549597.2498.0298.7298.9899.1798.4298.4298.8
Others 0000000000
Total 100100100100100100100100100100

Dharan Infra-EPC Peer Comparison

Construction - Real Estate Edit Columns

Dharan Infra-EPC Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Dharan Infra-EPC Pros & Cons

Pros

  • Stock is trading at 0.1 times its book value
  • Company is almost debt free.

Cons

  • Promoter holding is low: 0.83%.
  • Company has a low return on equity of -3% over the last 3 years.
  • Debtor days have increased from 665.04 to 835.07days.
  • Earnings include an other income of Rs. 5 Cr.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp