DANGEE DUMS LIMITED
DANGEE · General/Diversified · NSE
₹4
Current Market Price
Fair Value (DCF)
₹4
Margin of Safety
+0.4%
Updated just now
YieldIQ Score
41/100
Piotroski F-Score
7/9
Economic Moat
None
Confidence
62%
ROE
—
Debt/Equity
1.22
WACC
11.1%
Market Cap
₹58 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
300.0%
Return on capital employed
EV / EBITDA
33.1×
Enterprise multiple
Debt / EBITDA
9.3×
Leverage vs earnings
Interest Coverage
0.5×
EBIT covers interest
Current Ratio
0.43×
Short-term liquidity
Asset Turnover
0.73×
Revenue per ₹ of assets
Revenue CAGR (3Y)
9.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹3.75
Bear case
₹2.33
MoS -60.9%
Base case
₹3.77
MoS +0.5%
Bull case
₹5.65
MoS +33.6%
Ratio Trends
DANGEE · last 4 annual periods
ROE
-3.3%
ROCE
16.0%
Operating Margin
—
Debt / Equity
1.16×
PE
—
EV / EBITDA
33.9×
Historical Financials
DANGEE · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹20.6 Cr | ₹25.5 Cr | ₹24.9 Cr | ₹26.8 Cr | +9.3% |
| EBITDA | ₹6.7 Cr | ₹7.3 Cr | ₹6.1 Cr | ₹5.5 Cr | -6.8% |
| EBIT | — | — | — | — | — |
| PAT | ₹-1.2 Cr | ₹-0.6 Cr | ₹-0.9 Cr | ₹-0.5 Cr | — |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹7.3 Cr | ₹5.8 Cr | ₹5.7 Cr | ₹4.8 Cr | -13.2% |
| CapEx | ₹-0.3 Cr | ₹-0.4 Cr | ₹-0.3 Cr | ₹-0.9 Cr | — |
| FCF | ₹7.0 Cr | ₹5.4 Cr | ₹5.4 Cr | ₹3.9 Cr | -17.7% |
| Total Assets | ₹47.9 Cr | ₹45.4 Cr | ₹39.7 Cr | ₹36.8 Cr | -8.4% |
| Total Debt | ₹28.0 Cr | ₹25.9 Cr | ₹20.7 Cr | ₹18.4 Cr | -13.1% |
| Shareholders' Equity | ₹17.7 Cr | ₹17.1 Cr | ₹16.3 Cr | ₹15.8 Cr | -3.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DANGEE vs 2 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| SPECIALITY SPECIALITY | — | — | Pending | 6.5% | — |
| COFFEEDAY COFFEEDAY | — | — | Pending | -2.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for DANGEE in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. DANGEE DUMS LIMITED (DANGEE.NS) trades at 3.75 vs a model fair value of 3.77, a gap of 0.4%. Piotroski F-score: 7/9. Moat label: None. Re...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of DANGEE →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DANGEE →
Compare
Head-to-head with peers
Compare DANGEE side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DANGEENow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.