DHAMPUR BIO ORGANICS LTD
DBOL · General/Diversified · NSE
₹121
Current Market Price
Fair Value (DCF)
₹67
Margin of Safety
-45.0%
Updated 1d ago
YieldIQ Score
17/100
Piotroski F-Score
3/9
Economic Moat
None
Confidence
19%
ROE
—
Debt/Equity
0.58
WACC
11.1%
Market Cap
₹796 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
6.1%
Return on capital employed
EV / EBITDA
10.2×
Enterprise multiple
Debt / EBITDA
9.2×
Leverage vs earnings
Interest Coverage
1.2×
EBIT covers interest
Current Ratio
1.14×
Short-term liquidity
Asset Turnover
0.77×
Revenue per ₹ of assets
Revenue CAGR (3Y)
6.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹121.02
Bear case
₹45.39
MoS -166.6%
Base case
₹66.57
MoS -81.8%
Bull case
₹90.78
MoS -33.3%
Ratio Trends
DBOL · last 4 annual periods
ROE
1.5%
ROCE
6.2%
Operating Margin
—
Debt / Equity
1.15×
PE
8.5×
EV / EBITDA
7.7×
Historical Financials
DBOL · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹1527 Cr | ₹2367 Cr | ₹1839 Cr | ₹1843 Cr | +6.5% |
| EBITDA | ₹190 Cr | ₹213 Cr | ₹158 Cr | ₹134 Cr | -11.0% |
| EBIT | — | ₹176 Cr | ₹111 Cr | — | -14.2% |
| PAT | ₹102 Cr | ₹111 Cr | ₹46.5 Cr | ₹14.7 Cr | -47.6% |
| EPS (diluted) | — | ₹16.74 | ₹7.00 | — | -25.2% |
| CFO | ₹-233 Cr | ₹368 Cr | ₹-101 Cr | ₹130 Cr | — |
| CapEx | ₹-161 Cr | ₹-223 Cr | ₹-171 Cr | ₹-146 Cr | — |
| FCF | ₹-394 Cr | ₹145 Cr | ₹-272 Cr | ₹-16.2 Cr | — |
| Total Assets | ₹2000 Cr | ₹2077 Cr | ₹2313 Cr | ₹2398 Cr | +6.2% |
| Total Debt | ₹835 Cr | ₹810 Cr | ₹1057 Cr | ₹1162 Cr | +11.7% |
| Shareholders' Equity | ₹879 Cr | ₹989 Cr | ₹1011 Cr | ₹1012 Cr | +4.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DBOL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| KNAGRI KNAGRI | — | — | Pending | 10.5% | — |
| MGEL MGEL | — | — | Pending | 11.5% | — |
| HARRMALAYA HARRMALAYA | — | — | Pending | 9.7% | — |
| SAKUMA SAKUMA | — | — | Pending | 2.1% | — |
| VIKASLIFE VIKASLIFE | — | — | Pending | -2.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for DBOL in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of DBOL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DBOL →
Compare
Head-to-head with peers
Compare DBOL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DBOLNow →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.