DEN NETWORKS LTD
DEN · General/Diversified · NSE
₹26
Current Market Price
Fair Value (DCF)
₹34
Discount to FV
+28.5%
Updated just now
YieldIQ Score
31/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
44%
ROE
4.4%
Debt/Equity
0.01
WACC
11.1%
Market Cap
₹1,259 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
7.9%
Return on capital employed
EV / EBITDA
3.6×
Enterprise multiple
Debt / EBITDA
0.3×
Leverage vs earnings
Interest Coverage
111.7×
EBIT covers interest
Current Ratio
8.36×
Short-term liquidity
Asset Turnover
0.23×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-4.1%
3-year revenue growth
Revenue CAGR (5Y)
-5.7%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹26.41
Bear case
Margin of Safety -138.9%
Implied upside -58.1%
Base case
Margin of Safety +18.2%
Implied upside +22.2%
Bull case
Margin of Safety +26.0%
Implied upside +35.2%
Ratio Trends
DEN · last 9 annual periods
ROE
4.4%
ROCE
7.9%
Operating Margin
—
Debt / Equity
0.01×
PE
6.6×
EV / EBITDA
3.6×
Historical Financials
DEN · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1226 Cr | ₹1104 Cr | ₹1081 Cr | ₹1005 Cr | ₹974 Cr | -5.6% |
| EBITDA | ₹322 Cr | ₹264 Cr | ₹360 Cr | ₹356 Cr | ₹301 Cr | -1.7% |
| EBIT | ₹176 Cr | ₹145 Cr | ₹249 Cr | — | — | +9.0% |
| PAT | ₹171 Cr | ₹243 Cr | ₹215 Cr | ₹200 Cr | ₹166 Cr | -0.8% |
| EPS (diluted) | ₹3.69 | ₹5.09 | ₹4.50 | — | — | +5.1% |
| CFO | ₹129 Cr | ₹139 Cr | ₹83.6 Cr | ₹18.3 Cr | ₹-16.6 Cr | — |
| CapEx | — | ₹-99.3 Cr | ₹-53.8 Cr | ₹-41.4 Cr | ₹-41.0 Cr | — |
| FCF | — | ₹40.0 Cr | ₹29.8 Cr | ₹-23.1 Cr | ₹-57.6 Cr | — |
| Total Assets | ₹3509 Cr | ₹3759 Cr | ₹3927 Cr | ₹4142 Cr | ₹4283 Cr | +5.1% |
| Total Debt | — | ₹27.6 Cr | ₹25.5 Cr | ₹23.0 Cr | ₹20.0 Cr | -7.7% |
| Shareholders' Equity | — | ₹3207 Cr | ₹3420 Cr | ₹3620 Cr | ₹3785 Cr | +4.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DEN vs 2 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
BALAJITELE BALAJITELE | — | — | Pending | -7.9% | — |
IMAGICAA IMAGICAA | — | — | Pending | 0.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for DEN in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. DEN NETWORKS LTD (DEN.NS) trades at 26.41 vs a model fair value of 33.95, a gap of 28.5%. Piotroski F-score: 4/9. Moat label: None. Reven...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of DEN →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DEN →
Compare
Head-to-head with peers
Compare DEN side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DENNow →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.