DHANUKA AGRITECH LTD
DHANUKA · Chemicals · NSE
₹1,010
Current Market Price
Fair Value (DCF)
₹986
Margin of Safety
-2.4%
Updated 21h ago
YieldIQ Score
71/100
Piotroski F-Score
6/9
Economic Moat
Wide
Confidence
70%
ROE
—
Debt/Equity
0.02
WACC
11.1%
Market Cap
₹4,554 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
27.4%
Return on capital employed
EV / EBITDA
11.8×
Enterprise multiple
Debt / EBITDA
0.2×
Leverage vs earnings
Interest Coverage
77.7×
EBIT covers interest
Current Ratio
3.29×
Short-term liquidity
Asset Turnover
1.12×
Revenue per ₹ of assets
Revenue CAGR (3Y)
11.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,010.2
Bear case
₹506.65
MoS -99.4%
Base case
₹985.54
MoS -2.5%
Bull case
₹1,137.08
MoS +11.2%
Ratio Trends
DHANUKA · last 9 annual periods
ROE
21.2%
ROCE
30.7%
Operating Margin
—
Debt / Equity
0.05×
PE
11.8×
EV / EBITDA
8.5×
Historical Financials
DHANUKA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1387 Cr | ₹1478 Cr | ₹1700 Cr | ₹1759 Cr | ₹2010 Cr | +9.7% |
| EBITDA | — | ₹297 Cr | ₹323 Cr | ₹362 Cr | ₹453 Cr | +11.1% |
| EBIT | ₹288 Cr | ₹281 Cr | ₹306 Cr | ₹322 Cr | — | +2.8% |
| PAT | ₹211 Cr | ₹209 Cr | ₹234 Cr | ₹239 Cr | ₹297 Cr | +9.0% |
| EPS (diluted) | ₹44.61 | ₹44.85 | ₹50.35 | ₹52.46 | — | +4.1% |
| CFO | ₹231 Cr | ₹104 Cr | ₹136 Cr | ₹134 Cr | ₹263 Cr | +3.3% |
| CapEx | — | — | — | — | ₹-194 Cr | — |
| FCF | — | — | — | — | ₹68.7 Cr | +0.0% |
| Total Assets | — | ₹1312 Cr | ₹1405 Cr | ₹1579 Cr | ₹1800 Cr | +8.2% |
| Total Debt | — | — | ₹3.8 Cr | ₹0.5 Cr | ₹74.2 Cr | +110.1% |
| Shareholders' Equity | — | — | ₹1061 Cr | ₹1256 Cr | ₹1403 Cr | +7.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DHANUKA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| MBAPL MADHYA BHARAT AGRO P. LTD | -69.6% | 64 | Data Limited | 14.2% | — |
| KSCL KAVERI SEED CO. LTD. | +27.2% | 69 | Below Fair Value | 18.7% | — |
| NACLIND NACL INDUSTRIES LIMITED | +22.3% | 27 | Below Fair Value | -21.6% | — |
| KRISHANA KRISHANA PHOSCHEM LIMITED | -45.5% | 53 | Data Limited | 38.1% | — |
| NFL NATIONAL FERT. LTD | +232.3% | 46 | Below Fair Value | 6.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for DHANUKA in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. DHANUKA AGRITECH LTD (DHANUKA.NS) trades at 1010.20 vs a model fair value of 985.54, a gap of -2.4%. Piotroski F-score: 6/9. Moat label: ...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of DHANUKA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DHANUKA →
Compare
Head-to-head with peers
Compare DHANUKA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DHANUKANow →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.