DHANUKA AGRITECH LTD
DHANUKA · Chemicals · NSE
₹1,083
Current Market Price
Fair Value (DCF)
₹869
Discount to FV
-19.7%
Updated just now
YieldIQ Score
49/100
Piotroski F-Score
6/9
Economic Moat
Moderate
Confidence
50%
ROE
17.1%
Debt/Equity
0.02
WACC
11.1%
Market Cap
₹4,883 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
26.1%
Return on capital employed
EV / EBITDA
9.1×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
77.7×
EBIT covers interest
Current Ratio
3.29×
Short-term liquidity
Asset Turnover
1.13×
Revenue per ₹ of assets
Revenue CAGR (3Y)
6.3%
3-year revenue growth
Revenue CAGR (5Y)
7.8%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,083.2
Bear case
Margin of Safety —
Implied upside -115.5%
Base case
Margin of Safety -32.6%
Implied upside -24.6%
Bull case
Margin of Safety +2.9%
Implied upside +3.0%
Ratio Trends
DHANUKA · last 10 annual periods
ROE
17.1%
ROCE
26.1%
Operating Margin
—
Debt / Equity
0.02×
PE
14.1×
EV / EBITDA
9.1×
Historical Financials
DHANUKA · 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 | ₹1462 Cr | ₹1682 Cr | ₹1733 Cr | ₹2035 Cr | ₹2020 Cr | +8.4% |
| EBITDA | ₹297 Cr | ₹323 Cr | ₹362 Cr | ₹453 Cr | ₹446 Cr | +10.7% |
| EBIT | ₹281 Cr | ₹306 Cr | ₹322 Cr | — | — | +3.5% |
| PAT | ₹209 Cr | ₹234 Cr | ₹239 Cr | ₹297 Cr | ₹287 Cr | +8.3% |
| EPS (diluted) | ₹44.85 | ₹50.35 | ₹52.46 | — | — | +4.0% |
| CFO | ₹104 Cr | ₹136 Cr | ₹134 Cr | ₹263 Cr | ₹196 Cr | +17.1% |
| CapEx | ₹-59.8 Cr | ₹-124 Cr | ₹-89.3 Cr | ₹-194 Cr | ₹-27.7 Cr | — |
| FCF | ₹44.5 Cr | ₹12.0 Cr | ₹45.1 Cr | ₹68.7 Cr | ₹168 Cr | +39.5% |
| Total Assets | ₹1312 Cr | ₹1405 Cr | ₹1579 Cr | ₹1800 Cr | ₹2102 Cr | +12.5% |
| Total Debt | ₹31.8 Cr | ₹33.5 Cr | ₹27.0 Cr | ₹74.2 Cr | ₹30.6 Cr | -0.9% |
| Shareholders' Equity | ₹960 Cr | ₹1061 Cr | ₹1256 Cr | ₹1403 Cr | ₹1682 Cr | +15.0% |
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 MBAPL | — | — | Pending | 27.3% | — |
 KSCL KSCL | — | — | Pending | 16.8% | 13.5× |
 RALLIS RALLIS | — | — | Pending | 6.6% | — |
KRISHANA KRISHANA PHOSCHEM LIMITED | -62.1%-38.3% upside | 50 | Above Fair Value | 38.1% | 16.2× |
NACLIND NACLIND | — | — | Pending | 0.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
12 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹34.00/sh
Last payout
2025-07-18
₹2.00
Peak payout
₹12.00
Trailing yield
0.18%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. DHANUKA AGRITECH LTD (DHANUKA.NS) trades at 1083.20 vs a model fair value of 869.47, a gap of -19.7%. 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.