DHARMAJ CROP GUARD LTD
DHARMAJ · General/Diversified · NSE
₹256
Current Market Price
Fair Value (DCF)
₹183
Margin of Safety
-28.4%
Updated 2d ago
YieldIQ Score
61/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
21%
ROE
—
Debt/Equity
0.31
WACC
11.1%
Market Cap
₹864 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
12.2%
Return on capital employed
EV / EBITDA
9.9×
Enterprise multiple
Debt / EBITDA
1.1×
Leverage vs earnings
Interest Coverage
5.2×
EBIT covers interest
Current Ratio
1.53×
Short-term liquidity
Asset Turnover
1.29×
Revenue per ₹ of assets
Revenue CAGR (3Y)
34.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹255.52
Bear case
₹104.48
MoS -144.6%
Base case
₹183.03
MoS -39.6%
Bull case
₹237.2
MoS -7.7%
Ratio Trends
DHARMAJ · last 4 annual periods
ROE
8.8%
ROCE
14.7%
Operating Margin
—
Debt / Equity
0.29×
PE
18.2×
EV / EBITDA
11.9×
Historical Financials
DHARMAJ · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹392 Cr | ₹522 Cr | ₹653 Cr | ₹949 Cr | +34.3% |
| EBITDA | ₹46.2 Cr | ₹45.5 Cr | ₹66.0 Cr | ₹75.0 Cr | +17.6% |
| EBIT | — | ₹46.8 Cr | ₹60.9 Cr | — | +9.2% |
| PAT | ₹28.7 Cr | ₹26.9 Cr | ₹44.4 Cr | ₹34.8 Cr | +6.7% |
| EPS (diluted) | — | ₹12.03 | ₹13.13 | — | +3.0% |
| CFO | ₹16.4 Cr | ₹-23.7 Cr | ₹7.4 Cr | ₹38.7 Cr | +33.1% |
| CapEx | ₹-23.7 Cr | ₹-69.1 Cr | ₹-190 Cr | ₹-32.1 Cr | — |
| FCF | ₹-7.2 Cr | ₹-92.8 Cr | ₹-183 Cr | ₹6.6 Cr | — |
| Total Assets | ₹220 Cr | ₹432 Cr | ₹563 Cr | ₹733 Cr | +49.5% |
| Total Debt | ₹36.9 Cr | ₹52.4 Cr | ₹112 Cr | ₹116 Cr | +46.3% |
| Shareholders' Equity | ₹84.9 Cr | ₹315 Cr | ₹359 Cr | ₹394 Cr | +66.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DHARMAJ vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| HERANBA HERANBA | — | — | Pending | 0.4% | — |
| ADVANCE ADVANCE AGROLIFE LIMITED | -46.8% | 50 | Data Limited | 25.4% | — |
| BESTAGRO BEST AGROLIFE LIMITED | +276.5% | 66 | Below Fair Value | 9.2% | — |
| KHAICHEM KHAICHEM | — | — | Pending | 0.6% | — |
| RAMAPHO RAMA PHOSPHATES LIMITED | +61.9% | 82 | Below Fair Value | 3.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for DHARMAJ in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. DHARMAJ CROP GUARD LTD (DHARMAJ.NS) trades at 255.52 vs a model fair value of 183.03, a gap of -28.4%. 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 DHARMAJ →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DHARMAJ →
Compare
Head-to-head with peers
Compare DHARMAJ side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DHARMAJNow →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.