DHARSUGAR.NS,0P0000C013,0
DHARSUGAR · General/Diversified · NSE
₹9
Current Market Price
Fair Value (DCF)
₹34
Margin of Safety
+293.9%
Updated 1d ago
YieldIQ Score
37/100
Piotroski F-Score
3/9
Economic Moat
None
Confidence
10%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹28 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
-1.2×
EBIT covers interest
Current Ratio
0.03×
Short-term liquidity
Asset Turnover
—
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹8.55
Bear case
₹0
MoS -Infinity%
Base case
₹33.68
MoS +74.6%
Bull case
₹35.36
MoS +75.8%
Ratio Trends
DHARSUGAR · last 1 annual period
ROE
24.2%
ROCE
-4.6%
Operating Margin
—
Debt / Equity
—
PE
—
EV / EBITDA
—
Historical Financials
DHARSUGAR · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2019 | 2020 | 2021 | 2022 | 2023 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹316 Cr | ₹110 Cr | ₹31.1 Cr | ₹39.7 Cr | ₹82.2K Cr | +301.6% |
| EBITDA | — | — | — | ₹-16.8 Cr | — | — |
| EBIT | ₹-56.3 Cr | ₹-31.1 Cr | ₹-35.9 Cr | ₹-40.2 Cr | ₹-3134.8K Cr | — |
| PAT | ₹-149 Cr | ₹-29.9 Cr | ₹-38.0 Cr | ₹-40.2 Cr | ₹-3135.7K Cr | — |
| EPS (diluted) | ₹-44.98 | ₹-9.00 | ₹-11.46 | ₹-12.11 | ₹-9.44 | — |
| CFO | — | — | ₹-13.5 Cr | ₹2.9 Cr | ₹-545.9K Cr | — |
| CapEx | — | — | — | — | — | — |
| FCF | — | — | — | — | — | — |
| Total Assets | — | — | — | ₹536 Cr | ₹51747.9K Cr | +1662.8% |
| Total Debt | — | — | — | ₹527 Cr | ₹53314.2K Cr | +1683.2% |
| Shareholders' Equity | — | — | — | ₹-166 Cr | ₹-19709.9K Cr | — |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DHARSUGAR vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| SANWARIA SANWARIA | — | — | Pending | — | — |
| TGBHOTELS TGBHOTELS | — | — | Pending | 2.6% | — |
| MORARJEE MORARJEE | — | — | Pending | 66.6% | — |
| MFML MFML | — | — | Pending | 8.1% | — |
| NEXTMEDIA NEXTMEDIA | — | — | Pending | — | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for DHARSUGAR in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of DHARSUGAR →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DHARSUGAR →
Compare
Head-to-head with peers
Compare DHARSUGAR side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DHARSUGARNow →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.