DHRUV CONSULTANCY SER LTD
DHRUV · General/Diversified · NSE
₹36
Current Market Price
Fair Value (DCF)
₹55
Margin of Safety
+54.3%
Updated 18h ago
YieldIQ Score
67/100
Piotroski F-Score
5/9
Economic Moat
Moderate
Confidence
32%
ROE
—
Debt/Equity
0.22
WACC
11.1%
Market Cap
₹68 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
10.5%
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
5.5×
EBIT covers interest
Current Ratio
3.26×
Short-term liquidity
Asset Turnover
0.72×
Revenue per ₹ of assets
Revenue CAGR (3Y)
10.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹35.88
Bear case
₹32.46
MoS -10.5%
Base case
₹55.35
MoS +35.2%
Bull case
₹71.08
MoS +49.5%
Ratio Trends
DHRUV · last 4 annual periods
ROE
6.7%
ROCE
13.0%
Operating Margin
—
Debt / Equity
0.17×
PE
17.2×
EV / EBITDA
9.3×
Historical Financials
DHRUV · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹75.1 Cr | ₹81.2 Cr | ₹81.5 Cr | ₹102 Cr | +10.7% |
| EBITDA | ₹9.7 Cr | ₹9.8 Cr | ₹14.1 Cr | ₹15.8 Cr | +17.6% |
| EBIT | ₹9.0 Cr | ₹7.4 Cr | ₹9.8 Cr | — | +3.1% |
| PAT | ₹5.8 Cr | ₹4.8 Cr | ₹5.9 Cr | ₹7.0 Cr | +6.5% |
| EPS (diluted) | ₹3.00 | ₹3.09 | ₹3.88 | — | +9.0% |
| CFO | ₹3.7 Cr | ₹1.8 Cr | ₹-1.7 Cr | ₹-14.4 Cr | — |
| CapEx | — | — | — | ₹-3.8 Cr | — |
| FCF | — | — | — | ₹-18.2 Cr | — |
| Total Assets | ₹85.0 Cr | ₹108 Cr | ₹115 Cr | ₹142 Cr | +18.8% |
| Total Debt | — | ₹9.2 Cr | ₹13.0 Cr | ₹17.8 Cr | +24.6% |
| Shareholders' Equity | — | ₹57.0 Cr | ₹66.3 Cr | ₹104 Cr | +22.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DHRUV vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| TPHQ TPHQ | — | — | Pending | 2.5% | — |
| SEMAC SEMAC CONSTRUCTION LTD | -16.3% | 40 | High Risk | -7.6% | — |
| RKEC RKEC PROJECTS LIMITED | +312.1% | 78 | Data Limited | 4.8% | — |
| AKASH AKASH | — | — | Pending | 1.1% | — |
| SADBHIN SADBHAV INFRA PROJ LTD. | +459.9% | 55 | Data Limited | 13.2% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for DHRUV in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of DHRUV →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DHRUV →
Compare
Head-to-head with peers
Compare DHRUV side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DHRUVNow →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.