Dhani Services

BSE : 532960 | NSE : DHANI

Industry : Finance Investments | ISIN : INE274G01010 | FreeFloat : 60.00% | FnO : No | LotSize : N/A


Intellectual Capital (IC)-1,452.90
Net Worth (NW)5,681.50
Intrinsic Worth (IW)4,228.60
Market Cap (MC)15,037.59
Economic Value Added-399.85
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)-34.36%
IC Gross Margin (EBITDA/IC)-65.18%
IC Net Margin (NPT/IC)-6.92%
Knowledge Turnover (Sales/IC)-1.56
Market to Intrinsic Value (MC/IW)3.56

As OfIntrinsic ValueMarket Price
30 Sep 2020Rs. 70.29Rs. 249.95
15 Jan 2021 - Rs. 349.50
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : NoSell10 DMA : Rs. 349.13ReduceSell
KB > 50% : No50 DMA : Rs. 281.85
0 < M2IV < 1 : NoVol-Price trend : Falling

Question 3 - Is this stock undervalued?


Question 2 - Does this business have significant knowledge assets?


Question 1 - Is this business generating enough profits to cover its cost of capital?

* EVA is a registered trademark of Stern Stewart and Co.

Quarterly Results (Rs. Cr)
Quarter
Type*
Sales
Income
EBITDA
EBIT
PBT
PAT
NPT
Dec-17
C
238.43
275.21
183.66
180.32
93.08
70.25
70.25
Mar-18
C
272.73
425.96
169.76
164.67
82.35
61.01
61.01
Jun-18
C
344.60
351.89
307.68
302.50
209.32
87.73
88.59
Sep-18
C
476.33
481.82
315.67
309.64
183.26
140.70
139.75
Dec-18
C
557.83
567.20
362.89
355.89
173.52
120.45
119.98
Mar-19
C
599.59
600.16
345.16
336.39
150.90
111.41
110.53
Jun-19
C
710.27
712.53
419.27
395.11
169.78
122.06
127.26
Sep-19
C
778.91
778.95
446.86
416.42
183.04
134.48
139.83
Dec-19
C
866.81
867.70
377.82
348.20
136.89
103.95
80.60
Mar-20
C
628.26
629.14
-240.51
-272.35
-442.67
-318.68
-300.21
Jun-20
C
382.68
390.11
187.20
160.08
24.02
12.42
17.63
Sep-20
C
363.37
399.47
202.95
178.09
43.34
1.64
-4.76
* C - Consolidated, S - Standalone