Dhani Services

BSE : 532960 | NSE : DHANI

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


Intellectual Capital (IC)-563.34
Net Worth (NW)5,030.04
Intrinsic Worth (IW)4,466.70
Market Cap (MC)10,100.74
Economic Value Added-379.44
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)-12.61%
IC Gross Margin (EBITDA/IC)-1.57%
IC Net Margin (NPT/IC)89.01%
Knowledge Turnover (Sales/IC)-2.97
Market to Intrinsic Value (MC/IW)2.26

As OfIntrinsic ValueMarket Price
31 Dec 2021Rs. 73.23Rs. 165.60
26 May 2022 ---- Rs. 55.00
0.20     0.36%
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : NoSell10 DMA : Rs. 50.61BuyHold
KB > 50% : No50 DMA : Rs. 59.49
0 < M2IV < 1 : NoVol-Price trend : Rising

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
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
Dec-20
C
325.53
336.97
59.04
34.35
-85.03
-79.53
-82.23
Mar-21
C
239.43
236.91
-82.63
-89.92
-191.05
-164.30
-163.26
Jun-21
C
304.41
307.70
-148.66
-169.06
-252.16
-192.42
-195.93
Sep-21
C
334.69
333.53
-135.56
-157.52
-228.26
-205.94
-209.46
Dec-21
C
489.87
501.60
-104.25
-129.44
-188.85
-217.61
-219.10
* C - Consolidated, S - Standalone