Dhanuka Realty Ltd

Dhanuka Realty Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Dhanuka Realty Ltd

₹ 23.8 -5.00%
23 Oct - close price
dhanukagroup.in NSE - SME: DRL
About

Incorporated in 2002, Dhanuka Realty Ltd is a real estate development and construction company. [1]

Key Points

Business Overview:[1][2]
DRL is a part of the Dhanuka group, which undertakes residential
real estate projects. The company is engaged in residential and
commercial real estate development and construction. It primarily focuses on the development of residential apartments in Jaipur and has taken a project for the construction of boundary walls of Gail India Ltd.

Website NSE - SM
  • Market Cap ₹ 18.4 Cr.
  • Current Price ₹ 23.8
  • High / Low ₹ 34.0 / 12.5
  • Stock P/E 8.97
  • Book Value ₹ 14.3
  • Dividend Yield 0.00 %
  • ROCE 18.4 %
  • ROE 20.5 %
  • Face Value ₹ 10.0
Edit ratios

Pros

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Promoter holding has decreased over last quarter: -12.6%
  • The company has delivered a poor sales growth of 0.56% over past five years.
  • Company has a low return on equity of 8.57% over last 3 years.
  • Company might be capitalizing the interest cost
  • Earnings include an other income of Rs.2.15 Cr.
  • Company has high debtors of 290 days.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Consumer Discretionary Realty Realty Residential, Commercial Projects

Edit Columns
Loading peers table ...

Half Yearly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2020 Sep 2020 Mar 2021 Sep 2021 Mar 2022 Sep 2022 Mar 2023 Sep 2023 Mar 2024 Sep 2024
1.59 1.80 10.80 1.79 1.75 2.10 0.11 0.84 0.62 0.39
0.73 3.06 11.66 1.81 2.33 2.60 1.06 1.28 0.88 1.34
Operating Profit 0.86 -1.26 -0.86 -0.02 -0.58 -0.50 -0.95 -0.44 -0.26 -0.95
OPM % 54.09% -70.00% -7.96% -1.12% -33.14% -23.81% -863.64% -52.38% -41.94% -243.59%
0.09 0.08 0.13 0.00 1.41 0.02 1.48 0.75 2.49 0.77
Interest 1.22 0.02 0.03 0.68 0.61 0.55 0.50 0.54 0.52 0.40
Depreciation 0.04 0.08 0.07 0.05 0.05 0.05 0.05 0.05 0.05 0.05
Profit before tax -0.31 -1.28 -0.83 -0.75 0.17 -1.08 -0.02 -0.28 1.66 -0.63
Tax % -112.90% 0.00% -61.45% 0.00% -111.76% -25.00% 0.00% 0.00% 21.69% 0.00%
0.04 -1.28 -0.32 -0.75 0.36 -0.81 -0.02 -0.28 1.30 -0.63
EPS in Rs 0.06 -1.82 -0.45 -1.07 0.51 -1.05 -0.03 -0.36 1.68 -0.81
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
15.42 24.41 16.34 3.90 12.60 3.54 2.21 2.08 4.01
13.13 22.41 16.30 4.09 14.73 4.14 3.62 2.16 2.65
Operating Profit 2.29 2.00 0.04 -0.19 -2.13 -0.60 -1.41 -0.08 1.36
OPM % 14.85% 8.19% 0.24% -4.87% -16.90% -16.95% -63.80% -3.85% 33.92%
0.07 0.07 0.16 0.25 0.21 1.41 1.50 2.62 2.15
Interest 1.21 1.44 1.52 1.31 0.04 1.29 1.09 1.06 0.67
Depreciation 0.08 0.12 0.20 0.16 0.15 0.11 0.10 0.10 0.10
Profit before tax 1.07 0.51 -1.52 -1.41 -2.11 -0.59 -1.10 1.38 2.74
Tax % 31.78% 27.45% -23.03% -24.11% -24.17% -32.20% -24.55% 26.09% 25.55%
0.74 0.37 -1.17 -1.07 -1.60 -0.40 -0.84 1.02 2.05
EPS in Rs 2.10 0.53 -1.66 -1.52 -2.27 -0.57 -1.09 1.32 2.65
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: 1%
3 Years: 4%
TTM: 93%
Compounded Profit Growth
10 Years: %
5 Years: 31%
3 Years: 92%
TTM: 101%
Stock Price CAGR
10 Years: %
5 Years: 26%
3 Years: 27%
1 Year: 58%
Return on Equity
10 Years: %
5 Years: 1%
3 Years: 9%
Last Year: 20%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 3.52 7.04 7.04 7.04 7.04 7.04 7.74 7.74 7.74
Reserves 7.40 4.25 3.08 2.01 0.41 0.02 0.23 1.25 3.30
11.78 13.08 11.82 11.17 17.34 12.64 11.14 9.33 7.79
29.20 19.48 11.48 12.24 6.18 3.00 3.05 2.25 2.38
Total Liabilities 51.90 43.85 33.42 32.46 30.97 22.70 22.16 20.57 21.21
2.57 3.26 3.06 2.89 2.55 2.41 2.31 2.22 2.12
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.30 0.30 0.30 0.00 0.00 0.00 0.00 0.00
49.33 40.29 30.06 29.27 28.42 20.29 19.85 18.35 19.09
Total Assets 51.90 43.85 33.42 32.46 30.97 22.70 22.16 20.57 21.21

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
-4.19 2.95 -1.44 0.54 -4.33 -1.02 -0.20 2.07 0.34
-2.14 -2.78 0.00 0.00 0.68 0.03 0.00 0.00 0.51
5.86 1.66 -0.05 -0.84 3.68 1.20 -0.05 -1.86 -0.61
Net Cash Flow -0.47 1.82 -1.49 -0.30 0.03 0.22 -0.25 0.21 0.24

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 154.10 49.34 62.10 240.53 82.85 92.80 41.29 105.29 290.36
Inventory Days 1,399.95 1,072.10 431.61 1,958.54 2,517.85 4,119.69 3,192.59
Days Payable 89.21 51.51 31.16 105.56 83.98 87.71 94.72
Cash Conversion Cycle 154.10 1,360.08 1,082.69 240.53 483.30 1,945.78 2,475.16 4,137.27 3,388.24
Working Capital Days 355.30 212.78 312.28 1,141.79 422.94 572.25 1,028.94 1,044.11 656.27
ROCE % 8.16% 0.00% -0.47% -9.20% 3.15% -0.05% 13.04% 18.36%

Shareholding Pattern

Numbers in percentages

Sep 2019Mar 2020Sep 2020Mar 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
72.99% 73.16% 73.58% 73.58% 73.58% 66.93% 66.93% 66.93% 66.93% 66.93% 66.93% 54.30%
27.02% 26.85% 26.42% 26.42% 26.43% 33.07% 33.07% 33.07% 33.07% 33.07% 33.07% 45.70%
No. of Shareholders 138136136130144141147139168151154186

Documents

Announcements

Annual reports

DRHP

Credit ratings