Dhanuka Realty Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: DRL | Construction - Real Estate | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Dhanuka Realty

M-Cap below 100cr DeciZen not available

Dhanuka Realty stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
20.4 Cr.
52-wk low:
0
52-wk high:
0

Is Dhanuka Realty Ltd an attractive stock to invest in?

1. Is Dhanuka Realty Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Dhanuka Realty Ltd is a below average quality company.

2. Is Dhanuka Realty Ltd undervalued or overvalued?

The key valuation ratios of Dhanuka Realty Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Dhanuka Realty Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Dhanuka Realty Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Dhanuka Realty:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Dhanuka Realty Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 7.4%13%23%11.6%4.5%3.5%4.2%0.1%4.7%-3.6%-
Value Creation
Index
-0.5-0.10.7-0.2-0.7-0.8-0.7-1.0-0.7-1.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 7.613.417.311.93.6009.12.62.22
Sales YoY Gr.-76.8%28.7%-31.4%-70.1%-100%NANA-71.7%-13.7%-
Adj EPS 0.61.13.10.90.2-0.2-0.100.2-2-2
YoY Gr.-96.5%175%-69.5%-78.7%-205%NANA1400%-1406.7%-
BVPS (₹) 3.958.112.612.812.612.512.512.711.811.8
Adj Net
Profit
0.10.20.50.70.1-0.2-0.100.1-1.5-2
Cash Flow from Ops. -0.10.40.1-5.2-1.6-1.90.3-0.6-2.8-1.6-
Debt/CF from Ops. -13.22.228.1-0.5-3.4-5.135.8-21.3-4.6-6.9-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -12.8%-9%NA-13.7%
Adj EPS -214.7%-257.9%NA-1406.7%
BVPS13.1%-1.6%-1.8%-6.6%
Share Price - 25.1% 52% 177.4%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
15.725.14712.91.6-1.7-10.11.2-16.8-16.6
Op. Profit
Mgn %
3.42.95.410.824.1000.953.9-43.2NAN
Net Profit
Mgn %
1.31.43.15.64000.14.2-68.5-68.6
Debt to
Equity
2.70.91.80.30.61.11.11.41.41.2-
Working Cap
Days
1671241353561,454008262,7732,9270
Cash Conv.
Cycle
1015455192869006351,8142,1990

Recent Performance Summary

No data to display

Return on Equity is Poor

Sales growth has been subdued in last 3 years 0.00%

Debt to equity has increased versus last 3 years average to 1.23

Sales growth is not so good in last 4 quarters at 0.00%

Latest Financials - Dhanuka Realty Ltd.

Standalone Consolidated
TTM EPS (₹) -2 -1.1
TTM Sales (₹ Cr.) 2.2 2.2
BVPS (₹.) 11.8 10.3
Reserves (₹ Cr.) 1 -
P/BV 2.23 2.56
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 20.4
Equity (₹ Cr.) 7.7
Face Value (₹) 10
Industry PE 76.7

Management X-Ray of Dhanuka Realty:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Dhanuka Realty

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales7.6013.4417.3011.873.55009.052.562.21
Operating Expenses 7.3513.0616.3710.602.69-0.95-1.208.971.183.17
Manufacturing Costs02.664.143.164.450.390.2300.080.16
Material Costs7.1310.1811.505.96-3.29-2.61-2.788.530.392.23
Employee Cost 000.190.340.570.520.440.420.310.28
Other Costs 0.210.210.541.130.960.760.910.020.390.50
Operating Profit 0.260.390.931.280.850.951.200.081.38-0.96
Operating Profit Margin (%) 3.4%2.9%5.4%10.8%24.1%--0.9%53.9%-43.2%
Other Income 00.020.010.020.030.030.01000.03
Interest 0.090.110.150.320.631.041.240.031.281.08
Depreciation 0.020.010.020.010.030.090.070.050.010.01
Exceptional Items 0000000000
Profit Before Tax 0.140.280.770.970.22-0.15-0.090.010.09-2.01
Tax 0.050.090.240.300.06000-0.02-0.50
Profit After Tax 0.100.190.530.660.16-0.15-0.090.010.11-1.51
PAT Margin (%) 1.3%1.4%3.1%5.6%4.5%--0.1%4.2%-68.4%
Adjusted EPS (₹)0.61.13.10.90.2-0.2-0.10.00.2-2.0
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 0.670.861.398.889.048.898.808.808.919.15
Share Capital 0.040.040.043.527.047.047.047.047.047.74
Reserves 0.630.821.355.3621.851.761.761.871.41
Minority Interest0000000000
Debt1.790.762.522.575.539.549.4512.1310.309.71
Long Term Debt00003.935.905.405.822.372.06
Short Term Debt1.790.762.522.571.603.644.056.317.937.65
Trade Payables2.201.853.562.971.630.690.760.520.450.31
Others Liabilities 0.501.011.692.191.973.245.522.932.801.71
Total Liabilities 5.164.489.1716.6018.1722.3524.5324.3822.4620.86

Fixed Assets

Gross Block0.090.090.090.090.480.480.480.130.130.13
Accumulated Depreciation0.020.030.060.070.030.120.190.080.100.10
Net Fixed Assets0.070.060.040.020.440.350.290.040.030.02
CWIP 0000000000
Investments 0002.093.803.803.803.803.803.80
Inventories0000.217.2812.0615.7311.5913.2013.39
Trade Receivables4.853.297.7612.335.994.762.902.560.620
Cash Equivalents 00.350.440.020.150.2400.010.180
Others Assets0.230.780.931.930.511.141.816.374.623.65
Total Assets 5.164.489.1716.6018.1722.3524.5324.3822.4620.86

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity -0.140.350.09-5.19-1.64-1.880.27-0.57-2.75-1.63
PBT 0.140.280.770.970.22-0.15-0.090.010.09-2.01
Adjustment 0.020.010.020.010.030.090.070.080.010.01
Changes in Working Capital -0.250.15-0.46-5.87-1.83-1.810.29-0.65-2.860.38
Tax Paid -0.05-0.09-0.24-0.30-0.0700000
Cash Flow From Investing Activity -0.0900-2.09-2.16000.2000
Capex -0.09000-0.45000.2000
Net Investments 000-2.09-1.7100000
Others 0000000000
Cash Flow From Financing Activity 0006.863.931.97-0.500.382.931.45
Net Proceeds from Shares 0006.86000001.75
Net Proceeds from Borrowing 00000000.38-3.45-0.32
Interest Paid 0000000000
Dividend Paid 0000000000
Others 00003.931.97-0.5006.370.01
Net Cash Flow -0.230.350.09-0.420.130.09-0.230.010.17-0.18
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)15.7125.1246.9512.941.8-1.67-1.030.091.22-16.77
ROCE (%)10.8119.0733.2516.746.525.386.240.176.49-4.45
Asset Turnover Ratio2.12.792.530.920.2000.370.110.1
PAT to CFO Conversion(x)-1.41.840.17-7.86-10.25N/AN/A-57-25N/A
Working Capital Days
Receivable Days157110117309943001102260
Inventory Days0006385005511,7642,193
Payable Days587386200-256-162-952745162

Dhanuka Realty Ltd Stock News

Dhanuka Realty Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Dhanuka Realty on 01-Jan-1970 05:30 is ₹0.00.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of Dhanuka Realty stood at ₹20.40.
The latest P/E ratio of Dhanuka Realty as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Dhanuka Realty as of 01-Jan-1970 05:30 is 2.23.
The 52-week high of Dhanuka Realty is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Dhanuka Realty is ₹2.21 ( Cr.) .

About Dhanuka Realty Ltd

Dhanuka Realty was originally incorporated as Sunshine Buildmart Private Limited on January 18, 2008 under the provisions of Companies Act, 1956 with Registrar of Companies, Rajasthan, Jaipur. Pursuant to Shareholders Resolution passed at the Extra Ordinary General Meeting of the Company held on May 16, 2016 and fresh Certificate of Incorporation dated July 11, 2016 issued by the Registrar of Companies, Rajasthan, Jaipur, the name of the company was changed to “Dhanuka Realty Private Limited”. Subsequently, the company was converted into a Public Limited Company pursuant to Shareholder’s Resolution passed at the Extra Ordinary General Meeting of the Company held on July 18, 2016 and the name of the company was changed to “Dhanuka Realty Limited” vide a fresh Certificate of Incorporation dated August 17, 2016 issued by the Registrar of Companies, Rajasthan, Jaipur.

The company is a real estate development and construction company primarily focusing on development of residential apartments in Jaipur. It has been successful in completing its first residential project, “Sunshine Orchid” comprising of 16 residential flats of 2 BHK with total sq. ft built up area of 20253.18 Sq Ft in the year 2010. It also undertakes construction contracts from its Group Companies for development of residential projects.

Also, the company subcontract all construction and execution work to third party contractors. As and when it receives a contract, it initiates the process of finalizing the subcontractor for execution of the same. The company carries overall supervision of construction work on the site including quality control, site management, work scheduling, bar charting, construction time lining etc. and overall progress of work is managed and supervised by the company.

Business area of the company

The company is an integrated real estate development and construction company primarily focusing on development of various residential projects in Jaipur. Dhanuka Realty is a part of Dhanuka Group, which is engaged in building residential projects in Jaipur for more than a decade.

Milestone

  • 2008: Incorporation of the Company in the name and style of “Sunshine Buildmart Private Limited”.
  • 2008: Commenced its first residential project “Sunshine Orchid” at Gopal nagar, Gopalpura Byepass, Jaipur in September 2008.
  • 2012: Commenced construction and development work of residential project “Sunshine Shalimar” on contract basis in October 2012.
  • 2013: Commenced construction and development work of residential project “Sunshine Kalyan” on contract basis in October 2013.
  • 2013: Commenced construction and development work of residential project “Sunshine Prime” on contract basis in October 2013.
  • 2014: Commenced construction and development work of residential project “Sunshine Krishna-3” on contract basis in April 2014.
  • 2016: Change in name of the Company to Dhanuka Realty Private Limited.
  • 2016: Acquisition of shares of Triveni Kripa Buildhome Private Limited making it a 100% subsidiary Company.
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.