Dharni Capital Services Ltd (543753) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 543753 | NSE: | Finance - Asset Management | Small Cap

Dharni Capital Ser. Share Price

59.05 0.00 0.00%
as on 04-Dec'25 16:59

Dharni Capital Services Ltd (543753) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 543753 | NSE: | Finance - Asset Management | Small Cap

DeciZen - make an informed investing decision on Dharni Capital Ser.

Based on:

Overall Rating
Login to view analysis. M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

Dharni Capital Services stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
37.41
Market Cap:
120.3 Cr.
52-wk low:
44.7
52-wk high:
65.8

Is Dharni Capital Services Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Dharni Capital Ser.: Login to view analysis.

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.
Dharni Capital Services Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 5.8%100.5%104.3%19.4%25%22.8%-
Value Creation
Index
-0.66.26.50.40.80.6-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 0.22.614.74.78.266
Sales YoY Gr.-1,175%474.5%-67.9%74.5%-26.7%-
Adj EPS 00.50.60.61.41.61.6
YoY Gr.-1050%39.1%-9.4%148.3%9.7%-
BVPS (₹) -0.10.31.578.41010
Adj Net
Profit
00.211.22.93.23
Cash Flow from Ops. 00.30.91.122.8-
Debt/CF from Ops. 12.90.40000.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA97.5%-25.7%-26.7%
Adj EPS NA108.6%35.2%9.7%
BVPSNANA87.7%18.8%
Share Price - - - 23.3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-32.7432.381.214.518.817.215.8
Op. Profit
Mgn %
22.68.68.928.736.553.9NAN
Net Profit
Mgn %
6.866.625.335.853.553.6
Debt to
Equity
-5.50.80000-
Working Cap
Days
01610561473560
Cash Conv.
Cycle
0-2-03230

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Dharni Capital Services Ltd.

Standalone Consolidated
TTM EPS (₹) 1.6 1.9
TTM Sales (₹ Cr.) 6 6.5
BVPS (₹.) 10 10.4
Reserves (₹ Cr.) 18 19
P/BV 5.91 5.69
PE 37.41 31.23
From the Market
52 Week Low / High (₹) 44.65 / 65.80
All Time Low / High (₹) 18.95 / 65.80
Market Cap (₹ Cr.) 120
Equity (₹ Cr.) 2
Face Value (₹) 1
Industry PE 34.6

Management X-Ray of Dharni Capital Ser.:

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 (%)

Valuation of Dharni Capital Ser. - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Dharni Capital Ser.

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Income0315597
Interest Income0315586
Other Income 000011
Expenditure 0213353
Interest Expense 000000
Operating Expenses 0213353
Provisions 000000
Exceptional Items 000000
Profit Before Tax 001244
Taxes -000011
Profit After Tax 001133
Adjusted EPS (₹)0.00.50.60.61.41.6
Dividend Payout Ratio (%)0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Equity Capital-002141720
Share Capital 002222
Reserves -001121518
Minority Interest000000
Long Term Borrowings00-0-0-0-0
Current Liabilities 001012
Trade Payables000000
Short term borrowings000000
Other Liabilities-0-0-0-0-0-0
Total Liabilities 003151822

Assets

Non Current Asset 00131217
Loan Asset 000000
Other Non Current Asset 00131217
Current Asset 0011275
Current Investment000000
Other Current Asset0011275
Total Assets 003151822

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 001123
Cash Flow From Investing Activity -0-0-1-1-12-4
Cash Flow From Financing Activity -0-0111-0-0
Net Cash Flow -0-0110-10-1

Finance Ratio

PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Operational & Financial Ratios

EPS (₹)1151112
DPS (₹)000000
BVPS (₹)-41127810

Performance Ratios

ROA (%)7.465.763.513.717.815.9
ROE (%)0.0432.381.214.518.817.2
ROCE (%)5.8100.5104.319.425.022.8

Valuation Parameters

Price/Book(x)0.00.00.03.05.35.1

Dharni Capital Services Ltd Stock News

Dharni Capital Services Ltd FAQs

The current trading price of Dharni Capital Ser. on 04-Dec-2025 16:59 is ₹59.05.
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 03-Dec-2025 the market cap of Dharni Capital Ser. stood at ₹120.3.
The latest P/E ratio of Dharni Capital Ser. as of 03-Dec-2025 is 37.41.
The latest P/B ratio of Dharni Capital Ser. as of 03-Dec-2025 is 5.91.
The 52-week high of Dharni Capital Ser. is ₹65.80 and the 52-week low is ₹44.65.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Dharni Capital Ser. is ₹6.01 ( Cr.) .

About Dharni Capital Services Ltd

The Company was incorporated as ‘Dharni Online Services Private Limited’ on November 12, 2015 as a Private Limited Company under the Companies Act, 2013 with the Registrar of Companies, Bangalore, Karnataka. Subsequently, the name of the Company was changed to “Dharni Capital Services Private Limited” vide Certificate of Incorporation pursuant to change of name dated March 28, 2022 issued by Registrar of Companies, Bangalore, Karnataka. Pursuant to a special resolution passed by the company’s shareholders in the Extra-Ordinary General Meeting held on April 26, 2022, the Company was converted from a Private Limited Company to Public Limited Company and consequently, the name of the Company was changed to ‘Dharni Capital Services Limited’, and a fresh certificate of incorporation dated May 17, 2022 was issued to the Company by the Registrar of Companies, Bangalore, Karnataka.

Dharni Capital Services offers diversified financial services such as Mutual Fund Distribution Services, Fixed Deposit Distribution Services, Real Estate Brokerage Services, Technical Consultancy and Outsourcing. The modus operandi is to counsel individual clients, understand their profile, needs and concerns, build customized financial investment portfolios, offers a comprehensive selection of investment alternatives that will suit their financial goals. It offers a technology enabled, comprehensive investment and financial services platform with end-to-end solutions critical for financial products distribution and presence across both online and offline channels. The company has become an important interface between asset management companies (AMCs) and Clients.

The company is an empaneled distributor with SBI Mutual Fund, HDFC Mutual Fund, ICICI Prudential Mutual Fund, Aditya Birla Sunlife Mutual Fund, Nippon Mutual Fund, Kotak Mutual Fund, UTI Mutual Fund, Axis Mutual Fund and many more. The company is also registered with Karnataka RERA Authority as an Agent. The company is registered as a Real Estate Broker with large players like Prestige Estate Projects and Embassy Group. The company has recently taken the RERA registration. In this dynamic and extremely competitive business environment, it has developed a strong relationship with various customers. Its team has a combined experience of many years in the Real estate business, with its team members having worked with organizations like Salarpuria Sattva Group, Prestige Estates and Sobha in the past.

Business area of the company

The company is engaged in providing a variety of financial services. They offer their distinct services to the customers in the form of Mutual Fund Distribution Services, Fixed Deposit Distribution Services, Real Estate Brokerage Services and Technical Consultancy and Outsourcing.

Major events and milestones

  • 2015: Incorporation of the Company.
  • 2018: Obtained ARN to provide Mutual Fund Distribution services.
  • 2018: Registered as a Distributor with various Mutual Funds including SBI Mutual Fund, HDFC Mutual Fund, ICICI Mutual Fund, Kotak Mutual Fund, Aditya Birla Sunlife Mutual Fund, Axis Mutual Fund, UTI Mutual Fund, Nippon India Mutual Fund, etc.
  • 2018: Mutual Fund AUM of 17.4 crore on December 31, 2018.
  • 2019: Launched website www.dharniwealth.com for ease of transaction for Mutual Fund Investors.
  • 2019: Launched Personalised app “Dharni Wealth” and “Dharni Online”on the app store and play store.
  • 2019: Mutual Fund AUM of 31.8 crore on December 31, 2019.
  • 2020: Launched Fixed Deposit Distribution.
  • 2020: Empanelled as a Distributor of Fixed Deposits with Shriram Transport Finance Company Limited, PNB Housing Finance Limited.
  • 2020: Sold Mutual Funds worth 44 crore in a single month of November 2020.
  • 2020: Gross Sales of Mutual Funds touched 100 crore plus since inception.
  • 2020: Mutual Fund AUM of 94.7 crore as on December 31, 2020.
  • 2021: Obtained RERA Real Estate Agent License in Karnataka.
  • 2021: Launched Property Advisory /Distribution services.
  • 2021: Empanelled as a Real Estate Agent with companies like Prestige Estate, Embassy Group, etc in Karnataka.
  • 2021: Made Fixed Deposits worth over Rs 100 crore in trailing 12 months ended Sep 30, 2021
  • 2021: Total Assets under Management in Mutual Funds and Fixed Deposits crossed 200 crore during the year.
  • 2021: Made right Issue of Rs 1.19 crore to existing shareholders to augment the financial resources of the company.
  • 2021: Launched Distribution of Fraction ownership in Real Estate.
  • 2022: Issues bonus shares to the existing shareholder of the company to increase the paid-up share capital of the company to Rs 1.50 crore.
  • 2022: Certificate of incorporation pursuant to change in name from ‘Dharni Online Services Private Limited’ to ‘Dharni Capital Services Private Limited’.
  • 2022: Certificate of incorporation pursuant to change in name from ‘Dharni Capital Services Private Limited’ to ‘Dharni Capital Service Limited’.
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×