Dhanalaxmi Roto Spinners Intrinsic Value
DHANROTO Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹153.60 | ₹122.88 - ₹184.32 | +90.8% | EPS: ₹12.80, Sector P/E: 12x |
| Book Value Method | asset | ₹71.25 | ₹64.12 - ₹78.38 | -11.5% | Book Value/Share: ₹71.25, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹161.00 | ₹144.90 - ₹177.10 | +100.0% | Revenue/Share: ₹318.75, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹112.50 | ₹101.25 - ₹123.75 | +39.8% | EBITDA: ₹15.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹201.25 | ₹161.00 - ₹241.50 | +150.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹81.92 | ₹73.73 - ₹90.11 | +1.8% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹110.08 | ₹99.07 - ₹121.09 | +36.7% | Revenue Growth: 15.0%, Adj P/E: 8.6x |
| ROE Based Valuation | profitability | ₹161.00 | ₹144.90 - ₹177.10 | +100.0% | ROE: 17.5%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹142.50 | ₹128.25 - ₹156.75 | +77.0% | EPS: ₹12.80, BVPS: ₹71.25 |
Want to compare with current market value? Check DHANROTO share price latest .
Valuation Comparison Chart
DHANROTO Intrinsic Value Analysis
What is the intrinsic value of DHANROTO?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Dhanalaxmi Roto Spinners (DHANROTO) is ₹142.50 (median value). With the current market price of ₹80.50, this represents a +77.0% variance from our estimated fair value.
The valuation range spans from ₹71.25 to ₹201.25, indicating ₹71.25 - ₹201.25.
Is DHANROTO undervalued or overvalued?
Based on our multi-method analysis, Dhanalaxmi Roto Spinners (DHANROTO) appears to be trading below calculated value by approximately 77.0%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 83.00 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 17.5% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 2.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 2.80x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for Dhanalaxmi Roto Spinners
Additional stock information and data for DHANROTO
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹-7 Cr | ₹-15 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹23 Cr | ₹23 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹2 Cr | ₹2 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹0 Cr | ₹0 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹6 Cr | ₹5 Cr | Positive Free Cash Flow | 8/10 |