Stox
20
DHARAN INFRA-EPC LIMITED
NSE: DHARAN · Unclassified
₹0.13+0.00%06 Nov 2026
Ask the data
Instant answers about DHARAN INFRA-EPC LIMITED — computed from its filings, no language modelMarket cap₹1 cr
Current price₹0.13
High / Low₹1 / ₹0
P/E—
P/B0.00
Book value₹110.0
ROE-0.3%
ROCE-3.2%
Debt / equity0.07
Dividend yield—
EPS (TTM)₹-0.29
Face value₹1
Price & valuation
split & bonus adjusted · pick a metric and rangeAnnual performance
annual · ₹ crore · line = operating margin| FY22 | FY23 | FY24 | FY25 | |
|---|---|---|---|---|
| Revenue | 101.7 | 108.2 | 20.6 | 18.0 |
| EBITDA | 28.7 | -0.7 | -53.4 | -39.6 |
| Operating margin | 28.2% | -0.7% | -259.2% | -220.2% |
| Interest | 14.3 | 12.2 | 10.6 | 3.6 |
| Depreciation | 0.1 | 0.1 | 0.1 | 0.1 |
| Profit before tax | 23.9 | -1.6 | -36.6 | -38.3 |
| Tax | 6.7 | 0.0 | 0.0 | 0.0 |
| Net profit | 0.0 | 0.0 | 0.0 | -38.3 |
| EPS ₹ | 2.79 | -0.20 | -0.33 | -0.11 |
| Operating cash flow | -19.7 | -166.2 | 71.9 | 16.7 |
| Capex | 0.1 | 0.0 | 0.0 | 0.0 |
| Dividend paid | 0.3 | 0.0 | 0.0 | 0.0 |
| Total assets | — | 1,733.2 | 1,092.6 | 1,058.7 |
| Equity | — | 158.9 | 909.9 | 881.5 |
Quarterly performance
last 14 quarters · ₹ crore| MAR '22 | SEP '22 | DEC '22 | MAR '23 | JUN '23 | SEP '23 | DEC '23 | MAR '24 | JUN '24 | SEP '24 | DEC '24 | MAR '25 | JUN '25 | SEP '25 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 21.1 | 13.6 | 17.7 | 62.5 | 9.7 | -4.5 | 12.6 | 12.6 | 9.3 | 6.2 | 1.1 | 1.4 | 0.1 | 3.5 |
| Operating profit | 6.5 | 4.5 | -4.5 | -4.2 | -11.7 | -13.5 | -33.1 | -6.8 | -13.8 | -0.2 | -24.1 | -1.5 | -8.5 | -1.5 |
| Operating margin | 30.6% | 33.0% | -25.1% | -6.7% | -120.6% | 298.5% | -263.2% | -54.3% | -147.7% | -3.7% | -2214.7% | -107.3% | -7709.1% | -42.6% |
| Other income | 0.6 | 0.3 | 1.8 | 11.1 | 1.5 | 14.4 | 10.6 | 2.6 | 1.2 | 1.7 | 1.0 | 1.1 | 1.0 | 0.0 |
| Interest | 4.0 | 3.6 | 3.4 | 2.9 | 3.2 | 2.8 | 6.5 | 1.3 | 2.8 | 1.9 | -3.1 | 2.0 | 0.8 | 2.7 |
| Depreciation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Profit before tax | 3.0 | 1.1 | -6.0 | 4.0 | -13.4 | -2.0 | -29.1 | -5.5 | -15.4 | -0.4 | -20.0 | -2.5 | -8.3 | -4.2 |
| Tax | 0.9 | 0.1 | -0.2 | 0.1 | 0.0 | 0.0 | -0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Net profit | 0.0 | 0.0 | -5.8 | 0.0 | -13.4 | 0.0 | 0.0 | 0.0 | 0.0 | -0.4 | 0.0 | -2.5 | 0.0 | 0.0 |
| EPS ₹ | 0.04 | 0.02 | -0.10 | 0.06 | -0.32 | -0.02 | -0.30 | -0.05 | -0.09 | -0.05 | -0.02 | -0.01 | 0.00 | -0.02 |
| Revenue YoY | — | — | — | 195.8% | — | -133.4% | -29.0% | -79.9% | -3.9% | — | -91.3% | -89.1% | -98.8% | -43.5% |
Earlier results (standalone, Jun '18 – Dec '21)
₹ crore · from BSE, before the NSE XBRL filings beginDHARAN INFRA-EPC LIMITED reports consolidated figures above. Quarterly consolidated results only became mandatory in India in 2019, so the earlier history available is the standalone company only (excluding subsidiaries). It is shown separately so the two bases are never mixed.
Full years
| FY19† | FY20† | FY21† | |
|---|---|---|---|
| Revenue | 105.3 | 114.1 | 120.9 |
| Operating profit | 29.5 | 27.4 | 35.0 |
| Operating margin | 28.0% | 24.0% | 29.0% |
| Other income | 3.4 | 4.2 | 7.5 |
| Interest | 16.6 | 17.8 | 14.6 |
| Depreciation | 0.3 | 0.2 | 0.1 |
| Profit before tax | 16.0 | 12.7 | 27.9 |
| Tax | 3.9 | 3.0 | 7.7 |
| Net profit | 12.1 | 9.6 | 20.2 |
Quarters
| JUN '18† | SEP '18† | DEC '18† | MAR '19† | JUN '19† | SEP '19† | DEC '19† | MAR '20† | JUN '20† | SEP '20† | DEC '20† | MAR '21† | JUN '21† | SEP '21† | DEC '21† | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 29.2 | 17.0 | 24.7 | 34.5 | 21.6 | 24.1 | 40.9 | 27.5 | 16.2 | 20.2 | 39.4 | 45.1 | 18.0 | 17.3 | 28.8 |
| Operating profit | 8.3 | 5.5 | 8.5 | 7.2 | 7.9 | 4.1 | 9.9 | 5.5 | 4.1 | 4.1 | 7.1 | 19.7 | 9.4 | 5.6 | 7.2 |
| Operating margin | 28.6% | 32.5% | 34.3% | 20.8% | 36.7% | 16.9% | 24.2% | 20.0% | 25.4% | 20.3% | 18.1% | 43.7% | 52.3% | 32.6% | 24.9% |
| Other income | 1.2 | 1.2 | 0.7 | 0.3 | 1.1 | 1.0 | 1.3 | 0.7 | 1.6 | 1.4 | 1.9 | 2.6 | 2.3 | 3.9 | 2.9 |
| Interest | 4.0 | 3.4 | 5.1 | 4.0 | 5.5 | 4.3 | 4.2 | 3.8 | 3.4 | 2.9 | 4.0 | 4.4 | 3.0 | 3.4 | 3.9 |
| Depreciation | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Profit before tax | 5.5 | 3.3 | 4.0 | 3.4 | 3.5 | -0.2 | 7.0 | 2.4 | 2.3 | 2.6 | 5.0 | 18.0 | 8.7 | 6.1 | 6.1 |
| Tax | 1.2 | 1.4 | 0.7 | 0.6 | 0.7 | -0.3 | 2.1 | 0.6 | 0.6 | 0.5 | 1.3 | 5.3 | 2.5 | 1.6 | 1.7 |
| Net profit | 4.2 | 1.9 | 3.2 | 2.7 | 2.8 | 0.1 | 4.9 | 1.8 | 1.7 | 2.1 | 3.7 | 12.7 | 6.1 | 4.5 | 4.4 |
| EPS ₹ | 3.43 | 1.55 | 2.61 | 2.19 | 2.25 | 0.06 | 4.00 | 1.46 | 1.40 | 0.34 | 0.60 | 2.06 | 1.00 | 0.07 | 0.07 |
| Revenue YoY | — | — | — | — | -26.1% | 42.2% | 65.9% | -20.1% | -24.8% | -16.2% | -3.6% | 63.8% | 11.2% | -14.7% | -26.9% |
| Profit YoY | — | — | — | — | -34.3% | -94.8% | 53.4% | -33.3% | -37.4% | 2000.0% | -24.3% | 596.2% | 252.9% | 114.8% | 18.2% |
Returns & margins
trailing-twelve-month, per quarter| JUN '23 | SEP '23 | DEC '23 | MAR '24 | JUN '24 | SEP '24 | DEC '24 | MAR '25 | JUN '25 | SEP '25 | |
|---|---|---|---|---|---|---|---|---|---|---|
| ROE | -12.1% | -2.1% | -1.4% | -1.5% | 0.0% | -0.0% | -0.0% | -0.3% | -0.3% | -0.3% |
| ROCE | -0.1% | -0.5% | -2.4% | -3.7% | -3.9% | -3.9% | -4.0% | -3.7% | -3.1% | -3.2% |
| Net margin | -18.6% | -22.5% | -16.7% | -44.2% | 0.0% | -1.1% | -1.5% | -16.1% | -33.1% | -40.7% |
| EBITDA margin | -15.3% | -39.6% | -77.8% | -214.8% | -224.4% | -132.6% | -154.1% | -220.2% | -391.3% | -586.2% |
| Debt / equity | 9.47 | 0.11 | 0.11 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 |
| Interest coverage | -0.09 | -0.42 | -1.63 | -2.63 | -2.90 | -3.06 | -13.73 | -9.70 | -18.05 | -13.47 |
| Asset turnover | 0.06 | 0.08 | 0.07 | 0.03 | 0.03 | 0.04 | 0.03 | 0.02 | 0.01 | 0.01 |
Balance sheet
equity vs borrowings over time · ₹ crore| SEP '22 | MAR '23 | SEP '23 | MAR '24 | SEP '24 | MAR '25 | SEP '25 | |
|---|---|---|---|---|---|---|---|
| Share capital | 61.5 | 82.4 | 90.1 | 109.7 | 171.0 | 261.4 | 261.4 |
| Other equity / reserves | 80.1 | 76.5 | 836.9 | 800.2 | 718.9 | 620.0 | 684.9 |
| Total equity | 141.6 | 158.9 | 927.0 | 909.9 | 889.9 | 881.5 | 946.3 |
| Borrowings | 103.8 | 1,504.2 | 105.9 | 75.9 | 72.5 | 63.9 | 68.4 |
| Current liabilities | 118.8 | 719.0 | 103.9 | 78.3 | 54.6 | 60.0 | 137.8 |
| Non-current liabilities | 68.4 | 855.3 | 93.8 | 104.4 | 125.2 | 117.2 | 126.8 |
| Total assets | 328.8 | 1,733.2 | 1,124.7 | 1,092.6 | 1,069.8 | 1,058.7 | 1,210.8 |
| Property, plant & equipment | 0.9 | 0.9 | 0.8 | 0.8 | 0.7 | 0.7 | 0.6 |
| Capital work-in-progress | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — |
| Investments | 20.7 | 1,283.0 | 686.8 | 24.0 | 21.5 | 15.8 | 20.6 |
| Inventories | 121.6 | 128.7 | 144.0 | 144.6 | 153.7 | 154.6 | 152.9 |
| Receivables | 83.7 | 85.8 | 81.0 | 84.0 | 80.5 | 81.0 | 125.6 |
| Cash & equivalents | 2.5 | 1.9 | 19.6 | 689.3 | 687.0 | 700.8 | 734.2 |
Cash flow
annual · ₹ crore · line = free cash flow| FY22 | FY23 | FY24 | FY25 | |
|---|---|---|---|---|
| Cash from operations | -19.7 | -166.2 | 71.9 | 16.7 |
| Cash from investing | 37.1 | -1,254.2 | 664.5 | 10.4 |
| Cash from financing | -17.3 | 1,423.4 | -50.5 | -15.7 |
| Capex | 0.1 | 0.0 | 0.0 | 0.0 |
| Free cash flow | -19.8 | -166.3 | 71.8 | 16.7 |
| Dividends paid | 0.3 | 0.0 | 0.0 | 0.0 |
Where the assets sit
Sep '25 · ₹ croreFixed assets (PPE)₹0.6 cr0%
Investments₹20.6 cr2%
Inventories₹152.9 cr13%
Receivables₹125.6 cr10%
Cash & equivalents₹734.2 cr61%
Other assets₹176.9 cr15%
Peer comparison
largest in Unclassified · this company in bold| Company | Market cap ₹cr | Price | P/E | P/B | ROE |
|---|---|---|---|---|---|
| Avantel Limited | 36,86,04,549 | 138.69 | — | 1059360.68 | 0.0% |
| Ducol Organics And Colours Limited | 19,55,275 | 120.00 | — | 20089.13 | 0.0% |
| Jio Platforms Limited | 12,57,181 | 1,406.40 | — | 3.57 | — |
| SBI Funds Management Limited | 1,01,750 | 499.55 | — | — | — |
| Tamilnadu Telecommunication Limited | 91,314 | 9.93 | — | — | — |
| Manipal Health Enterprises Limited | 76,294 | 646.70 | — | — | — |
| INDO-MIM Limited | 59,042 | 1,219.50 | — | — | — |
| AvenuesAI Limited | 45,138 | 129.25 | 153.6 | 9.51 | 6.2% |
| Dhoot Transmission Limited | 32,761 | 1,601.60 | — | 8.11 | — |
| 3M India Limited | 31,071 | 27,570.00 | 53.8 | 17.57 | 32.7% |
| DHARAN INFRA-EPC LIMITED | 1 | 0.13 | — | 0.00 | -0.3% |
StoxGud checklist: Bearish setup · 2/10
- Price above 50-day average
- Price above 200-day average
- 50-day average above 200-day (uptrend)
- RSI in healthy 40–70 zone
- Positive 1-year return
- Return on equity above 15%
- Debt to equity below 1
- Revenue growing year on year
- Net profit margin above 10%
- P/E below industry median
A rules-based screen of trend, momentum, quality and valuation. Educational only — not a buy or sell recommendation.
Returns & technicals
1 month-7.1%
6 months+0.0%
1 year-76.8%
3Y CAGR-52.8%
5Y CAGR-58.6%
10Y CAGR—
50-day avg₹0.13
200-day avg₹0.16
RSI (14)50
FAQs
What is the share price of DHARAN INFRA-EPC LIMITED?
DHARAN INFRA-EPC LIMITED (DHARAN) closed at ₹0.13 on NSE on 06 Nov 2026.
What is the market cap of DHARAN INFRA-EPC LIMITED?
₹1 crore at the latest close.
How fast is DHARAN INFRA-EPC LIMITED growing?
DHARAN INFRA-EPC LIMITED: revenue has compounded at -43.9% a year over three years. Latest-quarter revenue is down 43.5% year on year.
How profitable is DHARAN INFRA-EPC LIMITED?
On a trailing-twelve-month basis return on equity is -0.3%, return on capital employed -3.2%, operating margin -586.2%, net margin -40.7%.
How much debt does DHARAN INFRA-EPC LIMITED have?
DHARAN INFRA-EPC LIMITED is lightly geared: debt to equity is 0.07 with borrowings of ₹68 cr against cash of ₹734 cr (balance sheet of 2025-09-30). Operating profit covers interest -13.5 times.
Financials parsed from DHARAN INFRA-EPC LIMITED's own XBRL filings to NSE (consolidated), ₹ crore unless marked. Quarterly from MAR '22, annual from FY22, balance sheet from Sep '22. * = derived (full year or half year minus earlier quarters). Information only, not investment advice.
DHARAN INFRA-EPC LIMITED · advanced chart