Company Valuation: Dhanashree Electronics Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025
Market Cap 1 249 238.4 333.5 752.1 957.8
Change - -4.27% 39.88% 125.53% 27.36%
Enterprise Value (EV) 1 688 689.2 848 1,378 1,586
Change - 0.17% 23.03% 62.47% 15.13%
P/E 15x 12.1x 12.4x 19.2x 27.7x
PBR 0.83x 0.75x 0.97x 1.96x 2.29x
PEG -0.4x 0.7x 0.3x 0.4x -2.4x
Capitalization / Revenue 0.59x 0.5x 0.68x 0.91x 0.97x
EV / Revenue 1.62x 1.44x 1.72x 1.67x 1.61x
EV / EBITDA 10.6x 9.12x -15x 35.6x -1,460x
EV / EBIT 11.4x 9.68x -13.9x 42.2x -197x
EV / FCF -8.64x -29.7x -5.82x -8.16x -16.9x
FCF Yield -11.6% -3.37% -17.2% -12.2% -5.91%
Dividend per Share 2 - - - - 0.1
Rate of return - - - - 0.15%
EPS 2 1.17 1.388 1.89 2.757 2.44
Distribution rate - - - - 4.1%
Net sales 1 424.9 479.6 493.8 824.3 983.9
EBITDA 1 65.18 75.54 -56.59 38.73 -1.086
EBIT 1 60.27 71.23 -61.15 32.61 -8.035
Net income 1 16.67 19.69 26.89 39.12 34.63
Net Debt 1 439 450.8 514.5 625.6 628.2
Reference price 2 17.55 16.80 23.50 53.00 67.50
Nbr of stocks (in thousands) 14,190 14,190 14,190 14,190 14,190
Announcement Date 7/7/21 9/10/22 8/24/23 9/4/24 8/4/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 19.8M
26.95x - - 4.35% 1.41B
36.91x8.19x21.84x - 1.06B
14.45x - - 3.5% 930M
18x - - 2.82% 629M
Average 24.08x 8.19x 21.84x 3.55% 809.86M
Weighted average by Cap. 25.28x 8.19x 21.84x 3.76%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. DEL Stock
  4. Valuation Dhanashree Electronics Limited