Dharmaj Crop Guard Ltd
NSE:DHARMAJ
Intrinsic Value
The intrinsic value of one DHARMAJ stock under the Base Case scenario is 251.65 INR. Compared to the current market price of 238.74 INR, Dharmaj Crop Guard Ltd is Undervalued by 5%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Dharmaj Crop Guard Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Dharmaj Crop Guard Ltd
Balance Sheet Decomposition
Dharmaj Crop Guard Ltd
Current Assets | 4.8B |
Cash & Short-Term Investments | 8.2m |
Receivables | 3.5B |
Other Current Assets | 1.4B |
Non-Current Assets | 3.2B |
Long-Term Investments | 10.6m |
PP&E | 3.1B |
Intangibles | 50.3m |
Other Non-Current Assets | 30.8m |
Free Cash Flow Analysis
Dharmaj Crop Guard Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Dharmaj Crop Guard Ltd
Revenue
|
7.4B
INR
|
Cost of Revenue
|
-5.7B
INR
|
Gross Profit
|
1.7B
INR
|
Operating Expenses
|
-1.1B
INR
|
Operating Income
|
572.4m
INR
|
Other Expenses
|
-199.6m
INR
|
Net Income
|
372.7m
INR
|
DHARMAJ Profitability Score
Profitability Due Diligence
Dharmaj Crop Guard Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Score
Dharmaj Crop Guard Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
DHARMAJ Solvency Score
Solvency Due Diligence
Dharmaj Crop Guard Ltd's solvency score is 63/100. The higher the solvency score, the more solvent the company is.
Score
Dharmaj Crop Guard Ltd's solvency score is 63/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DHARMAJ Price Targets Summary
Dharmaj Crop Guard Ltd
Dividends
Current shareholder yield for DHARMAJ is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one DHARMAJ stock under the Base Case scenario is 251.65 INR.
Compared to the current market price of 238.74 INR, Dharmaj Crop Guard Ltd is Undervalued by 5%.