Price
Financials
Standalone, Rs crore| Dec 2014 | Mar 2015 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Expenses | 0.01 | 0.02 | 0.01 | 0.00 | 0.02 | 0.03 | 0.02 | 0.07 | 0.00 | 0.03 | 0.07 | 0.14 |
| Operating Profit | -0.01 | -0.02 | -0.01 | 0.00 | -0.02 | -0.03 | -0.02 | -0.07 | 0.00 | -0.03 | -0.07 | -0.14 |
| OPM % | ||||||||||||
| Other Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.05 | 0.02 | 0.00 | -0.31 | -0.39 | 0.00 |
| Interest | 0.00 | 0.00 | 0.04 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Depreciation | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit before tax | -0.01 | -0.02 | -0.05 | 0.00 | -0.02 | -0.01 | 0.03 | -0.05 | 0.00 | -0.34 | -0.46 | -0.14 |
| Tax % | 0.00% | 50.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | ||
| Net Profit | -0.01 | -0.04 | -0.05 | 0.00 | -0.02 | -0.01 | 0.02 | -0.05 | 0.00 | -0.34 | -0.46 | -0.14 |
| EPS in Rs | -0.01 | -0.04 | -0.05 | 0.00 | -0.02 | -0.01 | 0.02 | -0.05 | 0.00 | -0.33 | -9.20 | -2.80 |
| Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 0.26 | 0.55 | 2.71 | 1.06 | 0.18 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Expenses | 0.45 | 0.55 | 2.81 | 1.10 | 0.17 | 0.07 | 0.06 | 0.06 | 0.02 | 0.07 | 0.18 | 0.24 |
| Operating Profit | -0.19 | 0.00 | -0.10 | -0.04 | 0.01 | -0.07 | -0.06 | -0.06 | -0.02 | -0.07 | -0.18 | -0.24 |
| OPM % | -73.08% | 0.00% | -3.69% | -3.77% | 5.56% | |||||||
| Other Income | 0.12 | 0.04 | 0.03 | 0.08 | 0.01 | 0.03 | -0.66 | 0.00 | 0.00 | 0.07 | -0.67 | -0.70 |
| Interest | 0.00 | 0.00 | 0.00 | 0.07 | 0.09 | 0.00 | 0.00 | 0.00 | 0.17 | 0.00 | 0.00 | 0.00 |
| Depreciation | 0.03 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit before tax | -0.10 | 0.02 | -0.07 | -0.03 | -0.07 | -0.04 | -0.72 | -0.06 | -0.19 | 0.00 | -0.85 | -0.94 |
| Tax % | 560.00% | 50.00% | 714.29% | 0.00% | 357.14% | 0.00% | -1.39% | 16.67% | 0.00% | 0.00% | ||
| Net Profit | -0.66 | 0.01 | -0.57 | -0.03 | -0.32 | -0.03 | -0.72 | -0.08 | -0.19 | -0.01 | -0.85 | -0.94 |
| EPS in Rs | -0.64 | 0.01 | -0.55 | -0.03 | -0.31 | -0.03 | -0.70 | -0.08 | -0.18 | -0.01 | -17.00 | -12.33 |
| Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | % | % | % | % | ||
| Compounded Profit Growth | % | % | % | -300% | ||
| Stock Price CAGR | % | % | % | % | ||
| Return on Equity | % | % | % | % |
| Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 10.28 | 10.28 | 10.28 | 10.28 | 10.28 | 10.28 | 10.28 | 10.28 | 10.28 | 10.28 | 10.28 | 0.50 |
| Reserves | -2.78 | -3.44 | -3.43 | -4.00 | -4.03 | -4.35 | -4.38 | -5.10 | -5.17 | -10.26 | -10.27 | -3.14 |
| Borrowings | 1.46 | 1.51 | 1.21 | 1.33 | 1.61 | 1.65 | 1.29 | 1.29 | 1.29 | 2.02 | 2.06 | 3.34 |
| Other Liabilities | 4.57 | 4.05 | 3.01 | 2.24 | 2.02 | 1.75 | 1.74 | 1.75 | 1.77 | 0.09 | 4.63 | 0.02 |
| Total Liabilities | 13.53 | 12.40 | 11.07 | 9.85 | 9.88 | 9.33 | 8.93 | 8.22 | 8.17 | 2.13 | 6.70 | 0.72 |
| Fixed Assets | 0.31 | 0.28 | 0.25 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.60 | 0.60 | 0.47 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 1.81 | 1.81 | 1.81 | 1.81 | 1.82 | 1.65 | 1.63 | 0.88 | 0.86 | 0.00 | 3.26 | 0.17 |
| Other Assets | 11.41 | 10.31 | 9.01 | 8.04 | 8.06 | 7.68 | 7.30 | 7.34 | 7.31 | 1.53 | 2.84 | 0.08 |
| Total Assets | 13.53 | 12.40 | 11.07 | 9.85 | 9.88 | 9.33 | 8.93 | 8.22 | 8.17 | 2.13 | 6.70 | 0.72 |
| Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 2.42 | -0.34 | 0.33 | -0.07 | -0.43 | -0.32 | -0.04 | -0.04 | -0.01 | 4.44 | -4.70 | |
| Cash from Investing Activity | 0.44 | 0.00 | 0.07 | -0.19 | 0.51 | 0.03 | 0.12 | 0.00 | 0.00 | -3.19 | 3.12 | |
| Cash from Financing Activity | -2.85 | 0.05 | -0.30 | 0.20 | -0.05 | 0.30 | 0.00 | 0.00 | 0.00 | 0.04 | 0.32 | |
| Net Cash Flow | 0.01 | -0.29 | 0.10 | -0.06 | 0.03 | 0.01 | 0.08 | -0.04 | -0.01 | 1.30 | -1.27 | |
| Free Cash Flow | 2.86 | -0.34 | 0.34 | -0.07 | -0.43 | -0.32 | -0.04 | -0.04 | -0.01 | 4.44 | -4.70 | |
| CFO/OP | 1,512% | 179% | 175% | -4,300% | 457% | 67% | 67% | 50% | -6,343% | 2,611% |
| Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 111.37 | 2,105.77 | 968.91 | 321.90 | 822.97 | 5,211.39 | ||||||
| Inventory Days | 28.94 | 140.38 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||
| Days Payable | 324.80 | 4,983.65 | ||||||||||
| Cash Conversion Cycle | -184.49 | -2,737.50 | 968.91 | 321.90 | 822.97 | 5,211.39 | ||||||
| Working Capital Days | 375.78 | 7,721.15 | 3,450.91 | 739.43 | -82.64 | 385.28 | ||||||
| ROCE % | 1.36% | -1.16% | 0.37% | -0.38% | 0.52% | 0.26% | -0.54% | -0.88% | -0.93% | 0.00% | -10.83% |
| Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|
| Promoters | 1.74% | 85.00% | 85.00% |
| DIIs | 0.03% | 0.00% | 0.00% |
| Public | 98.24% | 15.01% | 15.01% |
| No. of Shareholders | 10,242 | 995 | 995 |
Fundamentals
Market Cap₹ Cr.
Current Price₹ 3.45
Book Value₹ -52.8
ROCE-10.8 %
ROE%
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)%
Compounded Profit Growth (TTM)-300%
Standalone figures.
Valuation
P/B, 3-year average177.26x
P/B, 5-year average106.87x
Profitability
ROE64.64%
ROCE-61.37%
ROA-22.91%
ROE, 3-year average-3.15%
ROCE, 3-year average-30.92%
ROA, 3-year average-8.94%
ROE, 5-year average-4.80%
ROCE, 5-year average-18.33%
ROA, 5-year average-7.24%
ROIC (approx.)-147.76%
Other income / net worth25.38%
Growth
Profit growth YoY (latest quarter)-800.00%
Per share
EPS (TTM)Rs -19.80
EPS (latest year)Rs -17.00
EPS (latest quarter)Rs -2.80
EPS, 3-year averageRs -5.73
EPS, 5-year averageRs -3.59
Book value per shareRs -52.80
Cash flow per shareRs -94.00
Free cash flow per shareRs -94.00
Efficiency
Creditor days4984 days
Cash conversion cycle5211 days
Working capital days385 days
Leverage
Total debtRs 3 Cr
Cash and bankRs 0 Cr
Net debtRs 3 Cr
Debt to equity-1.27x
Owners' fund to total sources-366.67%
Debt to assets463.89%
Cash flow
Cash from Operating Activity (latest year)Rs -5 Cr
Cash from Investing Activity (latest year)Rs 3 Cr
Cash from Financing Activity (latest year)Rs 0 Cr
Net Cash Flow (latest year)Rs -1 Cr
Free cash flow (latest year)Rs -5 Cr
FCFE (approx.: FCF + change in debt)Rs -3 Cr
Statement figures
Operating profit (latest quarter)Rs -0 Cr
Other income (TTM)Rs -1 Cr
EBITDA (TTM)Rs -1 Cr
PBDT (TTM)Rs -1 Cr
Profit before tax (TTM)Rs -1 Cr
Net profit (TTM)Rs -1 Cr
Net profit (latest year)Rs -1 Cr
Net profit (latest quarter)Rs -0 Cr
Cost of goods sold (latest year)Rs 0 Cr
Total income (latest year)Rs -1 Cr
Share capitalRs 0 Cr
ReservesRs -3 Cr
Shareholders' fundsRs -3 Cr
Total assetsRs 1 Cr
Net blockRs 0 Cr
InvestmentsRs 0 Cr
Other liabilitiesRs 0 Cr
Shares outstanding (crore)0.05
Ownership
Promoter holding85.00%
Computed by MarketFriction from the standalone statements. Returns use average balances.
Not enough history to build valuation bands (needs two years of profits and prices).
Not enough price history.
Red flags
F-score 1 of 6| serious | Negative equity Shareholders' equity is negative |
| explain | High accruals Profit exceeded operating cash by 535% of total assets in 2026 |
| explain | Debt up, profit down Borrowings up 62% while net profit fell in 2026 |
| look | Repeated losses Net loss in each of the last two years |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Jun 2026Sales ₹0 Cr.
Net loss ₹0 Cr.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| Marico Ltd | 102,346 | 54.2 | 47.0 % |
| Patanjali Foods Ltd | 40,412 | 18.6 | 12.1 % |
| AWL Agri Business Ltd | 23,232 | 19.8 | 18.3 % |
| Gokul Agro Resources Ltd | 6,351 | 15.1 | 36.7 % |
| CIAN Agro Industries & Infrastructure Ltd | 3,115 | 9.67 | 12.3 % |
| Sundrop Brands Ltd | 2,831 | 101 | 1.93 % |
| Shri Venkatesh Refineries Ltd | 1,452 | 38.0 | 19.8 % |
| KN Agri Resources Ltd | 500 | 14.0 | 13.6 % |
| Gokul Refoils and Solvent Ltd | 386 | 18.6 | 8.25 % |
| Kriti Nutrients Ltd | 364 | 10.8 | 20.0 % |
| Integrated Proteins Ltd | 249 | 429 | 1.26 % |
| Vijay Solvex Ltd | 207 | 8.69 | 9.00 % |
| Ramdevbaba Solvent Ltd | 204 | 17.8 | 5.39 % |
| Ajanta Soya Ltd | 183 | 12.7 | 8.87 % |
| Prime Industries Ltd | 177 | 19.8 | 26.9 % |
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Dharti Proteins Ltd?
Dharti Proteins Ltd (531171) has a market capitalisation of Rs Cr. at the close.
What were Dharti Proteins Ltd's latest quarterly results?
In the Jun 2026 quarter, Dharti Proteins Ltd sales was Rs 0 Cr with a net loss of Rs 0 Cr.