Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹130Cr
Finance - Investment/Others
Rev Gr TTM
Revenue Growth TTM
46.47%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

DHARNI
VS
| Quarter | Sep 2022 | Sep 2023 | Sep 2024 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | 61.3 | 97.1 | -39.0 | 5.6 | 52.7 | 41.7 |
| 2 | 1 | 3 | 2 | 2 | 2 | 3 | 3 |
Operating Profit Operating ProfitCr |
| 23.6 | 34.1 | 33.4 | 34.3 | 36.0 | 37.8 | 28.0 | 31.6 |
Other Income Other IncomeCr | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 1 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
|
Growth YoY PAT Growth YoY% | | | 157.6 | 163.3 | 21.7 | 22.1 | 17.3 | 15.0 |
| 19.9 | 34.7 | 31.7 | 46.3 | 63.4 | 53.6 | 48.6 | 43.5 |
| 0.0 | 0.4 | 1.0 | 0.8 | 0.9 | 1.0 | 1.1 | 1.2 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
|
| | 74.4 | -20.4 | 46.4 |
| 3 | 5 | 4 | 6 |
Operating Profit Operating ProfitCr |
| 28.7 | 35.8 | 40.3 | 32.9 |
Other Income Other IncomeCr | 0 | 1 | 3 | 3 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 |
| 2 | 4 | 5 | 6 |
| 0 | 1 | 1 | 1 |
|
| | 161.0 | 21.7 | 15.8 |
| 25.3 | 37.9 | 58.0 | 45.9 |
| 0.8 | 1.5 | 1.9 | 2.3 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 2 | 2 | 2 |
| 12 | 15 | 19 |
Current Liabilities Current LiabilitiesCr | 0 | 2 | 1 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 0 | 2 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 12 | 10 | 4 |
Non Current Assets Non Current AssetsCr | 3 | 10 | 20 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Operating Cash Flow Operating Cash FlowCr | 1 | 4 | 0 | -1 |
Investing Cash Flow Investing Cash FlowCr | -1 | -10 | -7 | 3 |
Financing Cash Flow Financing Cash FlowCr | 11 | 0 | 2 | -2 |
|
Free Cash Flow Free Cash FlowCr | 0 | -3 | -5 | |
| 93.4 | 112.8 | 7.8 | -27.9 |
CFO To EBITDA CFO To EBITDA% | 82.4 | 119.4 | 11.3 | -38.9 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 43 | 91 | 103 | 127 |
Price To Earnings Price To Earnings | 36.3 | 29.1 | 26.8 | 27.1 |
Price To Sales Price To Sales | 8.6 | 9.5 | 11.4 | 13.3 |
Price To Book Price To Book | 3.0 | 5.2 | 4.9 | 4.9 |
| 23.4 | 29.2 | 40.1 | |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.0 | 100.0 | |
| 28.7 | 35.8 | 40.3 | 32.9 |
| 25.3 | 37.9 | 58.0 | 45.9 |
| 11.3 | 23.9 | 21.8 | |
| 8.4 | 17.9 | 17.9 | |
| 8.3 | 16.2 | 15.9 | |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Dharni Capital Services Limited is a diversified financial and technical services provider that operates through a **technology-enabled platform** integrating **online and offline channels**. The company provides end-to-end solutions for financial product distribution, consultancy, and professional outsourcing, catering to both **individual and corporate clients**.
### Leadership and Governance Framework
The company is steered by a management team with deep academic and professional credentials, supported by a structured governance framework.
* **Executive Leadership:** Led by **Mr. Hemant Dharnidharka** (Chairman & Managing Director), a Chartered Accountant (CA) and Company Secretary (CS) with a PGD from **IIM Lucknow**. He possesses over **20 years of experience** in financial services. In **August 2025**, he was re-appointed for a **3-year term** with an approved remuneration limit of up to **₹1.2 crore** per annum.
* **Board Composition:** The Board comprises **four directors**, including one woman director and two Independent Directors.
* **Committee Oversight:** As of **November 2025**, **Ms. Shenaz Zoobin Bapooji** chairs the three critical oversight bodies:
* **Audit Committee**
* **Nomination & Remuneration Committee**
* **Stakeholders Relationship Committee**
### Core Business Verticals and Service Portfolio
The company’s operations are categorized into four primary service pillars, emphasizing a **'TRUE TO LABEL'** approach to ensure regulatory compliance and sound risk management.
| Service Vertical | Key Offerings & Partners |
| :--- | :--- |
| **Financial Product Distribution** | Distribution of **300+ fund schemes** from **10+ fund houses**. Corporate FDs from **HDFC Ltd, Shriram Finance, Bajaj Finance, and PNB Housing Finance**. |
| **Technical Consulting** | Leveraging a network of **IIT/IIM graduates and CAs** for specialized projects. All invoicing is managed under the **Dharni Capital** brand. |
| **Real Estate Brokerage** | Advisory and valuation for residential (**"Dream homes"**), commercial, and land investments. |
| **Financial Advisory** | Bespoke services including **Financial Restructuring, Fund Raising, Succession Planning, and Estate Planning**. |
### Strategic Expansion: NBFC Entry and Diversification
Dharni Capital is currently transitioning from a specialized consultancy into a diversified financial services group with a heavy focus on regulated lending and commercial trading.
* **NBFC Integration:** A cornerstone of the growth strategy is the investment in **Dhanayu Finance Private Limited**. In **February 2026**, this associate company secured a **Certificate of Registration (CoR)** from the **RBI** to operate as a **Non-Banking Financial Company (NBFC)**.
* **Capital Commitment:** In **April 2026**, Dharni Capital invested **₹15.28 crore** in Dhanayu Finance via a rights issue, acquiring **1.53 crore** additional equity shares to bolster the lending vertical.
* **Object Clause Expansion:** In **2024**, the company amended its Memorandum of Association to permit:
* Trading, importing, and exporting of **agricultural commodities**.
* Acting as brokers, C&F agents, and wholesale/retail distributors.
* Establishing exhibition and sales promotion services.
* **Strategic Priorities (FY 2025-26):**
* **Digital Transformation:** Scaling fintech capabilities and **AI/ML** for investment advisory.
* **Product Innovation:** Expanding into **structured products** and **ESG-compliant** investments.
* **Market Expansion:** Targeting **MSMEs** and **HNIs** to broaden the revenue base.
### Corporate Structure and Subsidiary Management
The company manages its operations through a consolidated structure to streamline consulting and lending activities.
| Entity Name | Relationship | Holding % |
| :--- | :--- | :--- |
| **Dharni Consulting Private Limited** | Wholly Owned Subsidiary (WOS) | **100%** |
| **Dhanayu Finance Private Limited** | Associate / Jointly Controlled | **49.28%** |
* **Operational Infrastructure:** The company follows a **12-month operating cycle**. As a service-oriented business, it **holds no inventories**. While it maintains records for **Property, Plant, and Equipment**, it does not capitalize intangible assets and conducted no asset revaluations as of **March 2025**.
### Financial Performance and Capital History
The company listed on the **BSE SME platform** on **January 31, 2023**. Recent financials show a shift toward higher-margin advisory work despite a reduction in top-line scale.
**Comparative Financial Highlights:**
| Metric | FY 2022-23 | FY 2021-22 |
| :--- | :--- | :--- |
| **Revenue from Operations** | **₹5.00 Crore** | **₹14.69 Crore** |
| **Net Profit After Tax (PAT)** | **₹1.19 Crore** | **₹0.96 Crore** |
| **Revenue Growth** | **-65.96%** | -- |
| **PAT Growth** | **+23.96%** | -- |
**Capital Market Actions:**
* **IPO:** Allotment of **53,70,000 shares** at **₹20 each** (Face Value **₹1** + Premium **₹19**).
* **Bonus Issue:** **1,45,50,000 Equity Shares** issued in a **97:3** ratio, funded via **Free Reserves** and **Securities Premium**.
* **Rights Issue:** **3,50,000 Equity Shares** at a premium of **₹33 per share**, aggregating **₹1.19 Crore**.
* **Inter-company Exposure:** As of **August 2025**, the company has a significant credit exposure to its subsidiary, with an outstanding balance of **₹107.84 Crore**.
### Risk Management and Mitigation
The Board conducts periodic reviews via a **Risk Management Framework** to address macroeconomic and operational vulnerabilities.
* **Market & Macro Risks:** The company is sensitive to **interest rate fluctuations**, global recessionary trends, and geopolitical instability (terrorism or war) which could impact financial market stability.
* **Operational Risks:** Recent reports indicate **NIL efforts** toward internal **technology absorption** or R&D in the last **3 years**, relying instead on external professional networks.
* **Profitability Pressures:** The company has noted that global pressures and shifting market dynamics have occasionally led to **inadequate profits**.
* **Exposure Profile:**
* **Foreign Exchange:** **NIL** direct exposure; no earnings or outgo in foreign currency.
* **Insurance:** Fully compliant with all **statutory requirements**.
* **Credit Risk:** Investment and lending activity is strictly limited to internal group entities; no guarantees are provided to external firms or LLPs.