Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹362Cr
Rev Gr TTM
Revenue Growth TTM
0.16%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

DHARIWAL
VS
| Quarter | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | 2.3 | 1.8 | -1.3 |
| 114 | 110 | 118 | 113 | 115 |
Operating Profit Operating ProfitCr |
| 2.9 | 0.9 | 2.1 | 0.6 | 3.0 |
Other Income Other IncomeCr | 1 | 2 | 1 | 1 | 2 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 |
| 4 | 2 | 4 | 2 | 4 |
| 1 | 1 | 1 | 0 | 1 |
|
Growth YoY PAT Growth YoY% | | | -9.8 | -42.4 | 15.3 |
| 2.5 | 1.4 | 2.2 | 0.8 | 2.6 |
| 0.0 | 0.0 | 0.4 | 0.1 | 0.4 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 22.3 | 18.0 | 2.1 | -0.7 |
| 157 | 194 | 224 | 230 | 228 |
Operating Profit Operating ProfitCr |
| 1.1 | 0.2 | 1.9 | 1.4 | 1.8 |
Other Income Other IncomeCr | 1 | 1 | 2 | 3 | 3 |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 |
| 2 | 1 | 6 | 5 | 6 |
| 0 | 0 | 2 | 1 | 1 |
|
| | -58.0 | 653.1 | -21.1 | 11.4 |
| 0.9 | 0.3 | 2.0 | 1.5 | 1.7 |
| 2.2 | 0.9 | 6.9 | 0.5 | 0.5 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 0 | 0 | 7 | 9 |
| 2 | 2 | 2 | 26 |
Current Liabilities Current LiabilitiesCr | 11 | 17 | 10 | 30 |
Non Current Liabilities Non Current LiabilitiesCr | 1 | 1 | 2 | 3 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 12 | 18 | 17 | 54 |
Non Current Assets Non Current AssetsCr | 2 | 2 | 5 | 13 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 1 | 1 | 0 | -13 |
Investing Cash Flow Investing Cash FlowCr | 0 | 0 | -3 | -11 |
Financing Cash Flow Financing Cash FlowCr | -1 | -1 | 4 | 24 |
|
Free Cash Flow Free Cash FlowCr | 1 | 1 | -4 | -18 |
| 67.1 | 133.7 | -10.6 | -370.9 |
CFO To EBITDA CFO To EBITDA% | 54.4 | 254.1 | -10.9 | -413.7 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 410 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 23.1 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 1.8 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 2.4 |
| 3.2 | 19.4 | 2.0 | 132.0 |
Profitability Ratios Profitability Ratios |
| 3.2 | 1.2 | 2.9 | 2.6 |
| 1.1 | 0.2 | 1.9 | 1.4 |
| 0.9 | 0.3 | 2.0 | 1.5 |
| 30.1 | 17.0 | 37.6 | 12.8 |
| 74.3 | 23.8 | 51.5 | 10.3 |
| 10.5 | 3.0 | 21.1 | 5.3 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
**NSE Emerge: DHARIWAL**
Dhariwalcorp Limited is an Indian enterprise undergoing a strategic evolution from a specialized trader of industrial waxes and chemicals into an integrated industrial infrastructure developer and agro-processing powerhouse. With a robust presence across **21 states** and **3 Union Territories**, the company is leveraging government incentives and aggressive land acquisition to build a diversified portfolio spanning petrochemical derivatives, high-value spices, and industrial park management.
---
### Core Business Verticals & Product Portfolio
The company operates through two primary divisions, catering to a diverse array of end-user industries including pharmaceuticals, cosmetics, textiles, and food processing.
#### 1. Wax & Industrial Chemicals
Dhariwalcorp sources, processes, and trades a comprehensive range of heavy and light chemicals and petrochemical derivatives.
* **Specialized Waxes:** Includes **Beeswax**, **Hydrocarbon Wax**, **Montan Wax**, **Polyethylene (PE) Wax**, **Vegetable Wax**, **Residue Wax**, **Palm Wax**, **BN Micro Wax**, **Hydrogenated Palm Wax**, **Micro Slack Wax**, and **Soya Wax**.
* **Industrial Chemicals:** Key products include **Rubber Process Oil**, **Light Liquid Paraffin (LLP)**, **Citric Acid Monohydrate**, **Refined Glycerin**, **Bitumen**, and **Stearic Acid**.
* **Petroleum Jelly:** Manufacturing and supply of **Paraffin Petroleum Jelly** and **White Petroleum Jelly**.
#### 2. Agro-Products & Spices
Established as a high-growth vertical, this segment is managed through the dedicated subsidiary **Dhariwal House of Spices Limited** (incorporated **November 2025**).
* **Product Range:** Processing and trading of **Cumin (Jeera)**, **Dhaniya (Coriander)**, **Chillies**, **Turmeric**, and various blended masalas.
* **Infrastructure:** Operates a spices processing unit in Jodhpur with a capacity of **7,200 MT PA**.
---
### Strategic Pivot: Industrial Infrastructure & Agro-Clusters
A defining element of the company’s current strategy is its transition into land development and industrial infrastructure, specifically targeting the **Barmer-Balotra industrial belt** in Rajasthan.
* **Agro-Processing Clusters:** In **December 2025**, the company received approval under the **Pradhan Mantri Kisan Sampada Yojana (PMKSY)** to develop an integrated cluster in Balotra. This includes cold storage, food testing labs, and internal logistics roads.
* **Industrial Parks:** Leveraging the **Rajasthan Investment Promotion Scheme (RIPS) 2024**, the company is developing parks for agro-food and petrochemical industries, benefiting from **75% exemptions** on stamp duty and land conversion charges.
* **Government MoU:** The company has committed to a **₹100 Crore** investment for an Agro Processing Complex, expected to commence production in **2026** and generate approximately **400 direct jobs**.
#### Land Bank & Project Pipeline
The company has aggressively expanded its land holdings to support these infrastructure projects:
| Acquisition Date | Location | Area (Hectares) | Primary Purpose |
| :--- | :--- | :--- | :--- |
| **March 2026** | Village Sarwadi, Balotra | **7.21** | Agro-Processing Cluster expansion |
| **October 2025** | Village Sarvari, Balotra | **4.58** | Industrial Park (Agro/Petrochem) |
| **June 2025** | Village Sarvari, Balotra | **6.31** | Strategic business expansion |
| **May 2025** | Village Sarvadi, Balotra | **5.51** | Agro-based production |
| **Proposed** | Boranada, Jodhpur | **RIICO Plot** | Future expansion via Direct Allotment |
---
### Operational Infrastructure & Supply Chain
Dhariwalcorp utilizes a hybrid logistics model, combining owned assets with outsourced strategic hubs to optimize inventory cycles.
| Facility Type | Location | Management Model |
| :--- | :--- | :--- |
| **Processing Unit & Central Warehouse** | Jodhpur, Rajasthan | Owned/Operated |
| **Regional Warehouses (3)** | Jodhpur, Rajasthan | Owned/Operated |
| **Regional Warehouse** | Bhiwandi, Maharashtra | **Outsourced (Leased)** |
| **Regional Warehouse** | Ahmedabad, Gujarat | **Outsourced (Leased)** |
| **Regional Warehouse** | Mundra, Gujarat | **Outsourced (Leased)** |
* **Global Sourcing:** Raw materials are imported from **China, Egypt, Singapore, UAE, UK, and Hong Kong**.
* **Export Footprint:** While primarily domestic, the company has initiated international supply to **Nepal** and is targeting wider global markets through its new spice processing capacity.
---
### Financial Performance & Capital Structure
The company has seen a significant shift in its revenue mix following its entry into the agro-segment.
#### Segmental Revenue Comparison
| Segment | FY 2024 (₹ Cr) | FY 2025 (₹ Cr) | Growth/Trend |
| :--- | :--- | :--- | :--- |
| **Wax & Chemicals** | **228.80** | **193.55** | Contraction in core trading |
| **Agro & Spices** | **NIL** | **39.96** | Rapid new-market entry |
| **Total Net Profit** | **4.51** | **3.56** | Impacted by expansion costs |
#### Capital Management & Corporate Actions
To fund its **₹100 Crore** expansion roadmap, the company has executed several capital-raising initiatives:
* **Stock Split (January 2026):** Sub-divided equity shares from a face value of **₹10** to **₹2** per share (1:5 ratio) to enhance market liquidity.
* **Rights Issue (March 2026):** Issued **4,70,07,000** shares at **₹2.50** per share, raising **₹11.75 Crores**.
* **Preferential Allotment (July 2025):** Allotted **4,50,000** convertible warrants at **₹153.49** per warrant, raising **₹6.91 Crores**.
* **Post-Rights Paid-up Capital:** **9,40,14,000** shares (Face Value **₹2/-**).
---
### Risk Profile & Mitigation Factors
Investors should note the following risks associated with the company’s transition and operational model:
* **Concentration & Contracts:** The company lacks **long-term agreements** with major suppliers and customers, relying on spot orders. Revenue is also geographically concentrated in **Rajasthan, Gujarat, and Maharashtra**.
* **Cash Flow Volatility:** The company has reported **negative operating cash flows** recently (**-₹1,045.22 Lakhs** for the period ending Sept 2025), primarily due to aggressive inventory building and infrastructure investment.
* **Regulatory Compliance:** The company has faced past penalties from the **NSE** (March 2026) for non-compliance with **SEBI LODR Regulations** and has noted delays in statutory filings (GST and RoC).
* **Infrastructure Dependency:** Key facilities are held under **lease agreements**. Non-renewal of these leases or failure to secure the **trademark registration** for the company logo (currently pending) poses operational risks.
* **Macro Factors:** Exposure to **currency fluctuations** (INR/USD) and **climatic risks** affecting the agro-commodity supply chain.
### Governance Framework
The Board of Directors consists of **6 members**, including **3 Independent Directors** and **2 Women Directors**, ensuring a balanced governance structure. Financial oversight is conducted through an **Audit Committee** with half-yearly **Limited Reviews** by statutory auditors in compliance with **Regulation 33 of SEBI Listing Regulations**.