Disa India Ltd

₹ 13,699 0.73%

19 Apr - close price

About

Disa India Ltd is a leading equipment manufacturer with advanced foundry and surface preparation process technology.
It supplies complete foundry systems, with molding machines, sand mixers with combination of sand plant equipment, surface preparation machines and environmental control systems across the country.^[1]

Key Points

Product Offerings
The company offers equipment such as foundry products, furnaces, shot blast equipment, and die-casting machines to customers in the iron & aluminum foundry industries. ^[1]

It also offers various kinds of industrial filters such as cassette type filters, cartridge type filters, pulse jet filters, silo vent filters & auxiliary products. ^[2]

Website BSE

Market Cap ₹ 1,992 Cr.
Current Price ₹ 13,699
High / Low ₹ 17,570 / 7,826
Stock P/E 49.3
Book Value ₹ 1,620
Dividend Yield 0.80 %
ROCE 18.4 %
ROE 13.6 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company has reduced debt.
Company is almost debt free.
Company has been maintaining a healthy dividend payout of 41.4%

Cons

Stock is trading at 8.46 times its book value
The company has delivered a poor sales growth of 5.20% over past five years.
Debtor days have increased from 51.0 to 63.7 days.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Capital Goods-Non Electrical Equipment Industry: Engineering

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
	72.76	29.63	36.74	66.99	73.57	70.37	62.23	66.34	50.20	73.64	88.02	77.46	59.00
	52.59	31.13	32.62	52.70	63.57	54.65	53.48	55.12	48.76	62.15	70.08	66.79	54.45
Operating Profit	20.17	-1.50	4.12	14.29	10.00	15.72	8.75	11.22	1.44	11.49	17.94	10.67	4.55
OPM %	27.72%	-5.06%	11.21%	21.33%	13.59%	22.34%	14.06%	16.91%	2.87%	15.60%	20.38%	13.77%	7.71%
	2.73	2.64	2.41	2.78	2.76	2.37	2.20	2.45	2.62	3.21	3.82	1.23	4.16
Interest	0.12	0.11	0.15	0.16	0.15	0.32	0.13	0.14	0.23	0.13	0.15	0.12	0.16
Depreciation	0.89	1.08	0.87	0.83	0.81	0.83	1.01	1.02	1.14	1.14	1.15	1.11	1.14
Profit before tax	21.89	-0.05	5.51	16.08	11.80	16.94	9.81	12.51	2.69	13.43	20.46	10.67	7.41
Tax %	25.26%	140.00%	25.95%	26.00%	25.76%	25.03%	25.99%	25.98%	27.88%	25.84%	25.51%	25.40%	25.37%
	16.36	0.02	4.08	11.90	8.76	12.70	7.26	9.26	1.94	9.96	15.24	7.96	5.53
EPS in Rs	112.50	0.14	28.06	81.83	60.24	87.33	49.92	63.68	13.34	68.49	104.80	54.74	38.03
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Dec 2011	Dec 2012	Dec 2013	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
	154	152	174	184	143	157	196	242	224	178	248	252	298
	122	125	144	160	130	143	174	207	189	151	204	220	253
Operating Profit	32	27	30	24	13	15	22	35	35	26	44	33	45
OPM %	21%	18%	17%	13%	9%	9%	11%	15%	16%	15%	18%	13%	15%
	5	4	4	9	7	5	5	7	8	10	10	10	12
Interest	0	0	0	1	0	0	0	0	0	0	1	1	1
Depreciation	2	3	4	4	3	2	2	2	3	4	3	4	5
Profit before tax	35	27	30	28	17	18	25	39	39	32	50	38	52
Tax %	35%	31%	36%	37%	36%	38%	36%	30%	26%	25%	26%	26%
	23	19	20	18	11	11	16	28	29	24	37	28	39
EPS in Rs	150.11	124.75	129.12	118.39	70.19	76.40	111.95	191.03	196.40	162.01	257.46	195.43	266.06
Dividend Payout %	133%	2%	2%	2%	4%	3%	2%	1%	1%	6%	62%	56%

Compounded Sales Growth
10 Years:	5%
5 Years:	5%
3 Years:	4%
TTM:	20%

Compounded Profit Growth
10 Years:	4%
5 Years:	12%
3 Years:	0%
TTM:	30%

Stock Price CAGR
10 Years:	15%
5 Years:	18%
3 Years:	44%
1 Year:	73%

Return on Equity
10 Years:	17%
5 Years:	17%
3 Years:	15%
Last Year:	14%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Dec 2011	Dec 2012	Dec 2013	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Sep 2023
Equity Capital	2	2	2	2	2	1	1	1	1	1	1	1	1
Reserves	42	60	79	97	107	91	107	135	163	186	200	212	234
	-0	-0	-0	-0	-0	-0	-0	-0	-0	6	4	3	2
	86	63	62	47	51	48	75	85	66	79	125	131	150
Total Liabilities	129	125	143	145	160	141	183	221	230	272	331	348	388
	17	21	23	20	18	17	16	16	17	20	31	42	42
CWIP	3	1	-0	0	-0	-0	-0	0	-0	-0	4	-0	0
Investments	-0	-0	-0	-0	4	4	4	4	4	4	4	4	4
	109	102	120	125	137	119	163	201	209	248	292	301	341
Total Assets	129	125	143	145	160	141	183	221	230	272	331	348	388

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Dec 2011	Dec 2012	Dec 2013	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
	18	18	19	-10	15	12	25	15	8	66	17	38
	-14	19	-21	6	-14	15	-21	-11	-2	-76	-18	5
	-0	-35	-0	-1	-0	-27	-1	-1	1	3	-4	-39
Net Cash Flow	3	2	-2	-4	1	-1	4	3	7	-7	-5	4

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Dec 2011	Dec 2012	Dec 2013	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Debtor Days	19	30	31	22	26	19	23	28	30	39	50	64
Inventory Days	123	141	108	135	182	143	146	167	166	102	134	129
Days Payable	90	109	95	67	83	80	100	76	56	79	98	113
Cash Conversion Cycle	52	62	45	91	125	82	69	120	139	62	87	80
Working Capital Days	-85	-13	-12	46	41	36	8	22	50	-30	-41	-29
ROCE %	71%	52%	43%	32%	16%	18%	25%	33%	26%	18%	26%	18%

Shareholding Pattern

Numbers in percentages

	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
	74.82%	74.82%	74.82%	74.82%	74.82%	74.82%	74.82%	74.82%	74.82%	74.82%	74.82%	74.82%
	0.14%	0.01%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%
	9.01%	8.95%	8.80%	8.67%	8.32%	8.76%	8.76%	7.96%	8.02%	8.02%	8.02%	8.02%
	16.03%	16.22%	16.36%	16.49%	16.84%	16.40%	16.40%	17.19%	17.14%	17.14%	17.14%	17.14%
No. of Shareholders	4,181	4,236	4,202	4,515	4,589	4,371	4,238	4,050	3,961	4,176	4,070	4,065

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	74.82%	74.82%	74.82%	74.82%	74.82%	74.82%	74.82%	74.82%
	0.10%	0.12%	0.14%	0.14%	0.14%	0.02%	0.02%	0.02%
	12.62%	11.68%	9.76%	9.77%	9.07%	8.67%	7.96%	8.02%
	12.45%	13.38%	15.28%	15.26%	15.97%	16.49%	17.19%	17.14%
No. of Shareholders	2,738	2,737	2,877	3,259	3,722	4,515	4,050	4,065

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

All

Disa India Ltd

Disa India Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports