Duncan Engineering Ltd

₹ 434 -1.37%

11 Jun - close price

About

Incorporated in 1962, Duncan Engineering Ltd is a manufacturer of fluid power and automation products^[1]

Key Points

Business Overview:^[1]^[2]
DEL is an ISO 9001 certified company in the field of industrial pneumatics and off-highway tyre valves and accessories. It has a full range of rotary actuators with torque capacity 4Nm to 4000Nm. Company manufactures automotive tyre valves and pneumatic products, such as air cylinders, valves, and accessories at its plant at Ranjangaon, Pune

Website BSE

Market Cap ₹ 160 Cr.
Current Price ₹ 434
High / Low ₹ 902 / 277
Stock P/E 30.8
Book Value ₹ 154
Dividend Yield 0.81 %
ROCE 13.1 %
ROE 9.49 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company is almost debt free.
Company is expected to give good quarter
Debtor days have improved from 32.9 to 24.3 days.

Cons

Earnings include an other income of Rs.2.59 Cr.
Working capital days have increased from 68.1 days to 145 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

Consumer Discretionary Automobile and Auto Components Auto Components Auto Components & Equipments

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
	16.95	16.41	18.58	16.63	18.47	15.64	16.00	15.03	18.43	15.79	28.40	19.98	20.54
	13.36	13.64	14.03	13.82	15.52	13.07	13.87	13.42	15.94	14.83	24.99	18.85	18.77
Operating Profit	3.59	2.77	4.55	2.81	2.95	2.57	2.13	1.61	2.49	0.96	3.41	1.13	1.77
OPM %	21.18%	16.88%	24.49%	16.90%	15.97%	16.43%	13.31%	10.71%	13.51%	6.08%	12.01%	5.66%	8.62%
	0.21	0.29	0.39	0.44	0.37	0.58	0.49	0.51	0.63	0.59	0.61	0.61	0.79
Interest	0.03	0.02	0.03	0.04	0.08	0.03	0.04	0.02	0.01	0.01	0.10	0.12	0.49
Depreciation	0.31	0.32	0.36	0.39	0.40	0.41	0.42	0.43	0.42	0.46	0.58	0.67	0.68
Profit before tax	3.46	2.72	4.55	2.82	2.84	2.71	2.16	1.67	2.69	1.08	3.34	0.95	1.39
Tax %	26.30%	25.37%	26.81%	15.60%	23.24%	25.46%	25.93%	25.15%	25.65%	26.85%	25.75%	26.32%	9.35%
	2.56	2.02	3.33	2.38	2.18	2.02	1.61	1.25	2.00	0.79	2.47	0.70	1.25
EPS in Rs	6.93	5.47	9.01	6.44	5.90	5.47	4.36	3.38	5.41	2.14	6.68	1.89	3.38
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	69.13	64.15	36.47	34.21	40.72	44.46	43.38	41.48	55.77	70.10	65.10	84.71
	68.22	67.25	39.76	37.00	37.37	38.88	37.52	36.97	46.52	56.97	56.22	77.45
Operating Profit	0.91	-3.10	-3.29	-2.79	3.35	5.58	5.86	4.51	9.25	13.13	8.88	7.26
OPM %	1.32%	-4.83%	-9.02%	-8.16%	8.23%	12.55%	13.51%	10.87%	16.59%	18.73%	13.64%	8.57%
	4.12	0.81	0.49	0.88	0.19	-0.07	-0.75	0.52	0.58	1.43	2.14	2.59
Interest	2.51	2.29	1.96	2.17	1.56	0.74	0.41	0.20	0.17	0.16	0.10	0.72
Depreciation	2.51	3.30	1.32	1.79	1.83	1.67	1.39	1.08	1.19	1.47	1.68	2.39
Profit before tax	0.01	-7.88	-6.08	-5.87	0.15	3.10	3.31	3.75	8.47	12.93	9.24	6.74
Tax %	-900.00%	-23.22%	14.14%	0.00%	0.00%	10.32%	1.21%	-113.07%	26.33%	23.43%	25.54%	22.85%
	0.10	-6.05	-6.93	-5.88	0.15	2.78	3.26	7.99	6.24	9.90	6.87	5.21
EPS in Rs	0.27	-16.37	-18.75	-15.91	0.41	7.52	8.82	21.62	16.88	26.79	18.59	14.10
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	3.74%	18.85%	21.31%

Compounded Sales Growth
10 Years:	3%
5 Years:	14%
3 Years:	15%
TTM:	30%

Compounded Profit Growth
10 Years:	11%
5 Years:	1%
3 Years:	-6%
TTM:	-24%

Stock Price CAGR
10 Years:	20%
5 Years:	34%
3 Years:	22%
1 Year:	-3%

Return on Equity
10 Years:	10%
5 Years:	18%
3 Years:	15%
Last Year:	9%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	3.70	3.70	3.70	3.70	3.70	3.70	3.70	3.70	3.70	3.70	3.70	3.70
Reserves	31.49	25.44	18.52	12.66	12.78	15.49	18.67	26.69	32.97	42.71	49.22	53.15
	16.27	18.38	18.59	14.62	9.30	6.73	0.70	0.25	1.19	1.48	0.88	3.05
	11.95	17.30	13.26	9.54	9.92	8.91	9.58	11.44	13.22	15.28	14.69	15.64
Total Liabilities	63.41	64.82	54.07	40.52	35.70	34.83	32.65	42.08	51.08	63.17	68.49	75.54
	28.64	27.15	23.92	20.84	19.43	16.49	15.75	15.56	15.83	16.67	16.55	18.73
CWIP	0.02	0.22	0.06	0.17	0.00	0.05	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.15	0.01	0.01	0.03	0.00	0.00	0.00	1.00	8.95	23.19	23.02	26.90
	34.60	37.44	30.08	19.48	16.27	18.29	16.90	25.52	26.30	23.31	28.92	29.91
Total Assets	63.41	64.82	54.07	40.52	35.70	34.83	32.65	42.08	51.08	63.17	68.49	75.54

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	0.95	0.43	1.61	4.33	6.87	4.79	7.37	6.17	9.25	13.79	2.77	6.62
	4.26	-1.86	-1.51	1.84	-0.21	0.49	-2.90	-5.03	-8.77	-15.13	-0.73	-4.29
	-4.06	-0.24	0.05	-6.15	-6.88	-3.27	-6.44	-0.65	0.27	0.13	-1.08	-1.99
Net Cash Flow	1.15	-1.67	0.15	0.02	-0.22	2.00	-1.97	0.49	0.75	-1.21	0.95	0.33

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	92.50	91.61	129.11	80.77	48.67	45.24	39.29	51.12	37.89	31.03	43.45	24.26
Inventory Days	88.82	127.71	179.91	145.66	143.67	110.18	133.40	117.60	114.68	103.75	128.30	104.64
Days Payable	72.61	116.38	145.41	98.86	110.84	66.14	81.43	94.66	81.97	71.96	69.27	47.90
Cash Conversion Cycle	108.71	102.94	163.61	127.56	81.50	89.28	91.27	74.07	70.61	62.83	102.48	81.00
Working Capital Days	90.76	94.45	161.33	104.99	59.16	61.90	46.19	34.49	26.44	18.07	41.04	145.29
ROCE %	-0.06%	-11.36%	-9.33%	-10.36%	5.88%	17.72%	22.29%	14.52%	25.26%	30.11%	18.45%	13.12%

Shareholding Pattern

Numbers in percentages

	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
	74.56%	74.56%	74.56%	74.56%	74.56%	74.56%	74.56%	74.56%	74.56%	74.56%	74.56%	74.56%
	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%
	25.38%	25.38%	25.38%	25.37%	25.39%	25.38%	25.37%	25.39%	25.38%	25.38%	25.38%	25.37%
No. of Shareholders	3,645	3,523	3,455	3,362	3,494	3,757	3,932	3,996	3,780	3,606	3,971	3,998

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	74.56%	74.56%	74.56%	74.56%	74.56%	74.56%	74.56%	74.56%	74.56%
	1.92%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%
	23.52%	25.38%	25.38%	25.38%	25.38%	25.38%	25.37%	25.39%	25.37%
No. of Shareholders	3,431	3,234	2,937	2,840	2,761	3,769	3,362	3,996	3,998

* 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.

Duncan Engineering Ltd

Duncan Engineering Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings