Duncan Engineering Ltd

Duncan Engg. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Duncan Engineering Ltd

₹ 441 -1.44%
26 Apr 3:27 p.m.
duncanengg.com BSE: 504908
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 ₹ 163 Cr.
  • Current Price ₹ 441
  • High / Low ₹ 625 / 371
  • Stock P/E 23.1
  • Book Value ₹ 134
  • Dividend Yield 0.22 %
  • ROCE 30.1 %
  • ROE 23.5 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Company has delivered good profit growth of 145% CAGR over last 5 years
  • Debtor days have improved from 40.0 to 31.0 days.
  • Company's working capital requirements have reduced from 26.3 days to 18.1 days

Cons

* 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: Engineering Industry: Engineering

Edit Columns
Loading peers table ...

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
11.96 13.37 11.04 13.72 14.06 16.95 16.41 18.58 16.63 18.47 15.64 16.00 15.03
10.62 11.50 9.79 11.62 11.71 13.36 13.64 14.03 13.82 15.52 13.07 13.87 13.42
Operating Profit 1.34 1.87 1.25 2.10 2.35 3.59 2.77 4.55 2.81 2.95 2.57 2.13 1.61
OPM % 11.20% 13.99% 11.32% 15.31% 16.71% 21.18% 16.88% 24.49% 16.90% 15.97% 16.43% 13.31% 10.71%
0.11 0.22 0.08 0.17 0.15 0.21 0.29 0.39 0.44 0.37 0.58 0.49 0.51
Interest 0.04 0.04 0.05 0.05 0.10 0.03 0.02 0.03 0.04 0.08 0.03 0.04 0.02
Depreciation 0.28 0.29 0.30 0.29 0.30 0.31 0.32 0.36 0.39 0.40 0.41 0.42 0.43
Profit before tax 1.13 1.76 0.98 1.93 2.10 3.46 2.72 4.55 2.82 2.84 2.71 2.16 1.67
Tax % 0.00% -240.91% 21.43% 26.42% 29.05% 26.30% 25.37% 26.81% 15.60% 23.24% 25.46% 25.93% 25.15%
1.13 5.99 0.77 1.42 1.49 2.56 2.02 3.33 2.38 2.18 2.02 1.61 1.25
EPS in Rs 3.06 16.21 2.08 3.84 4.03 6.93 5.47 9.01 6.44 5.90 5.47 4.36 3.38
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
54.42 61.94 69.13 64.15 36.47 34.21 40.72 44.46 43.38 41.48 55.77 70.10 65.14
60.13 62.78 68.22 67.25 39.76 37.00 37.37 38.88 37.52 36.97 46.52 56.97 55.88
Operating Profit -5.71 -0.84 0.91 -3.10 -3.29 -2.79 3.35 5.58 5.86 4.51 9.25 13.13 9.26
OPM % -10.49% -1.36% 1.32% -4.83% -9.02% -8.16% 8.23% 12.55% 13.51% 10.87% 16.59% 18.73% 14.22%
42.45 3.97 4.12 0.81 0.49 0.88 0.19 -0.07 -0.75 0.52 0.58 1.43 1.95
Interest 4.02 2.90 2.51 2.29 1.96 2.17 1.56 0.74 0.41 0.20 0.17 0.16 0.17
Depreciation 2.43 2.44 2.51 3.30 1.32 1.79 1.83 1.67 1.39 1.08 1.19 1.47 1.66
Profit before tax 30.29 -2.21 0.01 -7.88 -6.08 -5.87 0.15 3.10 3.31 3.75 8.47 12.93 9.38
Tax % 32.45% 122.62% -900.00% 23.22% -14.14% 0.00% 0.00% 10.32% 1.21% -113.07% 26.33% 23.43%
20.46 0.51 0.10 -6.05 -6.93 -5.88 0.15 2.78 3.26 7.99 6.24 9.90 7.06
EPS in Rs 55.36 1.38 0.27 -16.37 -18.75 -15.91 0.41 7.52 8.82 21.62 16.88 26.79 19.11
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 3.74%
Compounded Sales Growth
10 Years: 1%
5 Years: 11%
3 Years: 17%
TTM: -5%
Compounded Profit Growth
10 Years: 20%
5 Years: 145%
3 Years: 25%
TTM: -31%
Stock Price CAGR
10 Years: 21%
5 Years: 41%
3 Years: 60%
1 Year: 16%
Return on Equity
10 Years: 4%
5 Years: 23%
3 Years: 24%
Last Year: 24%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
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 3.70
Reserves 27.07 31.40 31.49 25.44 18.52 12.66 12.78 15.49 18.67 26.69 32.97 42.71 45.97
27.60 17.79 16.27 18.38 18.59 14.62 9.30 6.73 0.70 0.25 1.19 1.48 1.13
23.91 15.72 11.95 17.30 13.26 9.54 9.92 8.91 9.58 11.44 13.22 15.26 12.80
Total Liabilities 82.28 68.61 63.41 64.82 54.07 40.52 35.70 34.83 32.65 42.08 51.08 63.15 63.60
31.48 30.04 28.64 27.15 23.92 20.84 19.43 16.49 15.75 15.56 15.83 16.67 16.01
CWIP 0.05 0.13 0.02 0.22 0.06 0.17 0.00 0.05 0.00 0.00 0.00 0.00 0.00
Investments 0.17 0.15 0.15 0.01 0.01 0.03 0.00 0.00 0.00 1.00 8.95 23.19 22.26
50.58 38.29 34.60 37.44 30.08 19.48 16.27 18.29 16.90 25.52 26.30 23.29 25.33
Total Assets 82.28 68.61 63.41 64.82 54.07 40.52 35.70 34.83 32.65 42.08 51.08 63.15 63.60

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
1.04 -13.68 0.95 0.43 1.61 4.33 6.87 4.79 7.37 6.17 9.25 13.79
2.96 22.90 4.26 -1.86 -1.51 1.84 -0.21 0.49 -2.90 -5.03 -8.77 -15.13
-5.19 -9.22 -4.06 -0.24 0.05 -6.15 -6.88 -3.27 -6.44 -0.65 0.27 0.13
Net Cash Flow -1.19 0.00 1.15 -1.67 0.15 0.02 -0.22 2.00 -1.97 0.49 0.75 -1.21

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 85.65 100.41 92.50 91.61 129.11 80.77 48.67 45.24 39.29 51.12 37.89 31.03
Inventory Days 97.97 123.55 88.82 127.71 179.91 145.66 143.67 110.18 133.40 117.60 114.68 103.75
Days Payable 107.32 99.13 72.61 116.38 145.41 98.86 110.84 66.14 81.43 94.66 81.97 71.96
Cash Conversion Cycle 76.30 124.84 108.71 102.94 163.61 127.56 81.50 89.28 91.27 74.07 70.61 62.83
Working Capital Days 143.20 106.90 90.76 94.45 161.33 104.99 59.16 61.90 46.19 34.49 26.44 18.07
ROCE % -15.59% -3.90% -0.06% -11.36% -9.33% -10.36% 5.88% 17.72% 22.29% 14.52% 25.26% 30.11%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
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% 25.38% 25.38% 25.38% 25.38% 25.37% 25.39% 25.38% 25.37% 25.39%
No. of Shareholders 2,9113,0763,1073,7693,6453,5233,4553,3623,4943,7573,9323,996

* 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

Annual reports

Credit ratings