Danlaw Technologies India Ltd

₹ 1,008 1.72%

17 Jul - close price

About

Incorporated in 1992, Danlaw Technologies India Ltd is in the business of providing engineering and software development consulting services, Industrial electronics^[1]

Key Points

Business Overview:^[1]
DTIL is an ISO 9001:2015 and IATF 16949-certified developer of technologies for connected car and automotive electronics.
It is one of the largest suppliers of connected gadgets in the world.

Website BSE

Market Cap ₹ 491 Cr.
Current Price ₹ 1,008
High / Low ₹ 1,149 / 428
Stock P/E 21.4
Book Value ₹ 205
Dividend Yield 0.00 %
ROCE 27.2 %
ROE 26.1 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company has delivered good profit growth of 60.2% CAGR over last 5 years
Company has a good return on equity (ROE) track record: 3 Years ROE 31.8%
Company's median sales growth is 31.8% of last 10 years

Cons

Though the company is reporting repeated profits, it is not paying out dividend
Company might be capitalizing the interest cost

* 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

Industrials Capital Goods Industrial Manufacturing Industrial Products

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	48.25	46.39	50.05	53.02	61.52	47.30	54.58	54.69	62.31	54.77	65.58	61.57	80.03
	39.82	39.74	40.81	43.27	50.90	41.38	47.00	46.93	51.77	47.83	55.99	53.68	65.13
Operating Profit	8.43	6.65	9.24	9.75	10.62	5.92	7.58	7.76	10.54	6.94	9.59	7.89	14.90
OPM %	17.47%	14.33%	18.46%	18.39%	17.26%	12.52%	13.89%	14.19%	16.92%	12.67%	14.62%	12.81%	18.62%
	0.07	0.09	0.03	0.03	0.13	0.22	0.27	0.23	0.25	0.29	0.23	0.24	0.29
Interest	0.88	0.61	0.63	0.63	0.59	0.54	0.62	0.57	0.54	0.52	0.50	0.44	0.43
Depreciation	3.74	1.22	0.92	0.93	0.93	0.94	1.33	1.40	1.44	2.02	1.93	1.58	1.93
Profit before tax	3.88	4.91	7.72	8.22	9.23	4.66	5.90	6.02	8.81	4.69	7.39	6.11	12.83
Tax %	38.66%	25.46%	23.32%	26.76%	28.17%	25.75%	23.39%	26.74%	25.99%	25.80%	25.58%	26.51%	25.72%
	2.38	3.66	5.92	6.03	6.62	3.47	4.52	4.41	6.52	3.47	5.50	4.48	9.54
EPS in Rs	4.89	7.51	12.15	12.38	13.59	7.12	9.28	9.05	13.39	7.12	11.29	9.20	19.59
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	9	11	11	18	26	15	28	122	167	211	218	262
	8	9	11	17	26	19	30	115	147	174	186	223
Operating Profit	0	2	1	1	0	-3	-2	6	20	36	32	39
OPM %	3%	15%	6%	6%	0%	-21%	-9%	5%	12%	17%	15%	15%
	1	1	1	1	1	1	1	5	1	0	1	1
Interest	0	0	0	0	0	0	0	2	4	3	2	2
Depreciation	0	0	0	0	0	2	2	4	7	4	5	7
Profit before tax	1	3	2	2	0	-4	-4	5	10	30	25	31
Tax %	20%	32%	222%	30%	29%	-24%	-27%	14%	31%	26%	26%	26%
	1	2	-2	1	0	-3	-3	4	7	22	19	23
EPS in Rs	2.53	5.11	-5.27	3.02	0.84	-8.82	-7.26	11.54	14.88	45.64	38.84	47.20
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	37%
5 Years:	57%
3 Years:	16%
TTM:	20%

Compounded Profit Growth
10 Years:	28%
5 Years:	60%
3 Years:	47%
TTM:	21%

Stock Price CAGR
10 Years:	32%
5 Years:	28%
3 Years:	11%
1 Year:	10%

Return on Equity
10 Years:	18%
5 Years:	28%
3 Years:	32%
Last Year:	26%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	4	4	4	4	4	4	4	5	5	5	5	5
Reserves	19	21	19	20	20	17	15	23	31	53	72	95
	0	0	0	0	0	2	1	31	38	30	35	30
	1	1	1	5	10	16	15	31	39	45	44	54
Total Liabilities	24	26	24	29	35	39	34	90	112	133	156	183
	1	1	1	1	1	8	7	30	34	24	26	48
CWIP	0	0	0	0	0	0	0	0	0	0	5	0
Investments	3	3	3	3	16	16	16	0	0	0	0	0
	20	22	20	25	18	16	11	61	79	109	126	135
Total Assets	24	26	24	29	35	39	34	90	112	133	156	183

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	0	2	-2	-4	10	4	0	-8	7	24	10	21
	-0	-0	-0	-0	-14	-5	-2	-2	-4	-1	-10	-13
	0	0	0	0	0	0	0	11	0	-7	-1	-3
Net Cash Flow	0	2	-2	-4	-4	-0	-2	1	3	15	-0	4
Free Cash Flow	0	2	-2	-4	9	3	-0	-13	3	22	5	12
CFO/OP	196%	142%	-218%	-331%	97,300%	-127%	0%	-134%	38%	86%	52%	73%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	71	71	170	275	87	88	47	55	66	60	82	78
Inventory Days	188	123	97	97	54	44	22	130	116	117	105	104
Days Payable	70	68	22	220	178	196	70	68	54	65	74	72
Cash Conversion Cycle	190	127	245	152	-36	-65	-1	117	128	111	113	110
Working Capital Days	96	81	181	221	28	-170	-128	62	69	61	60	58
ROCE %	5%	12%	7%	7%	2%	-17%	-16%	8%	21%	40%	28%	27%

Insights

In beta

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Export earnings as share of revenue
% of revenue

xx.xx	xx.xx	xx.xx	xx.xx	x.xx	x.xx
xx.xx	xx.xx	xx.xx	xx.xx	x.xx	x.xx
xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx
	xxx	xxx	xxx	xxx	xxx

Please log in to see hidden values.

Revenue from Danlaw Inc (Associate) as share of revenue
% of revenue

Sale of products as share of total revenue
% of total revenue

Number of permanent employees
count

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	49.93%	61.87%	61.87%	61.87%	61.87%	61.87%	61.87%	61.87%	61.87%	61.87%	61.87%	61.87%
	0.00%	0.00%	0.12%	0.00%	0.02%	0.00%	0.13%	0.00%	0.00%	0.00%	0.00%	0.00%
	1.16%	0.88%	0.88%	0.88%	0.88%	0.88%	0.88%	0.88%	0.88%	0.88%	0.88%	0.88%
	48.93%	37.24%	37.12%	37.23%	37.21%	37.24%	37.11%	37.23%	37.25%	37.23%	37.23%	37.24%
No. of Shareholders	3,886	4,122	4,887	5,993	6,820	8,942	8,719	8,950	8,878	8,756	8,560	8,268

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	49.75%	49.92%	49.92%	49.92%	49.92%	49.92%	49.93%	61.87%	61.87%	61.87%
	1.16%	1.16%	1.16%	1.16%	1.16%	1.16%	1.16%	0.88%	0.88%	0.88%
	49.10%	48.92%	48.92%	48.92%	48.92%	48.92%	48.92%	37.23%	37.23%	37.24%
No. of Shareholders	2,571	2,270	2,097	2,068	2,216	3,335	3,649	5,993	8,950	8,268

* 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

Danlaw Technologies India Ltd

Danlaw Technologies India Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports