Danlaw Technologies India Ltd
Danlaw Technologies India Ltd is in the business of providing engineering and software development consulting services, Industrial electronics.
Its wholly owned subsidiary Danlaw Technologies Inc, was incorporated in 2011 to market engineering and information technology services to customers of USA.[1]
- Market Cap ₹ 924 Cr.
- Current Price ₹ 1,897
- High / Low ₹ 2,310 / 461
- Stock P/E 51.4
- Book Value ₹ 93.4
- Dividend Yield 0.00 %
- ROCE 21.2 %
- ROE 22.6 %
- Face Value ₹ 10.0
Pros
- Company is expected to give good quarter
- Company has delivered good profit growth of 45.4% CAGR over last 5 years
- Company's median sales growth is 26.2% of last 10 years
Cons
- Stock is trading at 20.3 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has a low return on equity of 8.41% over last 3 years.
- Working capital days have increased from 17.5 days to 83.3 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: Electronics Industry: Electronics - Components
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
7 | 9 | 8 | 9 | 11 | 11 | 18 | 26 | 15 | 28 | 122 | 167 | 198 | |
8 | 8 | 9 | 8 | 9 | 11 | 17 | 26 | 19 | 30 | 115 | 147 | 164 | |
Operating Profit | -1 | 1 | -0 | 0 | 2 | 1 | 1 | 0 | -3 | -2 | 6 | 20 | 34 |
OPM % | -12% | 10% | -5% | 3% | 15% | 6% | 6% | 0% | -21% | -9% | 5% | 12% | 17% |
1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 5 | 1 | 0 | |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 4 | 3 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 4 | 7 | 7 |
Profit before tax | -0 | 2 | 1 | 1 | 3 | 2 | 2 | 0 | -4 | -4 | 5 | 10 | 25 |
Tax % | -62% | 32% | 35% | 20% | 32% | 222% | 30% | 29% | 24% | 27% | 14% | 31% | |
-0 | 1 | 0 | 1 | 2 | -2 | 1 | 0 | -3 | -3 | 4 | 7 | 18 | |
EPS in Rs | -0.67 | 3.39 | 1.08 | 2.53 | 5.11 | -5.27 | 3.02 | 0.84 | -8.82 | -7.26 | 11.54 | 14.88 | 36.93 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 34% |
5 Years: | 56% |
3 Years: | 122% |
TTM: | 30% |
Compounded Profit Growth | |
---|---|
10 Years: | 19% |
5 Years: | 45% |
3 Years: | 62% |
TTM: | 123% |
Stock Price CAGR | |
---|---|
10 Years: | 70% |
5 Years: | 82% |
3 Years: | 80% |
1 Year: | 296% |
Return on Equity | |
---|---|
10 Years: | 2% |
5 Years: | 3% |
3 Years: | 8% |
Last Year: | 23% |
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 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 |
Reserves | 17 | 18 | 19 | 19 | 21 | 19 | 20 | 20 | 17 | 15 | 23 | 31 | 41 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 31 | 38 | 33 | |
1 | 0 | 0 | 1 | 1 | 1 | 5 | 10 | 16 | 15 | 31 | 39 | 44 | |
Total Liabilities | 22 | 22 | 23 | 24 | 26 | 24 | 29 | 35 | 39 | 34 | 90 | 112 | 122 |
1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 8 | 7 | 30 | 34 | 32 | |
CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 16 | 16 | 16 | 0 | 0 | 0 |
18 | 18 | 18 | 20 | 22 | 20 | 25 | 18 | 16 | 11 | 61 | 79 | 90 | |
Total Assets | 22 | 22 | 23 | 24 | 26 | 24 | 29 | 35 | 39 | 34 | 90 | 112 | 122 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
5 | 2 | 2 | 0 | 2 | -2 | -4 | 10 | 4 | 0 | -8 | 7 | |
-0 | -0 | -0 | -0 | -0 | -0 | -0 | -14 | -5 | -2 | -2 | -4 | |
-2 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 0 | |
Net Cash Flow | 2 | 2 | 2 | 0 | 2 | -2 | -4 | -4 | -0 | -2 | 1 | 3 |
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 | 174 | 98 | 38 | 71 | 71 | 170 | 275 | 87 | 88 | 47 | 55 | 66 |
Inventory Days | 159 | 115 | 110 | 188 | 123 | 97 | 97 | 54 | 44 | 22 | 130 | 116 |
Days Payable | 110 | 9 | 10 | 70 | 68 | 22 | 220 | 178 | 196 | 70 | 68 | 54 |
Cash Conversion Cycle | 223 | 204 | 138 | 190 | 127 | 245 | 152 | -36 | -65 | -1 | 117 | 128 |
Working Capital Days | 204 | 133 | 72 | 96 | 81 | 181 | 221 | 28 | -135 | -113 | 83 | 83 |
ROCE % | -0% | 9% | 3% | 5% | 12% | 7% | 7% | 2% | -17% | -16% | 8% | 21% |
Documents
Announcements
-
Compliance Certificate Under 7 (3) Of SEBI (LODR) Reg, 2015
19 Apr - With reference to the above stated subject, please find enclosed herewith Compliance Certificate under Reg 7 (3) of SEBI (LODR) Reg, 2015 for the financial …
- Submission Of Certificate Under Regulation 40(9) Of SEBI(LODR)Reg, 2015 For The Financial Year Ended 31St March, 2024 5 Apr
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
3 Apr - In Compliance with the Regulation 74 (5) of SEBI(Depositories and Participants)Regulations, 2018 we are enclosing herewith a copy of the certificate received from NSDL Database …
- Closure of Trading Window 27 Mar
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
10 Feb - In terms of Reg 30 and 47 of the SEBI (LODR) 2015 the company has published its unaudited financial results for the third quarter ended …
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
Revenue Breakup
Presently, industrial electronics accounts for ~63% of revenues and computer programming, consultancy and related activities account for ~34% of revenues.[1]