Danlaw Technologies India Ltd
Incorporated in 1992, Danlaw Technologies India Ltd is in the business of providing engineering and software development consulting services, Industrial electronics[1]
- Market Cap ₹ 902 Cr.
- Current Price ₹ 1,853
- High / Low ₹ 2,310 / 622
- Stock P/E 40.6
- Book Value ₹ 119
- Dividend Yield 0.00 %
- ROCE 40.2 %
- ROE 47.4 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company has delivered good profit growth of 135% CAGR over last 5 years
- Company has a good return on equity (ROE) track record: 3 Years ROE 30.5%
- Company's median sales growth is 26.2% of last 10 years
Cons
- Stock is trading at 15.6 times its book value
- 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
Sector: Electronics Industry: Electronics - Components
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
9 | 8 | 9 | 11 | 11 | 18 | 26 | 15 | 28 | 122 | 167 | 211 | |
8 | 9 | 8 | 9 | 11 | 17 | 26 | 19 | 30 | 115 | 147 | 175 | |
Operating Profit | 1 | -0 | 0 | 2 | 1 | 1 | 0 | -3 | -2 | 6 | 20 | 36 |
OPM % | 10% | -5% | 3% | 15% | 6% | 6% | 0% | -21% | -9% | 5% | 12% | 17% |
1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 5 | 1 | 0 | |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 4 | 2 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 4 | 7 | 4 |
Profit before tax | 2 | 1 | 1 | 3 | 2 | 2 | 0 | -4 | -4 | 5 | 10 | 30 |
Tax % | 32% | 35% | 20% | 32% | 222% | 30% | 29% | -24% | -27% | 14% | 31% | 26% |
1 | 0 | 1 | 2 | -2 | 1 | 0 | -3 | -3 | 4 | 7 | 22 | |
EPS in Rs | 3.39 | 1.08 | 2.53 | 5.11 | -5.27 | 3.02 | 0.84 | -8.82 | -7.26 | 11.54 | 14.88 | 45.64 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 38% |
5 Years: | 52% |
3 Years: | 96% |
TTM: | 26% |
Compounded Profit Growth | |
---|---|
10 Years: | 50% |
5 Years: | 135% |
3 Years: | 117% |
TTM: | 206% |
Stock Price CAGR | |
---|---|
10 Years: | 67% |
5 Years: | 87% |
3 Years: | 92% |
1 Year: | 149% |
Return on Equity | |
---|---|
10 Years: | 11% |
5 Years: | 17% |
3 Years: | 31% |
Last Year: | 47% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 |
Reserves | 18 | 19 | 19 | 21 | 19 | 20 | 20 | 17 | 15 | 23 | 31 | 53 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 31 | 38 | 30 | |
0 | 0 | 1 | 1 | 1 | 5 | 10 | 16 | 15 | 31 | 39 | 45 | |
Total Liabilities | 22 | 23 | 24 | 26 | 24 | 29 | 35 | 39 | 34 | 90 | 112 | 133 |
1 | 1 | 1 | 1 | 1 | 1 | 1 | 8 | 7 | 30 | 34 | 31 | |
CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 3 | 3 | 3 | 3 | 3 | 3 | 16 | 16 | 16 | 0 | 0 | 0 |
18 | 18 | 20 | 22 | 20 | 25 | 18 | 16 | 11 | 61 | 79 | 102 | |
Total Assets | 22 | 23 | 24 | 26 | 24 | 29 | 35 | 39 | 34 | 90 | 112 | 133 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
2 | 2 | 0 | 2 | -2 | -4 | 10 | 4 | 0 | -8 | 7 | 24 | |
-0 | -0 | -0 | -0 | -0 | -0 | -14 | -5 | -2 | -2 | -4 | -1 | |
-0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 0 | -7 | |
Net Cash Flow | 2 | 2 | 0 | 2 | -2 | -4 | -4 | -0 | -2 | 1 | 3 | 15 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 98 | 38 | 71 | 71 | 170 | 275 | 87 | 88 | 47 | 55 | 66 | 60 |
Inventory Days | 115 | 110 | 188 | 123 | 97 | 97 | 54 | 44 | 22 | 130 | 116 | 117 |
Days Payable | 9 | 10 | 70 | 68 | 22 | 220 | 178 | 196 | 70 | 68 | 54 | 65 |
Cash Conversion Cycle | 204 | 138 | 190 | 127 | 245 | 152 | -36 | -65 | -1 | 117 | 128 | 111 |
Working Capital Days | 133 | 72 | 96 | 81 | 181 | 221 | 28 | -135 | -113 | 83 | 83 | 72 |
ROCE % | 9% | 3% | 5% | 12% | 7% | 7% | 2% | -17% | -16% | 8% | 21% | 40% |
Documents
Announcements
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
2 Jul - In compliance with the Regulation 74 (5) of SEBI (Depositories and Participants) Reg 2018, we are enclosing herewith a copy of the certificate received from …
- Closure of Trading Window 27 Jun
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
30 May - In terms of Reg 24A of the SEBI(LODR)Reg, 2025, we are submitting herewith the Secretarial Compliance Report of the Company for the financial year ended …
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
27 May - In terms of Reg 30 and 47 of SEBI (LODR) Regulations, 2015 the company has published its financial results for the quarter and year ended …
- Audited Financial Results For The 4Th Quarter And Year Ended 31St March, 2024 25 May
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
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.