Danlaw Technologies India Ltd

₹ 756 0.99%

13 Apr - 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 ₹ 368 Cr.
Current Price ₹ 756
High / Low ₹ 1,200 / 428
Stock P/E 72.5
Book Value ₹ 66.9
Dividend Yield 0.00 %
ROCE 8.22 %
ROE 7.11 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Debtor days have improved from 69.7 to 55.0 days.
Company's median sales growth is 20.5% of last 10 years

Cons

Stock is trading at 11.3 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 -3.82% over last 3 years.
Earnings include an other income of Rs.4.82 Cr.
Working capital days have increased from 38.4 days to 62.0 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

Industrials Capital Goods Industrial Manufacturing Industrial Products

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Sep 2019	Dec 2019	Mar 2020	Jun 2020	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022
	12.20	11.00	16.71	10.20	23.57	35.21	29.90	28.59	30.52	28.72	33.75	37.35	37.99
	13.95	14.41	16.07	11.56	21.71	31.02	28.50	27.51	28.11	27.72	32.37	34.88	34.59
Operating Profit	-1.75	-3.41	0.64	-1.36	1.86	4.19	1.40	1.08	2.41	1.00	1.38	2.47	3.40
OPM %	-14.34%	-31.00%	3.83%	-13.33%	7.89%	11.90%	4.68%	3.78%	7.90%	3.48%	4.09%	6.61%	8.95%
	0.34	0.26	0.31	0.25	0.43	0.35	0.39	0.30	0.28	0.29	3.86	0.40	0.27
Interest	0.03	0.09	0.32	0.12	0.16	0.26	0.37	0.34	0.40	0.44	0.45	0.68	0.80
Depreciation	0.46	0.45	1.89	0.72	1.01	1.08	1.12	1.03	1.16	1.03	0.89	1.03	1.10
Profit before tax	-1.90	-3.69	-1.26	-1.95	1.12	3.20	0.30	0.01	1.13	-0.18	3.90	1.16	1.77
Tax %	-25.26%	-31.17%	9.52%	-27.69%	33.93%	24.69%	143.33%	800.00%	-58.41%	322.22%	17.95%	25.00%	29.94%
	-1.42	-2.54	-1.38	-1.41	0.74	2.41	-0.13	-0.08	1.79	-0.75	3.20	0.86	1.24
EPS in Rs	-3.43	-5.80	-3.64	-3.40	0.81	4.29	-0.84	-1.27	3.86	-0.65	9.12	2.24	2.99
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	TTM
	8	9	12	13	11	11	13	20	55	55	99	122	138
	8	10	10	11	10	9	12	18	55	59	93	115	130
Operating Profit	-0	-0	2	2	1	2	1	1	-1	-4	6	6	8
OPM %	-4%	-4%	18%	13%	9%	15%	9%	8%	-1%	-8%	6%	5%	6%
	1	1	0	1	2	1	1	1	1	1	2	5	5
Interest	0	0	0	0	0	0	0	0	0	1	1	2	2
Depreciation	0	0	0	0	0	0	0	0	1	3	4	4	4
Profit before tax	0	0	2	3	3	3	2	2	-1	-7	3	5	7
Tax %	325%	-39%	34%	36%	29%	32%	176%	28%	-20%	-22%	40%	15%
	-0	0	1	2	2	2	-2	1	-1	-5	2	4	5
EPS in Rs	-0.48	1.24	3.68	4.54	5.05	5.11	-4.22	3.88	-1.32	-12.22	0.84	11.06	13.70
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	29%
5 Years:	56%
3 Years:	31%
TTM:	11%

Compounded Profit Growth
10 Years:	13%
5 Years:	25%
3 Years:	74%
TTM:	127%

Stock Price CAGR
10 Years:	25%
5 Years:	19%
3 Years:	20%
1 Year:	-14%

Return on Equity
10 Years:	2%
5 Years:	-1%
3 Years:	-4%
Last Year:	7%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Sep 2022
Equity Capital	4	4	4	4	4	4	4	4	4	4	4	4	4
Reserves	15	15	17	19	20	21	21	22	22	19	18	19	21
	3	0	0	0	0	0	0	0	0	3	9	12	32
	2	2	0	0	1	1	1	5	30	41	49	54	46
Total Liabilities	23	21	21	23	25	26	26	31	56	67	80	89	102
	2	2	1	1	1	1	1	1	12	24	29	30	39
CWIP	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments	0	0	0	0	0	3	0	0	0	0	0	0	0
	21	18	20	21	24	22	25	30	44	43	51	59	64
Total Assets	23	21	21	23	25	26	26	31	56	67	80	89	102

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022
	5	2	3	0	2	-1	-4	12	8	-0	6
	-0	-0	-0	-0	-0	-0	-5	-14	-9	-9	-9
	-3	-0	0	0	0	0	0	0	0	7	4
Net Cash Flow	2	2	2	0	2	-1	-9	-2	-1	-2	1
Free Cash Flow	5	2	2	0	2	-1	-5	10	-2	-7	0
CFO/OP	-1,579%	104%	157%	30%	142%	-34%	-249%	-1,831%	-196%	16%	83%

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022
Debtor Days	308	99	81	78	172	71	149	263	104	93	61	55
Inventory Days	111	165	122	121	188	123	97	97	125	132	83	130
Days Payable	133	122	25	20	105	68	26	224	190	186	71	80
Cash Conversion Cycle	286	142	178	179	255	127	220	137	40	39	73	105
Working Capital Days	210	119	101	99	185	81	156	295	86	17	36	62
ROCE %	1%	2%	16%	12%	9%	12%	8%	8%	-3%	-20%	11%	8%

Insights

In beta

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Revenue per Employee
₹ Lakhs

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

Please log in to see hidden values.

Revenue from Sale of Products
₹ Lakhs

Revenue from Sale of Services
₹ Lakhs

Total Permanent Employees
Number ・Standalone data

Trade Receivables Turnover
Ratio

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