Danlaw Technologies India Ltd
Danlaw Techs. India is engaged in the business of providing engineering and software development consulting services, Industrial electronics.
- Market Cap ₹ 113 Cr.
- Current Price ₹ 304
- High / Low ₹ 304 / 25.1
- Stock P/E
- Book Value ₹ 57.3
- Dividend Yield 0.00 %
- ROCE -23.6 %
- ROE -18.7 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
- Company is expected to give good quarter
- Debtor days have improved from 153.62 to 93.36 days.
Cons
- Stock is trading at 5.30 times its book value
- Company has a low return on equity of -4.73% for last 3 years.
- Company's cost of borrowing seems high
Peer comparison
Sector: IT - Software Industry: Computers - Software - Converts
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
7.04 | 6.17 | 7.70 | 9.18 | 12.33 | 12.68 | 11.36 | 11.03 | 13.02 | 19.58 | 54.70 | 54.85 | 85.69 | |
9.27 | 6.88 | 8.03 | 9.51 | 10.08 | 11.00 | 10.31 | 9.40 | 11.83 | 18.10 | 55.37 | 58.98 | 80.23 | |
Operating Profit | -2.23 | -0.71 | -0.33 | -0.33 | 2.25 | 1.68 | 1.05 | 1.63 | 1.19 | 1.48 | -0.67 | -4.13 | 5.46 |
OPM % | -31.68% | -11.51% | -4.29% | -3.59% | 18.25% | 13.25% | 9.24% | 14.78% | 9.14% | 7.56% | -1.22% | -7.53% | 6.37% |
Other Income | -11.10 | 0.77 | 0.80 | 0.93 | 0.02 | 1.22 | 1.87 | 1.39 | 1.09 | 0.73 | 0.85 | 1.23 | 1.21 |
Interest | 0.10 | 0.23 | 0.22 | 0.09 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.20 | 0.56 | 0.86 |
Depreciation | 0.26 | 0.18 | 0.17 | 0.18 | 0.18 | 0.23 | 0.26 | 0.22 | 0.19 | 0.19 | 1.12 | 3.20 | 4.70 |
Profit before tax | -13.69 | -0.35 | 0.08 | 0.33 | 2.08 | 2.66 | 2.65 | 2.78 | 2.07 | 2.00 | -1.14 | -6.66 | 1.11 |
Tax % | 20.82% | 25.71% | 325.00% | -39.39% | 34.13% | 36.47% | 28.68% | 31.65% | 176.33% | 28.50% | 20.18% | 21.92% | |
Net Profit | -10.84 | -0.26 | -0.18 | 0.46 | 1.37 | 1.69 | 1.88 | 1.90 | -1.57 | 1.44 | -0.49 | -4.53 | -0.72 |
EPS in Rs | -29.14 | -0.70 | -0.48 | 1.24 | 3.68 | 4.54 | 5.05 | 5.11 | -4.22 | 3.88 | -1.32 | -12.22 | -1.94 |
Dividend Payout % | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | 24% |
5 Years: | 37% |
3 Years: | 62% |
TTM: | 56% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
TTM: | 70% |
Stock Price CAGR | |
---|---|
10 Years: | 37% |
5 Years: | 30% |
3 Years: | 49% |
1 Year: | 900% |
Return on Equity | |
---|---|
10 Years: | 1% |
5 Years: | -3% |
3 Years: | -5% |
Last Year: | -19% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Sep 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
3.72 | 3.72 | 3.72 | 3.72 | 3.72 | 3.72 | 3.72 | 3.72 | 3.72 | 3.71 | 3.71 | 3.71 | 3.71 | |
Reserves | 16.79 | 15.46 | 15.09 | 15.32 | 16.77 | 18.56 | 20.15 | 21.09 | 21.05 | 22.38 | 22.42 | 18.51 | 17.54 |
Borrowings | 1.78 | 2.66 | 2.61 | 0.04 | 0.02 | 0.01 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | 3.30 | 1.88 |
2.94 | 2.99 | 1.50 | 1.52 | 0.49 | 0.48 | 1.02 | 0.99 | 1.20 | 5.24 | 30.31 | 41.29 | 50.43 | |
Total Liabilities | 25.23 | 24.83 | 22.92 | 20.60 | 21.00 | 22.77 | 24.89 | 25.80 | 25.97 | 31.33 | 56.44 | 66.81 | 73.56 |
2.35 | 2.09 | 2.04 | 2.25 | 1.12 | 1.37 | 0.78 | 0.67 | 0.69 | 0.90 | 12.43 | 24.14 | 22.56 | |
CWIP | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | 0.06 | -0.00 | 0.03 |
Investments | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | 2.96 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 |
22.88 | 22.74 | 20.88 | 18.35 | 19.88 | 21.40 | 24.11 | 22.17 | 25.28 | 30.43 | 43.95 | 42.67 | 50.97 | |
Total Assets | 25.23 | 24.83 | 22.92 | 20.60 | 21.00 | 22.77 | 24.89 | 25.80 | 25.97 | 31.33 | 56.44 | 66.81 | 73.56 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
5.21 | 2.34 | 2.64 | 0.32 | 2.31 | -0.86 | -4.12 | 11.69 | 8.07 | ||||
-0.22 | -0.06 | -0.39 | -0.13 | -0.12 | -0.21 | -5.04 | -13.65 | -9.46 | ||||
-2.58 | -0.01 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | ||||
Net Cash Flow | 2.41 | 2.27 | 2.25 | 0.19 | 2.19 | -1.07 | -9.16 | -1.96 | -1.39 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
ROCE % | -7.09% | -0.54% | 1.39% | 2.12% | 16.17% | 12.43% | 8.58% | 11.50% | 8.43% | 7.94% | -3.60% | -23.62% |
Debtor Days | 429.81 | 488.64 | 307.64 | 99.40 | 81.41 | 77.72 | 171.90 | 71.48 | 149.14 | 263.40 | 104.10 | 93.36 |
Inventory Turnover | 0.83 | 0.20 | 3.67 | 2.86 | 2.73 | 3.53 | 2.37 | 2.92 | 3.64 | 6.08 | 5.04 | 2.94 |
Documents
Recent announcements
- Shareholding for the Period Ended March 31, 2021 7 Apr
- Compliance Certificate Under Regulation 7 (3) Of SEBI (Listing Obligations And Disclosure Requirements) Regulations, 2015 6 Apr
- Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018 6 Apr
- Statement Of Investor Complaints For The Quarter Ended March 2021 5 Apr
- Announcement under Regulation 30 (LODR)-Newspaper Publication 15 Feb
View all