Danlaw Technologies India Ltd

danlawtechnologies.com BSE: 532329
About [ edit ]

Danlaw Techs. India is engaged in the business of providing engineering and software development consulting services, Industrial electronics.

Website BSE
  • 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
Edit ratios

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

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
7.22 8.05 14.50 15.38 16.78 14.94 12.20 11.00 16.71 10.20 23.57 35.21
6.92 7.80 15.07 16.00 16.70 14.66 13.95 14.41 16.07 11.56 21.58 31.02
Operating Profit 0.30 0.25 -0.57 -0.62 0.08 0.28 -1.75 -3.41 0.64 -1.36 1.99 4.19
OPM % 4.16% 3.11% -3.93% -4.03% 0.48% 1.87% -14.34% -31.00% 3.83% -13.33% 8.44% 11.90%
Other Income 0.29 0.34 0.02 0.09 0.40 0.32 0.34 0.26 0.31 0.25 0.30 0.35
Interest -0.00 -0.00 -0.00 0.02 -0.00 0.01 0.03 0.09 0.32 0.12 0.16 0.26
Depreciation 0.05 0.11 0.38 0.39 0.25 0.41 0.46 0.45 1.89 0.72 1.01 1.08
Profit before tax 0.54 0.48 -0.93 -0.94 0.23 0.18 -1.90 -3.69 -1.26 -1.95 1.12 3.20
Tax % 25.93% 35.42% -13.98% 45.74% -47.83% 27.78% 25.26% 31.17% -9.52% 27.69% 33.93% 24.69%
Net Profit 0.40 0.31 -1.06 -0.40 0.77 0.23 -1.27 -2.15 -1.35 -1.26 0.30 1.59
EPS in Rs 1.08 0.84 -2.86 -1.08 2.08 0.62 -3.43 -5.80 -3.64 -3.40 0.81 4.29
Raw PDF

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

Corporate actions
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

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
49.92 49.92 49.92 49.92 49.92 49.92 49.92 49.92 49.92 49.92 49.92 49.92
0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00
1.16 1.16 1.16 1.16 1.16 1.16 1.16 1.16 1.16 1.16 1.16 1.16
48.92 48.92 48.92 48.92 48.92 48.92 48.91 48.92 48.92 48.92 48.92 48.92

Documents

Recent announcements


View all

Annual reports