Dhatre Udyog Ltd
Incorporated in 1996, Dhatre Udyog Ltd is a manufacturer of diverse range of Iron & steel products.[1]
- Market Cap ₹ 264 Cr.
- Current Price ₹ 24.2
- High / Low ₹ 31.7 / 8.10
- Stock P/E 25.2
- Book Value ₹ 5.97
- Dividend Yield 0.00 %
- ROCE 16.3 %
- ROE 12.0 %
- Face Value ₹ 1.00
Pros
- Company has reduced debt.
- Company is almost debt free.
- Company is expected to give good quarter
- Company has delivered good profit growth of 22.8% CAGR over last 5 years
- Debtor days have improved from 532 to 129 days.
Cons
- Stock is trading at 4.06 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
- The company has delivered a poor sales growth of -32.7% over past five years.
- Earnings include an other income of Rs.11.2 Cr.
* 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: Steel Industry: Steel - Medium / Small
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
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 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
372 | 474 | 576 | 596 | 503 | 774 | 777 | 752 | 359 | 78 | 12 | 107 | 179 | |
370 | 465 | 566 | 586 | 490 | 756 | 758 | 735 | 386 | 135 | 11 | 100 | 175 | |
Operating Profit | 2 | 8 | 11 | 10 | 13 | 18 | 19 | 17 | -27 | -57 | 1 | 7 | 4 |
OPM % | 1% | 2% | 2% | 2% | 3% | 2% | 2% | 2% | -8% | -73% | 7% | 7% | 2% |
7 | 2 | 4 | 4 | 1 | 1 | 2 | 3 | 4 | 5 | 102 | 3 | 11 | |
Interest | 7 | 9 | 12 | 11 | 12 | 16 | 17 | 16 | 23 | 27 | 0 | 0 | -0 |
Depreciation | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 |
Profit before tax | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | -48 | -80 | 102 | 9 | 15 |
Tax % | 33% | 33% | 31% | 34% | 33% | 34% | 40% | 36% | 35% | 34% | 35% | 28% | |
1 | 1 | 2 | 2 | 1 | 2 | 2 | 2 | -31 | -53 | 67 | 7 | 10 | |
EPS in Rs | 1.98 | 1.59 | 2.18 | 2.12 | 0.19 | 0.21 | 0.18 | 0.21 | -2.87 | -4.86 | 6.12 | 0.61 | 0.96 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | -14% |
5 Years: | -33% |
3 Years: | -33% |
TTM: | 168% |
Compounded Profit Growth | |
---|---|
10 Years: | 19% |
5 Years: | 23% |
3 Years: | 30% |
TTM: | 104% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 55% |
3 Years: | 112% |
1 Year: | 132% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
Last Year: | 12% |
Balance Sheet
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 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 6 | 7 | 7 | 7 | 7 | 11 | 11 | 11 | 11 | 11 | 1 | 11 | 11 |
Reserves | 12 | 14 | 16 | 18 | 19 | 28 | 30 | 32 | -0 | -53 | 49 | 50 | 54 |
58 | 90 | 85 | 81 | 85 | 107 | 115 | 122 | 239 | 204 | 3 | 1 | 0 | |
33 | 29 | 73 | 67 | 61 | 99 | 100 | 132 | 8 | 25 | 1 | 1 | 3 | |
Total Liabilities | 109 | 140 | 181 | 173 | 173 | 245 | 255 | 297 | 258 | 186 | 53 | 63 | 68 |
8 | 10 | 10 | 10 | 11 | 12 | 19 | 21 | 23 | 15 | 9 | 9 | 9 | |
CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 0 | 0 | 0 | 0 | 0 |
Investments | 1 | 1 | 1 | 3 | 3 | 4 | 2 | 2 | 1 | 0 | 0 | 0 | 20 |
100 | 130 | 170 | 160 | 159 | 230 | 234 | 272 | 234 | 171 | 44 | 54 | 38 | |
Total Assets | 109 | 140 | 181 | 173 | 173 | 245 | 255 | 297 | 258 | 186 | 53 | 63 | 68 |
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 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-10 | -15 | 17 | 12 | 6 | -11 | 7 | 20 | -103 | 31 | -0 | -2 | |
-11 | -6 | 1 | -2 | 2 | -4 | -4 | -11 | 9 | 31 | -0 | -0 | |
21 | 26 | -17 | -15 | -7 | 17 | -5 | -10 | 93 | -63 | 1 | 3 | |
Net Cash Flow | 0 | 5 | 0 | -5 | 1 | 3 | -1 | -0 | -2 | -0 | 0 | 0 |
Ratios
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 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 57 | 45 | 58 | 52 | 73 | 64 | 83 | 105 | 178 | 517 | 950 | 129 |
Inventory Days | 29 | 37 | 29 | 32 | 29 | 28 | 10 | 9 | 14 | 8 | 30 | |
Days Payable | 31 | 21 | 43 | 37 | 41 | 47 | 45 | 62 | 4 | 10 | 2 | |
Cash Conversion Cycle | 55 | 60 | 44 | 46 | 62 | 46 | 48 | 52 | 188 | 514 | 950 | 157 |
Working Capital Days | 56 | 63 | 49 | 48 | 60 | 52 | 56 | 56 | 193 | 480 | 1,093 | 160 |
ROCE % | 11% | 13% | 13% | 12% | 15% | 14% | 12% | -12% | -28% | 0% | 16% |
Documents
Announcements
- Compliance Under Reg 40(10) Of The SEBI (LODR) Reg, 2015 For The Financial Year Ended 31St March, 2024 2d
- Format of the Initial Disclosure to be made by an entity identified as a Large Corporate : Annexure A 2d
-
Compliance Certificate Pursuant To Reg 7(3) Of The SEBI(LODR)Reg 2015
18 Apr - Compliance Certificate pursuant to Reg 7(3) of the SEBI(LODR) Reg, 2015 for the financial year ended 31st March, 2024.
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
12 Apr - D&P) Reg, 2018 we enclose herewith a copy of the Certificate received from M/s Bigshare Services Private Limited, the Registrar and Share Transfer Agent of …
- Disclosure Under Regulation 30 Of The SEBI (LODR) Regulations, 2015 ('SEBI Listing Regulations') 5 Apr
Business Overview:[1]
DUL is a Secondary Steel Producer and manufacturer of TMT bars including Rebars, MS Grade Angels, Flats, Squares, Rounds, different sized wire rod coils