Danube Industries Ltd

Danube Industries Ltd

₹ 4.61 -4.95%
28 Mar - close price
About

Incorporated in 1980, Danube Industries Ltd is in the business of IT & Electronics Megastore

New Website : https://danubeindustries.com/

Key Points

Product & Services:[1][2]
a) IT & Hardware: Hardware engineering, Printer & scanners, Ink & Toner, Desktop, Laptop, Tablets, Monitors, Home Appliances
b) Peripherals: Networking Product, Laptop Barebones, Gaming Devices, Security Devices, Graphic Card
c) Security & CCTV Devices: Antivirus, Firewall, CCTV, VDP, Projectors
d) Networking Products: Wires & Cables, P&L Devices, Circuits
e) POS System: Cloud based POS, Retail POS, ERP Integration

  • Market Cap 27.7 Cr.
  • Current Price 4.61
  • High / Low 11.9 / 4.61
  • Stock P/E 18.3
  • Book Value 2.73
  • Dividend Yield 0.00 %
  • ROCE 5.73 %
  • ROE 5.22 %
  • Face Value 2.00

Pros

  • Company is expected to give good quarter
  • Debtor days have improved from 184 to 127 days.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Promoter holding is low: 38.9%
  • Company has a low return on equity of 5.63% over last 3 years.
  • Company might be capitalizing the interest cost
  • Working capital days have increased from 42.4 days to 78.6 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

Sector: Trading Industry: Trading

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
10.19 12.22 7.06 10.09 11.21 10.36 10.53 15.95 12.19 30.44 16.14 23.03 16.27
9.98 12.17 6.86 9.94 11.04 10.52 10.23 15.56 12.00 29.89 15.34 21.93 15.51
Operating Profit 0.21 0.05 0.20 0.15 0.17 -0.16 0.30 0.39 0.19 0.55 0.80 1.10 0.76
OPM % 2.06% 0.41% 2.83% 1.49% 1.52% -1.54% 2.85% 2.45% 1.56% 1.81% 4.96% 4.78% 4.67%
-0.04 0.04 0.00 0.01 0.29 0.61 0.01 0.05 0.01 0.01 0.03 0.00 0.01
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.07 0.10 0.20 0.31 0.30 0.22
Depreciation 0.00 0.00 0.00 0.01 0.01 0.01 0.00 0.01 0.00 0.05 0.01 0.01 0.01
Profit before tax 0.17 0.09 0.20 0.15 0.45 0.44 0.30 0.36 0.10 0.31 0.51 0.79 0.54
Tax % 23.53% 11.11% 25.00% 26.67% 0.00% 34.09% 26.67% 25.00% 30.00% 41.94% 25.49% 25.32% 31.48%
0.12 0.07 0.15 0.11 0.45 0.28 0.22 0.27 0.08 0.19 0.38 0.58 0.36
EPS in Rs 0.02 0.01 0.03 0.02 0.09 0.05 0.04 0.04 0.01 0.03 0.06 0.10 0.06
Raw PDF

Profit & Loss

Figures in Rs. Crores

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
0.00 0.00 0.00 0.98 1.65 1.61 0.48 0.00 12.16 34.08 38.71 69.10 85.88
2.16 1.63 0.01 1.01 1.60 2.07 0.55 0.01 12.23 33.66 38.34 67.67 82.67
Operating Profit -2.16 -1.63 -0.01 -0.03 0.05 -0.46 -0.07 -0.01 -0.07 0.42 0.37 1.43 3.21
OPM % -3.06% 3.03% -28.57% -14.58% -0.58% 1.23% 0.96% 2.07% 3.74%
0.13 1.29 0.05 0.08 0.05 0.47 0.01 0.23 0.09 0.05 0.90 0.09 0.05
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.38 1.03
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.02 0.06 0.08
Profit before tax -2.03 -0.34 0.04 0.05 0.10 0.01 -0.06 0.22 0.02 0.46 1.24 1.08 2.15
Tax % 0.00% 0.00% 0.00% 0.00% 20.00% 0.00% 0.00% 18.18% 50.00% 23.91% 19.35% 30.56%
-2.03 -0.34 0.04 0.04 0.08 0.01 -0.06 0.19 0.01 0.35 0.99 0.76 1.51
EPS in Rs -0.72 -0.12 0.01 0.01 0.02 0.00 -0.01 0.04 0.00 0.07 0.16 0.13 0.25
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: %
5 Years: 170%
3 Years: 78%
TTM: 75%
Compounded Profit Growth
10 Years: 16%
5 Years: 71%
3 Years: 327%
TTM: 170%
Stock Price CAGR
10 Years: %
5 Years: 56%
3 Years: 43%
1 Year: -31%
Return on Equity
10 Years: 4%
5 Years: 5%
3 Years: 6%
Last Year: 5%

Balance Sheet

Figures in Rs. Crores

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 2.75 2.75 2.75 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 6.00 12.00
Reserves -1.34 -1.68 -1.64 -1.60 -1.52 -1.51 -1.57 -1.42 -1.40 -1.05 8.69 9.44 4.40
Preference Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.00 0.00
1.35 0.00 0.00 0.00 0.15 0.88 0.00 0.17 0.12 0.21 1.47 19.32 21.39
0.10 0.00 0.00 1.32 0.62 0.43 0.01 0.13 10.62 29.22 14.08 16.45 22.93
Total Liabilities 2.86 1.07 1.11 4.72 4.25 4.80 3.44 3.88 14.34 33.38 29.24 51.21 60.72
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.18 0.97 0.86 0.83
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 2.63 0.85 0.89 0.93 0.06 0.40 1.58 1.58 1.08 1.08 0.09 0.17 0.16
0.23 0.22 0.22 3.79 4.19 4.40 1.86 2.30 13.26 32.12 28.18 50.18 59.73
Total Assets 2.86 1.07 1.11 4.72 4.25 4.80 3.44 3.88 14.34 33.38 29.24 51.21 60.72

Cash Flows

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-2.05 -0.44 -0.01 0.34 -1.12 -0.36 -0.62 -0.16 1.86 -0.04 -3.35 -8.99
2.17 1.79 0.02 0.04 0.86 -0.34 -1.18 0.00 0.50 -0.19 0.18 0.02
-0.13 -1.35 0.00 -0.06 0.15 0.73 1.61 0.17 -1.72 -0.17 11.02 3.91
Net Cash Flow -0.01 0.00 0.01 0.31 -0.11 0.03 -0.19 0.00 0.65 -0.41 7.85 -5.07

Ratios

Figures in Rs. Crores

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 342.65 185.82 113.35 0.00 317.57 306.20 119.66 127.46
Inventory Days 0.00 0.00 0.00 0.00 0.30 10.78 47.21 37.64
Days Payable 321.50 319.69 125.90 87.68
Cash Conversion Cycle 342.65 185.82 113.35 0.00 -3.63 -2.71 40.97 77.42
Working Capital Days -67.04 165.91 276.58 1,345.94 -1.20 3.96 44.69 78.60
ROCE % -52.86% -17.75% 3.67% 2.22% 15.36% -4.75% -1.54% 3.90% -0.27% 11.68% 5.22% 5.73%

Shareholding Pattern

Numbers in percentages

3 Recently
Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
33.11% 33.11% 37.78% 37.78% 31.48% 34.37% 34.37% 34.37% 34.37% 38.89% 38.89% 38.89%
66.88% 66.88% 62.22% 62.22% 68.52% 65.63% 65.62% 65.64% 65.63% 61.10% 61.12% 61.11%
No. of Shareholders 3,4063,1432,7822,7174,3827,2676,9166,9196,8386,88711,20016,614

Documents