Data Patterns (India) Ltd

Data Patterns (India) Ltd

₹ 2,060 1.15%
21 Feb 4:12 p.m.
About

Data Patterns (India) Limited is one of the fastest-growing companies in the Defence and Aerospace Electronics sector in India. It is among the few vertically integrated defence
and aerospace electronics solutions providers
catering to the indigenously developed defence products industry. It is focused on in-house development and manufacturing facilities led by innovation and design and development efforts. It is in the business for over 35 years. It has supplied products catering to all the platforms, viz., space, air, land and sea, including products for LCA-Tejas, LightUtility Helicopter, BrahMos missile.

Key Points

Leading Defence Oriented Company
Data Patterns cater to the entire spectrum of defence and aerospace platforms like space, air, land, sea and under-sea. It has design capabilities across the entire spectrum of strategic aerospace and defence electronics solutions including processors, power, radio frequency and microwave equipment, embedded software and firmware and mechanical engineering. [1]

  • Market Cap 11,521 Cr.
  • Current Price 2,060
  • High / Low 2,485 / 1,179
  • Stock P/E 69.4
  • Book Value 215
  • Dividend Yield 0.22 %
  • ROCE 19.6 %
  • ROE 14.2 %
  • Face Value 2.00

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company has delivered good profit growth of 151% CAGR over last 5 years
  • Company has been maintaining a healthy dividend payout of 19.9%

Cons

  • Stock is trading at 9.60 times its book value
  • Company has high debtors of 308 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.

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
22 157 37 59 44 171 68 88 112 185 90 108 140
22 68 20 39 28 83 47 58 65 112 62 68 79
Operating Profit 0 89 17 21 16 87 21 30 47 73 28 41 60
OPM % 2% 56% 46% 35% 36% 51% 31% 34% 42% 40% 31% 38% 43%
1 1 0 0 1 3 2 2 2 4 12 11 11
Interest 4 3 2 3 3 4 2 1 2 3 2 2 2
Depreciation 1 1 1 2 2 2 2 2 2 2 3 3 3
Profit before tax -4 85 14 17 12 85 19 29 45 72 35 46 66
Tax % -2% 22% 27% 23% 25% 27% 27% 27% 25% 23% 26% 27% 22%
-4 66 10 13 9 62 14 21 33 55 26 34 51
EPS in Rs -25.89 388.05 60.60 2.76 1.73 11.88 2.74 4.06 6.42 9.89 4.61 6.04 9.10
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
63 50 42 49 57 131 156 224 311 453 523
46 39 35 40 48 106 113 132 170 282 321
Operating Profit 17 11 7 9 9 26 43 92 141 172 202
OPM % 27% 22% 16% 18% 16% 19% 28% 41% 45% 38% 39%
1 1 2 0 0 1 4 3 4 9 38
Interest 5 5 5 5 5 11 13 14 11 8 9
Depreciation 2 3 3 3 3 6 5 6 7 8 11
Profit before tax 10 4 1 1 1 10 28 75 127 165 219
Tax % 33% 36% 1% 35% -23% 26% 26% 25% 26% 25%
7 3 1 1 1 8 21 56 94 124 166
EPS in Rs 40.36 15.30 4.71 4.18 7.35 45.30 123.84 326.86 18.11 22.15 29.64
Dividend Payout % 5% 13% 42% 48% 0% 0% 0% 20% 19% 20%
Compounded Sales Growth
10 Years: %
5 Years: 52%
3 Years: 43%
TTM: 19%
Compounded Profit Growth
10 Years: %
5 Years: 151%
3 Years: 81%
TTM: 27%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: 63%
Return on Equity
10 Years: %
5 Years: 18%
3 Years: 19%
Last Year: 14%

Balance Sheet

Figures in Rs. Crores

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 2 2 2 2 2 2 2 10 11 11
Reserves 100 102 102 103 104 131 152 206 564 1,156 1,190
34 38 38 35 32 60 61 37 9 2 3
13 15 15 13 17 84 81 84 123 265 270
Total Liabilities 149 157 157 152 154 277 295 329 707 1,435 1,475
32 29 26 24 23 36 33 33 47 112 121
CWIP 0 0 0 0 0 0 0 0 17 1 0
Investments 7 7 7 7 7 0 0 0 0 56 246
109 120 123 121 124 241 262 295 642 1,266 1,107
Total Assets 149 157 157 152 154 277 295 329 707 1,435 1,475

Cash Flows

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
13 1 6 9 11 -4 13 43 52 -17
-1 -1 -0 -0 -2 0 1 9 -120 -383
-11 -2 -6 -8 -8 2 -14 -45 236 438
Net Cash Flow 1 -1 0 -0 0 -2 1 7 168 38

Ratios

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 247 344 424 400 418 287 270 254 233 308
Inventory Days 480 906 1,377 1,350 1,044 646 517 382 508 412
Days Payable 31 164 197 145 148 118 112 62 162 92
Cash Conversion Cycle 695 1,086 1,604 1,606 1,315 815 675 574 579 628
Working Capital Days 569 774 940 797 687 424 367 335 290 411
ROCE % 7% 4% 4% 4% 13% 20% 39% 33% 20%

Shareholding Pattern

Numbers in percentages

15 Recently
Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
45.62% 45.62% 45.62% 45.76% 45.76% 42.41% 42.41% 42.41% 42.41%
1.27% 1.48% 1.43% 1.60% 2.30% 5.08% 5.32% 7.17% 6.74%
9.18% 8.01% 8.25% 9.24% 7.90% 11.64% 11.11% 9.55% 9.15%
43.93% 44.89% 44.70% 43.40% 44.03% 40.88% 41.15% 40.88% 41.71%
No. of Shareholders 1,12,1501,09,17196,92790,39792,52193,5511,05,2771,19,5551,29,610

* 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

Concalls