Delta Manufacturing Ltd

AI
Delta Manufact. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents
AI

Delta Manufacturing Ltd

₹ 57.1 2.15%
29 Sep - close price
deltamagnets.com BSE: 504286 NSE: DELTAMAGNT
About

Incorporated in 1982, Delta Manufacturing
Ltd manufactures hard ferrites and textiles.[1]

Key Points

Business Overview:[1]
a) DML manufactures and supply magnets to tier 1 suppliers of all the two wheeler, three wheeler, passenger vehicles, electronic components and aerospace OEMs in India and worldwide, through its magnet division.
b) It also undertakes design, manufacture
and supply of a wide range of garment trims
in India i.e. woven labels, heat transfers, fabric printed labels, elastic and non-elastic tapes primarily to major garment / textile companies
in India.

Website BSE NSE
  • Market Cap ₹ 61.9 Cr.
  • Current Price ₹ 57.1
  • High / Low ₹ 88.5 / 41.0
  • Stock P/E 28.4
  • Book Value ₹ 5.35
  • Dividend Yield 0.00 %
  • ROCE 6.94 %
  • ROE 21.4 %
  • Face Value ₹ 10.0
Edit ratios

Pros

Cons

  • Stock is trading at 10.7 times its book value
  • The company has delivered a poor sales growth of -2.70% over past five years.
  • Company has a low return on equity of -21.1% over last 3 years.
  • Company might be capitalizing the interest cost

* 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

Industrials Capital Goods Industrial Products Other Industrial Products

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
21.08 20.72 17.03 18.03 15.78 14.38 15.00 15.59 14.32 13.80 15.53 18.49 19.08
21.71 21.21 17.83 17.87 17.18 15.92 13.20 13.50 14.73 12.77 14.70 16.92 17.33
Operating Profit -0.63 -0.49 -0.80 0.16 -1.40 -1.54 1.80 2.09 -0.41 1.03 0.83 1.57 1.75
OPM % -2.99% -2.36% -4.70% 0.89% -8.87% -10.71% 12.00% 13.41% -2.86% 7.46% 5.34% 8.49% 9.17%
3.36 0.26 -0.37 -1.79 0.15 -0.05 -6.63 -1.40 0.33 -1.79 -3.77 -2.63 0.46
Interest 0.98 1.15 0.43 0.52 0.53 0.56 0.22 0.27 0.69 0.21 0.22 0.20 0.87
Depreciation 1.17 1.18 0.78 0.78 0.80 0.81 0.64 0.62 0.81 0.59 0.68 0.87 1.04
Profit before tax 0.58 -2.56 -2.38 -2.93 -2.58 -2.96 -5.69 -0.20 -1.58 -1.56 -3.84 -2.13 0.30
Tax % -1.72% -0.78% 1.68% -1.37% -0.39% 0.00% 2.28% -5.00% -1.90% -0.64% 13.28% -20.19% 0.00%
0.58 -2.54 -2.42 -2.90 -2.58 -2.96 -5.82 -0.19 -1.55 -1.55 -4.35 -1.70 0.30
EPS in Rs 0.53 -2.34 -2.23 -2.67 -2.38 -2.73 -5.36 -0.18 -1.43 -1.43 -4.01 -1.57 0.28
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
18.27 16.73 18.06 23.25 56.80 90.84 70.96 88.94 79.63 67.47 61.00 61.87 66.90
16.59 17.00 17.77 22.23 54.61 93.10 71.66 92.48 85.44 70.01 64.12 57.53 61.72
Operating Profit 1.68 -0.27 0.29 1.02 2.19 -2.26 -0.70 -3.54 -5.81 -2.54 -3.12 4.34 5.18
OPM % 9.20% -1.61% 1.61% 4.39% 3.86% -2.49% -0.99% -3.98% -7.30% -3.76% -5.11% 7.01% 7.74%
0.39 0.69 0.65 1.08 0.82 0.81 0.40 38.57 8.72 0.83 0.78 -9.85 -7.73
Interest 0.38 0.39 1.38 1.48 3.12 6.11 6.44 4.45 3.79 1.97 2.38 0.79 1.50
Depreciation 0.36 0.41 0.79 0.81 3.17 5.96 5.03 4.22 4.85 3.29 3.25 2.76 3.18
Profit before tax 1.33 -0.38 -1.23 -0.19 -3.28 -13.52 -11.77 26.36 -5.73 -6.97 -7.97 -9.06 -7.23
Tax % 20.30% -10.53% 2.44% -131.58% 1.83% 0.52% -25.74% 10.81% 37.35% -0.43% -0.63% 0.88%
1.06 -0.34 -1.26 0.06 -3.34 -13.59 -8.75 23.51 -7.86 -6.94 -7.92 -9.14 -7.30
EPS in Rs 1.64 -0.53 -1.95 0.09 -5.16 -12.52 -8.06 21.67 -7.24 -6.40 -7.30 -8.42 -6.73
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: 14%
5 Years: -3%
3 Years: -8%
TTM: 13%
Compounded Profit Growth
10 Years: 22%
5 Years: 18%
3 Years: 30%
TTM: 199%
Stock Price CAGR
10 Years: 5%
5 Years: 2%
3 Years: -14%
1 Year: -28%
Return on Equity
10 Years: -23%
5 Years: -29%
3 Years: -21%
Last Year: 21%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 6.47 6.47 6.47 6.47 6.47 10.85 10.85 10.85 10.85 10.85 10.85 10.85
Reserves 18.57 18.23 22.88 23.06 30.78 17.12 8.37 31.84 23.28 15.70 3.99 -5.04
11.73 12.76 9.58 11.81 53.02 58.85 61.23 47.39 40.19 39.85 28.11 39.95
4.64 5.52 9.83 11.98 31.34 25.86 29.51 25.33 30.53 28.44 24.85 26.20
Total Liabilities 41.41 42.98 48.76 53.32 121.61 112.68 109.96 115.41 104.85 94.84 67.80 71.96
16.58 17.31 20.75 20.50 48.71 49.92 45.92 43.69 49.80 47.03 30.86 36.23
CWIP 0.47 0.39 0.36 0.12 5.31 0.00 0.00 5.02 0.03 0.45 0.14 0.02
Investments 13.98 13.98 15.61 15.61 12.77 8.65 6.96 5.37 5.67 2.00 0.33 0.11
10.38 11.30 12.04 17.09 54.82 54.11 57.08 61.33 49.35 45.36 36.47 35.60
Total Assets 41.41 42.98 48.76 53.32 121.61 112.68 109.96 115.41 104.85 94.84 67.80 71.96

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
2.03 0.82 2.19 1.60 -8.47 -2.35 1.34 -6.42 2.37 1.74 1.06 0.64
-1.49 -1.39 -2.22 -2.43 -6.65 2.89 0.38 30.52 4.40 2.28 0.52 -9.75
-0.53 0.64 -0.04 0.84 16.87 -2.22 -1.69 -21.35 -9.59 -4.03 -1.43 9.44
Net Cash Flow 0.01 0.07 -0.07 0.01 1.76 -1.68 0.03 2.75 -2.82 -0.01 0.15 0.34
Free Cash Flow 1.31 -0.24 1.13 1.06 -15.16 -3.72 0.54 12.36 -0.37 -0.17 -0.76 -9.15
CFO/OP 133% -270% 783% 151% -377% 93% -213% 173% -42% -62% -34% 17%

Ratios

Standalone / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 95.50 122.39 106.10 84.77 180.38 102.74 135.28 110.89 95.25 103.33 88.74 88.79
Inventory Days 267.11 329.73 404.72 224.70 349.07 170.53 228.96 175.63 231.93 241.58 174.81 128.23
Days Payable 296.48 488.43 722.44 450.50 281.72 122.46 202.21 137.69 169.96 203.20 163.57 131.54
Cash Conversion Cycle 66.13 -36.30 -211.62 -141.02 247.73 150.81 162.03 148.82 157.22 141.71 99.97 85.48
Working Capital Days 63.33 55.20 -0.40 9.73 -103.20 -82.09 -176.89 -57.00 -78.61 -96.89 -87.48 -153.27
ROCE % 4.46% -0.13% 0.39% 3.21% -0.47% -8.57% -6.37% -8.47% -10.95% -7.11% -10.79% 6.94%

Insights

In beta
Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Foreign Exchange Earnings
₹ Lakhs

Log in to view insights

Please log in to see hidden values.

Login
Permanent Employees
number
Fabric Printed Labels Revenue
₹ Lakhs
Hard Ferrite Segment Revenue
₹ Lakhs
Textile Segment Revenue
₹ Lakhs
Woven Labels Revenue
₹ Lakhs
Soft Ferrite Segment Revenue
₹ Lakhs
Hard Ferrite Installed Capacity
MT/month

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

2 Recently
Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
72.08% 72.08% 72.12% 72.12% 72.12% 72.12% 72.12% 72.12% 72.12% 72.12% 72.12% 72.12%
0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08%
27.84% 27.84% 27.80% 27.81% 27.81% 27.79% 27.80% 27.80% 27.80% 27.80% 27.80% 27.80%
No. of Shareholders 14,72213,03012,74812,56612,57712,19912,16012,51012,24711,87011,69311,618

* 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

Announcements

Annual reports