Danlaw Technologies India Ltd
Danlaw Technologies India Ltd is in the business of providing engineering and software development consulting services, Industrial electronics.
Its wholly owned subsidiary Danlaw Technologies Inc, was incorporated in 2011 to market engineering and information technology services to customers of USA.[1]
- Market Cap ₹ 958 Cr.
- Current Price ₹ 1,968
- High / Low ₹ 2,310 / 622
- Stock P/E 43.1
- Book Value ₹ 119
- Dividend Yield 0.00 %
- ROCE 40.2 %
- ROE 47.4 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company has delivered good profit growth of 135% CAGR over last 5 years
- Company has a good return on equity (ROE) track record: 3 Years ROE 30.5%
- Company's median sales growth is 26.2% of last 10 years
Cons
- Stock is trading at 16.5 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
- 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
Sector: Electronics Industry: Electronics - Components
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
9 | 8 | 9 | 11 | 11 | 18 | 26 | 15 | 28 | 122 | 167 | 211 | |
8 | 9 | 8 | 9 | 11 | 17 | 26 | 19 | 30 | 115 | 147 | 175 | |
Operating Profit | 1 | -0 | 0 | 2 | 1 | 1 | 0 | -3 | -2 | 6 | 20 | 36 |
OPM % | 10% | -5% | 3% | 15% | 6% | 6% | 0% | -21% | -9% | 5% | 12% | 17% |
1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 5 | 1 | 0 | |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 4 | 2 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 4 | 7 | 4 |
Profit before tax | 2 | 1 | 1 | 3 | 2 | 2 | 0 | -4 | -4 | 5 | 10 | 30 |
Tax % | 32% | 35% | 20% | 32% | 222% | 30% | 29% | 24% | 27% | 14% | 31% | 26% |
1 | 0 | 1 | 2 | -2 | 1 | 0 | -3 | -3 | 4 | 7 | 22 | |
EPS in Rs | 3.39 | 1.08 | 2.53 | 5.11 | -5.27 | 3.02 | 0.84 | -8.82 | -7.26 | 11.54 | 14.88 | 45.64 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 38% |
5 Years: | 52% |
3 Years: | 96% |
TTM: | 26% |
Compounded Profit Growth | |
---|---|
10 Years: | 50% |
5 Years: | 135% |
3 Years: | 117% |
TTM: | 206% |
Stock Price CAGR | |
---|---|
10 Years: | 67% |
5 Years: | 88% |
3 Years: | 89% |
1 Year: | 167% |
Return on Equity | |
---|---|
10 Years: | 11% |
5 Years: | 17% |
3 Years: | 31% |
Last Year: | 47% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 |
Reserves | 18 | 19 | 19 | 21 | 19 | 20 | 20 | 17 | 15 | 23 | 31 | 53 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 31 | 38 | 30 | |
0 | 0 | 1 | 1 | 1 | 5 | 10 | 16 | 15 | 31 | 39 | 45 | |
Total Liabilities | 22 | 23 | 24 | 26 | 24 | 29 | 35 | 39 | 34 | 90 | 112 | 133 |
1 | 1 | 1 | 1 | 1 | 1 | 1 | 8 | 7 | 30 | 34 | 31 | |
CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 3 | 3 | 3 | 3 | 3 | 3 | 16 | 16 | 16 | 0 | 0 | 0 |
18 | 18 | 20 | 22 | 20 | 25 | 18 | 16 | 11 | 61 | 79 | 102 | |
Total Assets | 22 | 23 | 24 | 26 | 24 | 29 | 35 | 39 | 34 | 90 | 112 | 133 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
2 | 2 | 0 | 2 | -2 | -4 | 10 | 4 | 0 | -8 | 7 | 24 | |
-0 | -0 | -0 | -0 | -0 | -0 | -14 | -5 | -2 | -2 | -4 | -1 | |
-0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 0 | -7 | |
Net Cash Flow | 2 | 2 | 0 | 2 | -2 | -4 | -4 | -0 | -2 | 1 | 3 | 15 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 98 | 38 | 71 | 71 | 170 | 275 | 87 | 88 | 47 | 55 | 66 | 60 |
Inventory Days | 115 | 110 | 188 | 123 | 97 | 97 | 54 | 44 | 22 | 130 | 116 | 117 |
Days Payable | 9 | 10 | 70 | 68 | 22 | 220 | 178 | 196 | 70 | 68 | 54 | 65 |
Cash Conversion Cycle | 204 | 138 | 190 | 127 | 245 | 152 | -36 | -65 | -1 | 117 | 128 | 111 |
Working Capital Days | 133 | 72 | 96 | 81 | 181 | 221 | 28 | -135 | -113 | 83 | 83 | 72 |
ROCE % | 9% | 3% | 5% | 12% | 7% | 7% | 2% | -17% | -16% | 8% | 21% |
Documents
Announcements
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
10h - In compliance with the Regulation 74 (5) of SEBI (Depositories and Participants) Reg 2018, we are enclosing herewith a copy of the certificate received from …
- Closure of Trading Window 27 Jun
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
30 May - In terms of Reg 24A of the SEBI(LODR)Reg, 2025, we are submitting herewith the Secretarial Compliance Report of the Company for the financial year ended …
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
27 May - In terms of Reg 30 and 47 of SEBI (LODR) Regulations, 2015 the company has published its financial results for the quarter and year ended …
- Audited Financial Results For The 4Th Quarter And Year Ended 31St March, 2024 25 May
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
Revenue Breakup
Presently, industrial electronics accounts for ~63% of revenues and computer programming, consultancy and related activities account for ~34% of revenues.[1]