Dhatre Udyog Ltd

Dhatre Udyog Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Dhatre Udyog Ltd

₹ 11.2 -0.80%
22 Nov - close price
dhatre.com BSE: 540080
About

Incorporated in 1996, Dhatre Udyog Ltd is a manufacturer of diverse range of Iron & steel products.[1]

Key Points

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

Website BSE
  • Market Cap ₹ 122 Cr.
  • Current Price ₹ 11.2
  • High / Low ₹ 31.7 / 10.9
  • Stock P/E 14.8
  • Book Value ₹ 6.45
  • Dividend Yield 0.00 %
  • ROCE 23.0 %
  • ROE 16.7 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company is expected to give good quarter
  • Company has delivered good profit growth of 38.0% CAGR over last 5 years
  • Debtor days have improved from 381 to 63.2 days.
  • Company's working capital requirements have reduced from 442 days to 71.6 days

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Promoter holding has decreased over last quarter: -8.78%
  • Earnings include an other income of Rs.6.72 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

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
2.06 3.36 4.50 5.10 14.66 42.43 44.91 40.35 38.92 54.33 74.15 53.41 33.67
2.55 2.86 2.53 3.12 12.79 40.64 43.52 38.30 40.06 52.67 72.16 52.34 33.27
Operating Profit -0.49 0.50 1.97 1.98 1.87 1.79 1.39 2.05 -1.14 1.66 1.99 1.07 0.40
OPM % -23.79% 14.88% 43.78% 38.82% 12.76% 4.22% 3.10% 5.08% -2.93% 3.06% 2.68% 2.00% 1.19%
0.05 0.05 101.49 0.02 0.04 0.15 2.75 0.86 4.08 3.51 3.15 0.02 0.04
Interest 0.01 0.01 -0.07 0.06 0.06 0.06 -0.08 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.28 0.28 -0.28 0.13 0.18 0.16 0.16 0.15 0.15 0.15 0.15 0.15 0.15
Profit before tax -0.73 0.26 103.81 1.81 1.67 1.72 4.06 2.76 2.79 5.02 4.99 0.94 0.29
Tax % 352.05% -473.08% 24.55% 27.62% 27.54% 27.91% 27.83% 27.90% 31.18% 27.89% 27.25% 24.47% 13.79%
-3.30 1.49 78.32 1.30 1.20 1.24 2.93 1.99 1.92 3.62 3.64 0.71 0.25
EPS in Rs -0.30 0.14 7.18 2.36 0.11 0.11 0.27 0.18 0.18 0.33 0.33 0.07 0.02
Raw PDF

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 TTM
474 576 596 503 774 777 752 359 78 12 107 208 216
465 566 586 490 756 758 735 386 135 11 100 203 210
Operating Profit 9 11 10 13 18 19 17 -27 -57 1 7 5 5
OPM % 2% 2% 2% 3% 2% 2% 2% -8% -73% 7% 7% 2% 2%
2 4 4 1 1 2 3 4 5 102 3 12 7
Interest 9 12 11 12 16 17 16 23 27 0 0 0 0
Depreciation 0 1 1 1 1 1 1 2 1 1 1 1 1
Profit before tax 2 2 2 2 3 3 3 -48 -80 102 9 16 11
Tax % 33% 31% 34% 33% 34% 40% 36% -35% -34% 35% 28% 28%
1 1 1 1 2 2 2 -31 -53 67 7 11 8
EPS in Rs 1.60 2.03 1.89 0.17 0.19 0.16 0.20 -2.87 -4.86 6.12 0.61 1.03 0.75
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: -10%
5 Years: -23%
3 Years: 39%
TTM: 29%
Compounded Profit Growth
10 Years: 25%
5 Years: 38%
3 Years: 30%
TTM: 2%
Stock Price CAGR
10 Years: %
5 Years: 39%
3 Years: 121%
1 Year: -53%
Return on Equity
10 Years: %
5 Years: %
3 Years: 14%
Last Year: 17%

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 Sep 2024
Equity Capital 7 7 7 7 11 11 11 11 11 0.55 11 11 11
Reserves 14 16 17 18 28 29 31 -0 -53 49 50 60 59
90 85 81 85 107 115 122 239 204 3 1 0 0
29 73 67 61 99 100 132 8 25 1 1 6 5
Total Liabilities 140 181 173 172 245 255 296 258 186 53 63 76 75
10 10 10 11 12 19 21 23 15 9 9 9 9
CWIP 0 0 0 0 0 1 2 0 0 0 0 0 0
Investments 1 1 2 2 3 2 2 1 0 0 0 18 17
130 170 160 159 230 234 272 234 171 44 54 49 50
Total Assets 140 181 173 172 245 255 296 258 186 53 63 76 75

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
-15 17 12 6 -11 7 18 -103 31 -0 -2 22
-6 1 -2 2 -4 -4 -11 9 31 -0 -0 -20
26 -17 -15 -7 17 -5 -8 93 -63 1 3 -1
Net Cash Flow 5 0 -5 1 3 -1 -0 -2 -0 0 0 1

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 45 58 52 73 64 83 105 178 517 950 129 63
Inventory Days 37 29 32 29 28 10 9 14 8 30 11
Days Payable 21 43 37 41 47 45 62 4 10 2 9
Cash Conversion Cycle 61 44 46 62 46 48 52 188 514 950 158 65
Working Capital Days 63 49 48 60 52 56 56 193 480 1,093 160 72
ROCE % 11% 13% 13% 12% 15% 14% 12% -12% -28% 0% 16% 23%

Shareholding Pattern

Numbers in percentages

22 Recently
Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
53.30% 53.30% 53.30% 94.99% 90.01% 90.01% 90.01% 90.01% 89.60% 79.04% 73.42% 64.64%
46.70% 46.70% 46.70% 5.01% 9.99% 9.99% 9.99% 9.97% 10.39% 20.96% 26.58% 35.36%
No. of Shareholders 4,7804,9444,8773,6673,5333,3173,1583,0318,16912,12547,86646,128

Documents

Announcements

Annual reports

DRHP

Credit ratings