Nifty
:
24479.05
Sensex
:
80429.04
-30.20 (-0.12%)
-73.04 (-0.09%)
Nifty
Sensex
:
:
24479.05
80429.04
-30.20 (-0.12%)
-73.04 (-0.09%)

Danlaw Technologies India Ltd.

IT - Software

Rating :
71/99

BSE: 532329 | NSE: Not Listed

NSE BSE
1671.5
23-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1652.1
  •  1711
  •  1580.1
  •  1669.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6377
  •  10565368
  •  2310.00
  •  621.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 814.13
  • 36.63
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 814.35
  • N/A
  • 14.07

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.88%
  • 0.88%
  • 32.69%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.88%
  • 3.65%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 34.96
  • 45.11
  • 81.81

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 160.54
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 33.61
  • 87.84
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.71
  • -
  • 19.85

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.44
  • 6.44
  • 8.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -125.13
  • -205.18
  • -316.45

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
0.00
0.00
0
0.00
43.55
-100.00%
0.00
37.99
-100.00%
0.00
37.34
-100.00%
Expenses
0.00
0.00
0
0.00
37.78
-100.00%
0.00
34.58
-100.00%
0.00
34.88
-100.00%
EBITDA
0.00
0.00
0
0.00
5.77
-100.00%
0.00
3.41
-100.00%
0.00
2.47
-100.00%
EBIDTM
0.00%
0.00%
0.00%
13.25%
0.00%
8.97%
0.00%
6.60%
Other Income
0.00
0.00
0
0.00
0.02
-100.00%
0.00
0.27
-100.00%
0.00
0.40
-100.00%
Interest
0.00
0.00
0
0.00
0.92
-100.00%
0.00
0.80
-100.00%
0.00
0.68
-100.00%
Depreciation
0.00
0.00
0
0.00
1.20
-100.00%
0.00
1.10
-100.00%
0.00
1.03
-100.00%
PBT
0.00
0.00
0
0.00
3.67
-100.00%
0.00
1.77
-100.00%
0.00
1.15
-100.00%
Tax
0.00
0.00
0
0.00
0.91
-100.00%
0.00
0.53
-100.00%
0.00
0.29
-100.00%
PAT
0.00
0.00
0
0.00
2.76
-100.00%
0.00
1.24
-100.00%
0.00
0.86
-100.00%
PATM
0.00%
0.00%
0.00%
6.35%
0.00%
3.27%
0.00%
2.31%
EPS
0.00
0.00
0
0.00
5.67
-100.00%
0.00
2.98
-100.00%
0.00
2.24
-100.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
152.63
121.58
98.88
54.85
54.70
19.58
13.02
13.09
11.36
12.68
12.33
Net Sales Growth
29.64%
22.96%
80.27%
0.27%
179.37%
50.38%
-0.53%
15.23%
-10.41%
2.84%
 
Cost Of Goods Sold
103.15
79.98
63.92
29.87
29.60
6.94
1.80
1.72
1.36
1.84
1.62
Gross Profit
49.48
41.61
34.96
24.98
25.10
12.65
11.22
11.36
10.01
10.84
10.71
GP Margin
32.42%
34.22%
35.36%
45.54%
45.89%
64.61%
86.18%
86.78%
88.12%
85.49%
86.86%
Total Expenditure
139.60
115.49
92.79
58.98
55.38
18.09
11.82
10.93
10.31
10.99
10.08
Power & Fuel Cost
-
1.19
1.07
0.90
0.66
0.14
0.13
0.15
0.19
0.19
0.17
% Of Sales
-
0.98%
1.08%
1.64%
1.21%
0.72%
1.00%
1.15%
1.67%
1.50%
1.38%
Employee Cost
-
21.23
18.62
19.23
17.40
8.41
7.81
7.38
7.11
6.99
6.54
% Of Sales
-
17.46%
18.83%
35.06%
31.81%
42.95%
59.98%
56.38%
62.59%
55.13%
53.04%
Manufacturing Exp.
-
3.14
3.23
2.74
2.42
0.27
0.26
0.00
0.00
0.00
0.00
% Of Sales
-
2.58%
3.27%
5.00%
4.42%
1.38%
2.00%
0%
0%
0%
0%
General & Admin Exp.
-
5.60
3.64
3.59
3.39
2.07
1.46
1.56
1.49
1.73
1.52
% Of Sales
-
4.61%
3.68%
6.55%
6.20%
10.57%
11.21%
11.92%
13.12%
13.64%
12.33%
Selling & Distn. Exp.
-
2.82
2.09
1.87
1.45
0.05
0.07
0.03
0.05
0.09
0.03
% Of Sales
-
2.32%
2.11%
3.41%
2.65%
0.26%
0.54%
0.23%
0.44%
0.71%
0.24%
Miscellaneous Exp.
-
1.35
0.14
0.46
0.23
0.07
0.17
0.01
0.05
0.06
0.03
% Of Sales
-
1.11%
0.14%
0.84%
0.42%
0.36%
1.31%
0.08%
0.44%
0.47%
0.57%
EBITDA
13.04
6.09
6.09
-4.13
-0.68
1.49
1.20
2.16
1.05
1.69
2.25
EBITDA Margin
8.54%
5.01%
6.16%
-7.53%
-1.24%
7.61%
9.22%
16.50%
9.24%
13.33%
18.25%
Other Income
4.55
4.73
1.54
1.23
0.85
0.73
1.09
1.39
1.21
1.22
1.13
Interest
2.85
1.85
1.03
0.56
0.20
0.02
0.02
0.02
0.01
0.01
0.01
Depreciation
4.22
4.11
3.94
3.20
1.12
0.19
0.19
0.22
0.26
0.23
0.18
PBT
10.49
4.86
2.66
-6.66
-1.14
2.01
2.07
3.31
1.98
2.66
3.19
Tax
2.43
0.71
1.06
-1.46
-0.23
0.57
3.64
0.96
0.76
0.97
0.71
Tax Rate
23.16%
14.61%
39.85%
21.92%
20.18%
28.36%
175.85%
29.00%
28.79%
36.47%
34.13%
PAT
8.06
4.10
0.31
-4.53
-0.49
1.44
-1.57
2.34
1.88
1.69
1.37
PAT before Minority Interest
8.07
4.16
1.60
-5.20
-0.91
1.44
-1.57
2.34
1.88
1.69
1.37
Minority Interest
0.01
-0.06
-1.29
0.67
0.42
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
5.28%
3.37%
0.31%
-8.26%
-0.90%
7.35%
-12.06%
17.88%
16.55%
13.33%
11.11%
PAT Growth
895.06%
1,222.58%
-
-
-
-
-
24.47%
11.24%
23.36%
 
EPS
16.45
8.37
0.63
-9.24
-1.00
2.94
-3.20
4.78
3.84
3.45
2.80

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
22.86
22.04
22.21
26.13
26.09
24.77
26.50
23.87
22.28
20.49
Share Capital
3.71
3.71
3.71
3.71
3.71
3.72
3.72
3.72
3.72
3.72
Total Reserves
19.16
18.33
18.51
22.42
22.38
21.05
22.78
20.15
18.56
16.77
Non-Current Liabilities
27.19
15.11
6.66
2.16
-0.17
-0.34
-3.30
-3.76
-4.18
-4.90
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
Unsecured Loans
4.14
1.79
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
4.92
4.33
4.09
3.74
0.00
0.00
0.00
0.00
0.00
0.03
Current Liabilities
30.70
33.37
30.02
21.01
5.24
1.20
1.24
1.02
0.49
0.48
Trade Payables
17.49
12.49
15.23
15.37
4.26
0.13
0.53
0.39
0.10
0.11
Other Current Liabilities
6.07
14.21
14.36
5.16
0.45
0.52
0.36
0.34
0.35
0.33
Short Term Borrowings
6.80
5.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.34
1.64
0.43
0.48
0.53
0.55
0.35
0.29
0.04
0.04
Total Liabilities
86.46
76.15
63.25
54.34
31.16
25.63
24.44
21.13
18.59
16.07
Net Block
29.79
28.60
24.14
12.43
0.90
0.69
0.67
0.78
1.37
1.12
Gross Block
66.51
61.19
41.36
25.40
3.19
2.79
2.58
2.46
6.37
5.52
Accumulated Depreciation
36.72
32.59
17.22
12.97
2.29
2.10
1.91
1.69
5.00
4.40
Non Current Assets
30.90
29.68
25.21
13.49
1.28
0.85
1.04
1.02
1.54
1.29
Capital Work in Progress
0.00
0.00
0.00
0.06
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
1.10
0.71
0.64
0.55
0.37
0.15
0.37
0.24
0.16
0.17
Other Non Current Assets
0.00
0.37
0.43
0.44
0.00
0.01
0.00
0.00
0.00
0.00
Current Assets
55.56
46.47
38.05
40.85
29.89
24.77
23.40
20.10
17.06
14.77
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
28.47
14.57
10.78
10.16
1.85
0.48
0.58
0.70
0.61
0.54
Sundry Debtors
18.31
16.43
14.03
15.60
14.13
5.32
3.00
5.35
2.70
2.75
Cash & Bank
4.19
3.29
5.48
6.87
8.83
18.00
19.06
13.33
13.14
10.89
Other Current Assets
4.60
0.83
0.89
0.75
5.07
0.97
0.76
0.73
0.61
0.59
Short Term Loans & Adv.
3.76
11.35
6.87
7.47
4.85
0.73
0.36
0.37
0.34
0.39
Net Current Assets
24.86
13.10
8.03
19.84
24.64
23.57
22.16
19.09
16.57
14.29
Total Assets
86.46
76.15
63.26
54.34
31.17
25.62
24.44
21.12
18.60
16.06

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
5.73
-0.23
8.07
11.69
-4.12
-0.86
5.85
0.32
2.65
2.34
PBT
5.17
2.49
-6.48
-1.19
2.01
2.07
3.31
2.32
2.58
2.03
Adjustment
3.24
2.59
1.79
1.12
0.19
0.19
0.22
0.26
0.12
1.19
Changes in Working Capital
-3.37
-4.13
12.79
12.34
-5.88
-2.67
2.72
-2.27
-0.05
-0.88
Cash after chg. in Working capital
5.04
0.95
8.10
12.27
-3.69
-0.41
6.24
0.32
2.65
2.34
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.69
-1.18
-0.03
-0.58
-0.44
-0.45
-0.39
0.00
0.00
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-5.79
-8.42
-9.92
-14.13
-4.98
-0.21
-0.12
-0.13
-0.39
-0.06
Net Fixed Assets
-41.66
-0.21
-6.95
-0.56
-0.40
-0.21
-0.12
3.79
-0.83
-0.08
Net Investments
15.91
0.00
0.00
-12.95
0.00
0.00
0.00
0.00
0.00
0.00
Others
19.96
-8.21
-2.97
-0.62
-4.58
0.00
0.00
-3.92
0.44
0.02
Cash from Financing Activity
4.13
6.82
0.00
0.00
0.00
0.00
0.00
0.00
-0.01
-0.01
Net Cash Inflow / Outflow
4.07
-1.83
-1.85
-2.44
-9.11
-1.07
5.74
0.19
2.25
2.26
Opening Cash & Equivalents
3.29
5.48
6.87
8.83
18.00
19.06
13.33
13.14
10.89
8.62
Closing Cash & Equivalent
4.19
3.29
5.48
6.87
8.83
18.00
19.06
13.33
13.14
10.89

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
61.67
59.44
59.91
70.47
70.38
66.58
71.24
64.15
59.90
55.07
ROA
5.12%
2.29%
-8.85%
-2.13%
5.06%
-6.28%
10.28%
9.47%
9.75%
8.81%
ROE
18.53%
7.22%
-21.53%
-3.49%
5.65%
-6.13%
9.30%
8.15%
7.90%
6.93%
ROCE
21.42%
14.47%
-25.26%
-3.60%
7.98%
8.17%
13.21%
11.50%
12.52%
10.57%
Fixed Asset Turnover
1.90
1.93
1.64
3.83
6.55
4.85
5.19
2.57
2.13
2.05
Receivable days
52.15
56.22
98.57
99.17
181.32
116.69
116.46
129.23
78.44
77.75
Inventory Days
64.60
46.78
69.68
40.07
21.73
14.92
17.78
21.04
16.59
19.38
Payable days
68.42
79.15
186.96
68.76
49.56
11.70
17.54
9.79
4.11
14.72
Cash Conversion Cycle
48.33
23.86
-18.72
70.48
153.49
119.90
116.70
140.48
90.93
82.41
Total Debt/Equity
0.48
0.31
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
3.64
3.58
-10.98
-4.65
88.16
90.67
156.97
255.35
179.77
224.82

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • Danlaw Technology - Quarterly Results
    25th May 2024, 12:36 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.