₹ 1,393 -0.92%
19 Aug - close price
About
Incorporated in 1992, Danlaw Technologies India Ltd is in the business of providing engineering and software development consulting services, Industrial electronics[1]
Key Points
Business Overview:[1]
DTIL is an ISO 9001:2015 and IATF 16949-certified developer of technologies for connected car and automotive electronics.
It is one of the largest suppliers of connected gadgets in the world.
- Market Cap ₹ 679 Cr.
- Current Price ₹ 1,393
- High / Low ₹ 2,310 / 622
- Stock P/E 30.8
- Book Value ₹ 119
- Dividend Yield 0.00 %
- ROCE 40.2 %
- ROE 47.4 %
- Face Value ₹ 10.0
Edit ratios
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 11.7 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
Edit Columns
Loading peers table ...
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
| Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 7.20 | 13.57 | 28.72 | 33.75 | 37.35 | 37.99 | 43.55 | 48.25 | 46.39 | 50.05 | 53.02 | 61.52 | 47.30 | |
| 8.80 | 12.46 | 27.72 | 32.35 | 34.88 | 34.56 | 37.79 | 39.82 | 39.74 | 40.81 | 43.27 | 50.90 | 41.38 | |
| Operating Profit | -1.60 | 1.11 | 1.00 | 1.40 | 2.47 | 3.43 | 5.76 | 8.43 | 6.65 | 9.24 | 9.75 | 10.62 | 5.92 |
| OPM % | -22.22% | 8.18% | 3.48% | 4.15% | 6.61% | 9.03% | 13.23% | 17.47% | 14.33% | 18.46% | 18.39% | 17.26% | 12.52% |
| 0.28 | 0.28 | 0.29 | 3.86 | 0.40 | 0.27 | 0.02 | 0.07 | 0.09 | 0.03 | 0.03 | 0.13 | 0.22 | |
| Interest | 0.02 | 0.02 | 0.44 | 0.45 | 0.68 | 0.80 | 0.91 | 0.88 | 0.61 | 0.63 | 0.63 | 0.59 | 0.54 |
| Depreciation | 0.55 | 0.60 | 1.03 | 0.90 | 1.04 | 1.13 | 1.20 | 3.74 | 1.22 | 0.92 | 0.93 | 0.93 | 0.94 |
| Profit before tax | -1.89 | 0.77 | -0.18 | 3.91 | 1.15 | 1.77 | 3.67 | 3.88 | 4.91 | 7.72 | 8.22 | 9.23 | 4.66 |
| Tax % | -27.51% | 20.78% | 322.22% | 17.90% | 25.22% | 29.94% | 24.80% | 38.66% | 25.46% | 23.32% | 26.76% | 28.17% | 25.75% |
| -1.37 | 0.61 | -0.75 | 3.21 | 0.86 | 1.24 | 2.76 | 2.38 | 3.66 | 5.92 | 6.03 | 6.62 | 3.47 | |
| EPS in Rs | -3.70 | 1.65 | -2.02 | 8.66 | 2.32 | 3.34 | 5.67 | 4.89 | 7.51 | 12.15 | 12.38 | 13.59 | 7.12 |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 9 | 8 | 9 | 11 | 11 | 18 | 26 | 15 | 28 | 122 | 167 | 211 | 212 | |
| 8 | 9 | 8 | 9 | 11 | 17 | 26 | 19 | 30 | 115 | 147 | 175 | 176 | |
| Operating Profit | 1 | -0 | 0 | 2 | 1 | 1 | 0 | -3 | -2 | 6 | 20 | 36 | 36 |
| OPM % | 10% | -5% | 3% | 15% | 6% | 6% | 0% | -21% | -9% | 5% | 12% | 17% | 17% |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 5 | 1 | 0 | 0 | |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 4 | 2 | 2 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 4 | 7 | 4 | 4 |
| Profit before tax | 2 | 1 | 1 | 3 | 2 | 2 | 0 | -4 | -4 | 5 | 10 | 30 | 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 | 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 | 45.24 |
| 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: | 20% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | 50% |
| 5 Years: | 135% |
| 3 Years: | 117% |
| TTM: | 120% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | 59% |
| 5 Years: | 78% |
| 3 Years: | 84% |
| 1 Year: | 74% |
| 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% | 40% |
Documents
Announcements
- Announcement under Regulation 30 (LODR)-Newspaper Publication
12 Aug - Company has published its Un-Audited Financial Results for the quarter ended 30th June 2024 in Business Standard in English Language and In Manatelangna on Telugu …
- Submission Of Unaudited Financial Results Of The Company For The Quarter Ended 30Th June, 2024- Regulation 33 Of The SEBI (LODR) Regulation 2015 10 Aug
- Board Meeting Outcome for Outcome Of Board Meeting 10 Aug
- Board Meeting Intimation for Intimation Of Date Of The Board Meeting Pursuant Of Reg 29 Of The SEBI(LODR) Regulations 2015 2 Aug
- Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
2 Jul - 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 …
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
