Duncans Industries Ltd - Stock Valuation and Financial Performance

BSE: 590063 | NSE: DUNCANSLTD | Tea/Coffee | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Duncans Inds

M-Cap below 100cr DeciZen not available

Duncans Industries stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
56.8 Cr.
52-wk low:
8.3
52-wk high:
9.2

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Duncans Inds:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Value Creation Index Colour Code Guide

Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Sep'13Sep'14TTM
ROCE % -3.2%-83.6%-29.6%-122.4%-53.1%28.4%0%-20.4%0.3%-22.9%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 11416710110313915617617417518527
Sales YoY Gr.-46.1%-39.6%2.1%34.7%12.8%12.3%-1%0.5%5.6%-
Adj EPS -14.6-151.6-29.2-10.2-5.80.1-3-6.2-3.1-5.1-8.9
YoY Gr.-NANANANANA-2207.1%NANANA-
BVPS (₹) 7.5-142.6-181-225.1-234.2-232.3-239.3-35.7-1.2-5.8-22.8
Adj Net
Profit
-77.5-807-156-54.1-30.90.7-15.7-33-17.5-30.7-56
Cash Flow from Ops. -1.3-83.8-63.42.53.98.67.47.214.919.8-
Debt/CF from Ops. -752.9-12-17.4445.4292.1131.113924.23.23.6-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 5.5%5.9%1.7%5.6%
Adj EPS NANANANA
BVPS-197.3%NANANA
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Sep'13Sep'14TTM
Return on
Equity %
-11.6-458.736.77.13.4-0.11.66.9-97.9-172.562.3
Op. Profit
Mgn %
-21.1-384.8-88-18.2-6.910.29.9-19-2-7.6-61.9
Net Profit
Mgn %
-67.9-483.8-154.5-52.6-22.30.5-8.9-19-10-16.6-207.3
Debt to
Equity
19.2-1.3-1.4-1.1-1.1-1.1-0.9-12.2-11.6-2.2-
Working Cap
Days
3,0541,10374663638030029330517922325
Cash Conv.
Cycle
790163-476-871-742-659-267391338-137

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Duncans Industries Ltd.

Standalone Consolidated
TTM EPS (₹) -8.9 -5
TTM Sales (₹ Cr.) 26.9 185
BVPS (₹.) -22.8 -9.7
Reserves (₹ Cr.) -205 -123
P/BV -0.40 -0.93
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 8.31 / 9.15
All Time Low / High (₹) 4.71 / 32.40
Market Cap (₹ Cr.) 56.8
Equity (₹ Cr.) 62.4
Face Value (₹) 10
Industry PE 97.2

Management X-Ray of Duncans Inds:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *25.2852.9852.9852.9852.9848.1046.9146.9145.4444.67
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Duncans Inds

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Sep'13Sep'14
Sales114.11166.73100.74102.86138.59156.30175.59173.90262.10184.58
Operating Expenses 148.90812.34197.59370.33172.84140.30158.17206.99267.36198.55
Manufacturing Costs29.4091.1171.9932.8643.0243.9148.9548.26100.8455.93
Material Costs21.6782.377.965.165.40-1.712.544.20-43.631.89
Employee Cost 68.8283.9384.1472.2177.8382.9990.32113.29185.76124.59
Other Costs 29.01554.9433.50260.0946.5915.1016.3541.2424.3816.14
Operating Profit -34.79-645.61-96.85-267.47-34.251617.41-33.09-5.25-13.97
Operating Profit Margin (%) -30.5%-387.0%-96.1%-260.0%-24.7%10.2%9.9%-19.0%-2.0%-7.6%
Other Income 8.0926.713.7328.675.142.773.8318.7810.024.97
Interest 44.1561.8254.294.905.047.5314.2718.2926.4618.71
Depreciation 14.1313.9413.7713.6813.6013.6613.352.974.482.98
Exceptional Items 0000012.33-31.068.6500
Profit Before Tax -84.98-694.67-161.18-257.38-47.759.91-37.45-26.92-26.18-30.69
Tax 0104.230.21-29.110.3400000
Profit After Tax -84.98-798.90-161.40-228.27-48.099.91-37.45-26.92-26.18-30.69
PAT Margin (%) -74.5%-479.0%-160.0%-221.0%-34.7%6.3%-21.3%-15.5%-10.0%-16.6%
Adjusted EPS (₹)-16.0-150.0-30.3-42.9-9.01.9-7.0-5.1-4.7-5.1
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Sep'13Sep'14

Equity and Liabilities

Shareholders Fund 446.52-359.34-673.48-886.12-941.19-938.21-982.4222.8430.604.98
Share Capital 62.7262.72199.51228.71228.71228.71228.71228.7159.3164.56
Reserves 383.79-422.06-872.98-1,114.83-1,169.89-1,166.91-1,211.13-205.87-28.71-59.58
Minority Interest0000000000
Debt948.581,001.751,102.851,120.201,134.291,120.221,023.6896.5849.6936.49
Long Term Debt948.581,001.751,102.851,120.201,134.291,120.22827.4141.5124.8011.79
Short Term Debt000000196.2755.0824.9024.70
Trade Payables366.37384.19383.99384.95349.95351.8124.6729.6147.2746.17
Others Liabilities 90.71237.28114.0141.4037.1750.20509.93253.40248.32287.82
Total Liabilities 1,852.181,263.88927.37660.42580.22584.03575.85402.44375.89375.45

Fixed Assets

Gross Block889.31891.79893.91894.32896.32901.45905.88566.68570.75572.38
Accumulated Depreciation172.94193.54214.16234.22253.41272.90290.9071.8576.1379.29
Net Fixed Assets716.37698.25679.75660.10642.92628.54614.99494.83494.63493.09
CWIP 8.198.115.915.665.996.966.040.752.221.80
Investments 336.69331.44330.80105.7192.1792.1792.1740.9940.9940.99
Inventories62.3861.6961.4257.4158.9768.0466.6716.0759.3956.15
Trade Receivables443.4623.079.297.863.814.172.475.244.029.97
Cash Equivalents 3.993.282.582.311.770.940.871.548.857.32
Others Assets281.11138.03-162.38-178.62-225.42-216.80-207.36-156.98-234.22-233.87
Total Assets 1,852.181,263.88927.37660.42580.22584.03575.85402.44375.89375.45

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Sep'13Sep'14
Cash Flow From Operating Activity -1.26-83.82-63.412.523.888.557.367.1822.3919.75
PBT -84.98-694.67-161.18-257.83-47.75-2.31-37.45680.89-26.18-30.69
Adjustment 65.33585.9289.56244.4948.6621.0157.89-693.0927.5819.58
Changes in Working Capital 27.1217.813.8717.13-31.95-3.9327.3819.432130.87
Tax Paid 0.019.150.270.0243.8300.03-0.06-0.010
Cash Flow From Investing Activity 11.8525.4013.682.9111.64-6.35-4.725.114.94-2.14
Capex -0.97-2.76-0.01-0.60-3.35-6.39-5.49-2.86-6.04-1.21
Net Investments 105.420.063.5013.54007.9600
Others 2.8122.7313.6201.460.040.770.0110.98-0.93
Cash Flow From Financing Activity -11.3457.7249.04-5.69-16.06-3.03-2.72-11.62-27-18.99
Net Proceeds from Shares 000000003.675.25
Net Proceeds from Borrowing -4.233650.07-5.73-16.06-3.03-2.72-0.77-4.80-5.25
Interest Paid -0.02000000-10.85-26.24-18.79
Dividend Paid -0.05-0.06-0.060.04000000
Others -7.0521.77-0.97000000.37-0.20
Net Cash Flow -0.75-0.71-0.70-0.27-0.54-0.83-0.070.670.33-1.38
PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Sep'13Sep'14
Ratios
ROE (%)-48.46N/AN/AN/AN/AN/AN/A000
ROCE (%)-3.23N/AN/AN/AN/AN/AN/A-20.410.25-22.87
Asset Turnover Ratio0.050.110.090.130.220.270.30.360.680.49
PAT to CFO Conversion(x)N/AN/AN/AN/AN/A0.86N/AN/AN/AN/A
Working Capital Days
Receivable Days1,247509583015978614
Inventory Days5041362222101531481408752114
Payable Days6,1261,638000002,359-3229,026

Duncans Industries Ltd Stock News

Duncans Industries Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Duncans Inds on 01-Jan-1970 05:30 is ₹0.00.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of Duncans Inds stood at ₹56.77.
The latest P/E ratio of Duncans Inds as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Duncans Inds as of 01-Jan-1970 05:30 is -0.40.
The 52-week high of Duncans Inds is ₹9.15 and the 52-week low is ₹8.31.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Duncans Inds is ₹26.88 ( Cr.) .

About Duncans Industries Ltd

Duncans Industries Limited, a Duncan Goenka Group company, was incorporated in 1951 with interests in two of the core industries of India, tea and jute.The company is presently in the tea and fertilizers sector.

The tea gardens of the company encompass over 7500 hectares of land spread over the Dooars, Terai and Darjeeling regions of North Bengal. The average garden yields are almost 50% more than the All India average. The Company’s own in-house research and development has helped achieve optimal use of nutrients and fertilizers.

Uprooting/replanting and rejuvenation of tea areas are carried out regularly, and planting is done with high yielding clones which have been propagated in the company’s own nurseries. The two prestigious gardens in Darjeeling, Marybong, and Runglee Rungliot , have very successfully implemented Quality Systems in line with ISO 9002 standards. They have been awarded the ISO 9002 certification from Det Norske Veritas (DNV). The Group plants over 2,00,000 tress every year to help improve the micro climate of the area.

By the 80’s Duncans had established itself as a major packet tea player in India. The result was an ambitious land project. In 1990 Duncans acquired about 2,000 hectares of land in Dinajpur & Jalpaiguri districts of North Bengal. And thus was laid the foundation of four gardens being developed under two land projects : TLP (Tarai land Project) & MLP (Madarihat Land Project). With Duncans’ long expertise in plantation these gardens are being developed into one of the finest clonal gardens in the world.

The fertisiler division derives tremendous satisfaction from the strong brand equity that its brand of 'Chand Chhap' urea has built over the years. 'Chand Chhap' is a virtual household name in the rural markets of the division’s command area. The brand has been painstakingly nurtured by an excellent quality product, attractive packaging,reliability in supplies, extensive promotion and superior customer service. The 'Chand Chacha' mascot has further developed the 'Chand Chhap' brand equity by heightening brand recall. The target consumer – the farmer – identifies himself with the brand mascot in everyday rural life with the 'Chand Chacha' perceived as playing a formidable role in farmers’ upliftment and prosperity.

The Duncan Goenka Group today is highly diversified with 20 operating companies and a workforce of 40,000 employees. Its present turnover of Rs. 20 billion, places it amongst the top ten industrial groups in the country.

Duncans goes on to become one of the country’s fastest growing business houses, their interests touching industries as far-encompassing and varied as electronics, tyre machinery, petrochemicals, thermosetting plastics, paper, specialty chemicals, synthetic rubber, carbon black, nylon tyre cord, synthetic fibers, leasing, and even education and healthcare.

For Duncans Industries Limited, 1998-99 has been immensely satisfying. Not because it joined the elite fraternity of Indian Companies with its annual turnover in excess of Rs 1000 crore but the satisfaction evolved from both core operating businesses giving a most creditable account of themselves and in the process improving profits despite the general recession in the entire operating enviroment.

Product range

It products are available in Darjeeling Teas and CTC Teas.

  • Runglee Rungliot- A premium Darjeeling tea, Runglee Rungliot is one of the oldest brands of Duncans, named exclusively after the garden it is grown in. Packaged in shades of cool green, with the Himalayan peaks as the backdrop, this brand is famed for its light liquor and lingering aroma. Available in 250 gm and 100gm carton.
  • Shakti- Shakti CTC leaf is available in 1 kg to 50 gm poly packs, while CTC dust sells in 100 gm to 25 gm soft packs and 1 kg to 25 gm poly packs
  • Double Diamond- A trendsetter in the jar segment, Double Diamond maintains an attractive inventory of jars, from the 250gm ‘Keep Fresh’ to the 500 gm ‘Vacuum Jars’. Cartons come in 500gm, 250 gm, 100 gm and 50 gm pack sizes.The brand is also conveniently available in soft packs and paise packs.
  • No.1- Distributed in poly, carton and jar variants, the 500 gm, 250 gm and 100 gm cartons are popular in the domestic segments.
  • Sargam- Packaged in majestic green, it is available in 250 gm to 1 kg jars, and 25 gm to 500 gm paise packs.

Recent developments

Double Diamond, Duncans’ flagship brand, is now being launched in the new never-before METALOCKâ PACK with registered Almetâ lining in 100g, 250g and 500g packs.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.