Diffusion Engineers Ltd - Stock Valuation and Financial Performance

BSE: 544264 | NSE: DIFFNKG | Electrodes & Welding Equipment | Small Cap

Diffusion Engineers Share Price

309.50 -16.25 -4.99%
as on 21-Nov'24 16:59

DeciZen - make an informed investing decision on Diffusion Engineers

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Diffusion Engineers stock performance -

mw4me loader
P/E Ratio (SA):
52.11
Market Cap:
1,219.2 Cr.
52-wk low:
188
52-wk high:
489.3

Is Diffusion Engineers Ltd an attractive stock to invest in?

1. Is Diffusion Engineers Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Diffusion Engineers Ltd is a good quality company.

2. Is Diffusion Engineers Ltd undervalued or overvalued?

The key valuation ratios of Diffusion Engineers Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Diffusion Engineers Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Diffusion Engineers Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Diffusion Engineers:

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.
Diffusion Engineers Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 19.1%17.4%16.4%14.2%16.2%12.6%13.6%16.3%15%16.8%-
Value Creation
Index
0.40.20.20.00.2-0.10.00.20.10.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 96.794106108152146152196244257257
Sales YoY Gr.--2.8%12.7%2.3%40.7%-3.9%4.1%28.5%24.7%5.4%-
Adj EPS 2.73.12.73.23.63.245.56.17.86.3
YoY Gr.-13.2%-13%17.5%13.7%-10.1%24.8%36.6%11.5%27.3%-
BVPS (₹) 21.724.527.630.933.536.640.146.252.263.693.7
Adj Net
Profit
7.18.178.29.48.410.514.41621.823
Cash Flow from Ops. 7.77.24.59.914.311.620.15.5-1631.6-
Debt/CF from Ops. 2.22.95.31.812.714.4-31.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 11.5%11.1%19.1%5.4%
Adj EPS 12.4%16.8%24.7%27.3%
BVPS12.7%13.7%16.6%21.8%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
13.213.310.310.811.19.210.512.712.413.98
Op. Profit
Mgn %
14.415.613.312.811.810.512.711.110.411.812.6
Net Profit
Mgn %
7.48.66.67.66.25.86.97.36.68.59.1
Debt to
Equity
0.30.30.30.20.20.30.20.20.40.20
Working Cap
Days
15218316619716420220116717919692
Cash Conv.
Cycle
85105981201051231129811212058

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 19.07%

Net Profit is growing at healthy rate in last 3 years 24.67%

Return on Equity has declined versus last 3 years average to 7.90%

Sales growth is not so good in last 4 quarters at 3.29%

Latest Financials - Diffusion Engineers Ltd.

Standalone Consolidated
TTM EPS (₹) 6.3 8.2
TTM Sales (₹ Cr.) 257 278
BVPS (₹.) 93.7 97.2
Reserves (₹ Cr.) 313 326
P/BV 3.48 3.35
PE 52.11 39.77
From the Market
52 Week Low / High (₹) 188.00 / 489.30
All Time Low / High (₹) 188.00 / 489.30
Market Cap (₹ Cr.) 1,219
Equity (₹ Cr.) 37.4
Face Value (₹) 10
Industry PE 35.6

Management X-Ray of Diffusion Engineers:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Diffusion Engineers

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales9794106108152146152196244257
Operating Expenses 83799294134131133174220227
Manufacturing Costs1001414182017253133
Material Costs44534950837484112145144
Employee Cost 15161819202321252934
Other Costs 14111111131411111515
Operating Profit 14151414181519222430
Operating Profit Margin (%) 14.4%15.6%13.3%12.8%11.7%10.5%12.5%11.1%10.0%11.8%
Other Income 1133122447
Interest 2222222122
Depreciation 2233334434
Exceptional Items 0000000000
Profit Before Tax 11121312141315212332
Tax 4442445568
Profit After Tax 789910910161723
PAT Margin (%) 7.4%8.8%8.4%8.7%6.4%6.2%6.9%8.0%6.9%9.1%
Adjusted EPS (₹)2.73.23.43.63.83.54.06.06.48.4
Dividend Payout Ratio (%)13%11%11%20%17%14%14%9%9%6%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 576472818896105121137178
Share Capital 44444444428
Reserves 536068778492101117133150
Minority Interest0000000000
Debt16212417153219224634
Long Term Debt16011126320
Short Term Debt15152417142014194534
Trade Payables12101413172518282531
Others Liabilities 5557141612151617
Total Liabilities 90100115118133169154186224260

Fixed Assets

Gross Block5661727674101100626899
Accumulated Depreciation283033353441454711
Net Fixed Assets27303940416056586188
CWIP 4700000021
Investments 13141515161716242130
Inventories19182426334427424747
Trade Receivables21242830343641487365
Cash Equivalents 1120114223
Others Assets666771010111826
Total Assets 90100115118133169154186224260

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 875101412206-1632
PBT 11121312141315212332
Adjustment 4423690351
Changes in Working Capital -4-5-7-3-2-75-14-395
Tax Paid -3-3-4-2-4-30-4-5-7
Cash Flow From Investing Activity -9-9-3-2-4-262-10-4-33
Capex -5-9-5-4-3-231-7-6-31
Net Investments -10000-51-52-5
Others -3022-111103
Cash Flow From Financing Activity 120-9-914-193203
Net Proceeds from Shares 00000000020
Net Proceeds from Borrowing 0000000-3-1-2
Interest Paid -2-2-2-2-2-2-2-1-2-2
Dividend Paid -1-1-1-1-3-10-1-2-2
Others 453-7-417-17825-12
Net Cash Flow 002-11-13-201
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)13.2713.6213.0712.2911.669.8910.4213.9513.0614.85
ROCE (%)19.117.3716.4114.2416.2412.6413.5916.3215.0416.83
Asset Turnover Ratio1.250.991.090.961.210.990.951.151.191.06
PAT to CFO Conversion(x)1.140.880.561.111.41.3320.38-0.941.39
Working Capital Days
Receivable Days71888194768692839098
Inventory Days66726581719585646667
Payable Days1007688976610495756670

Diffusion Engineers Ltd Stock News

Diffusion Engineers Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Diffusion Engineers on 21-Nov-2024 16:59 is ₹309.5.
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 21-Nov-2024 16:59 the market cap of Diffusion Engineers stood at ₹1,219.2.
The latest P/E ratio of Diffusion Engineers as of 21-Nov-2024 16:59 is 52.11.
The latest P/B ratio of Diffusion Engineers as of 21-Nov-2024 16:59 is 3.48.
The 52-week high of Diffusion Engineers is ₹489.3 and the 52-week low is ₹188.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Diffusion Engineers is ₹257.1 ( Cr.) .

About Diffusion Engineers Ltd

The company was incorporated under the provisions of the Companies Act, 1956 with the name “Diffusion Engineers Private Limited” pursuant to certificate of incorporation dated November 05, 1982 issued by Registrar of Companies, Maharashtra. Further, pursuant to resolutions passed by the company’s Board of Directors at its meeting held on May 06, 1995 and by its Shareholders at the extra-ordinary general meeting held on May 17, 1995, the company was converted into a public limited company. Consequently, the company’s name was changed to “Diffusion Engineers Limited” and a fresh Certificate of Incorporation dated July 03, 1995, was issued by the Registrar of Companies, Karnataka at Bangalore.

Diffusion Engineers is engaged in the business of manufacturing welding consumables, wear plates and wear parts and heavy engineering machinery for core industries. The company is dedicated to providing specialized repairs and reconditioning services for heavy machinery and equipment. Additionally, it is also involved in trading of anti-wear powders and welding and cutting machinery. It provides super conditioning process at its manufacturing facilities, a surface treatment solution for machine components that enhances wear resistance, eliminates stress and improves their repairability ultimately extending their lifespan and reducing production costs. It has developed a synergistic system of forward integration whereby it manufactures special purpose electrodes and flux cored wires which are utilized for manufacturing wear resistance plates (commonly known as wear plates). These wear plates then become an integral part of majority of large industrial equipment which are made in its heavy engineering division and are significant contributor in manufacturing of industrial equipment used in core industries like cement, steel, power, mining, engineering, oil & gas, sugar, etc. This forward integration helps it in achieving efficiency in the production process and gaining competitive advantage, reducing product costs, enhancing supply chain control and reducing its dependency on third-party suppliers for its operations.

The company focuses on alloy and process development, quality and design to tailor-make products as per its customers’ needs. It presently operates from four manufacturing units, out of which Unit I, II and III are located in Nagpur Industrial Area, Hingna, Nagpur, Maharashtra and Unit IV is located in Khapri (Uma), Nagpur, Maharashtra for processing and manufacturing of its products. Each Unit is supported by necessary infrastructure for storage of raw materials, manufacturing of its products, storage of finished goods, together with quality control measures.

Business area of the company

The company is engaged in the business of providing engineering solutions to customers both in domestic and international market. It provides a wide range of products and services including manufacture of special welding consumables, wear plates and heavy engineering equipment for core industries and provide special and customized repairs and reconditioning services of heavy machinery and equipment. It is also involved in trading of anti-wear powders and welding and cutting machinery. 

Key awards, accreditations & recognitions 

  • 2019: Best Employer Brands by Employer Branding Institution.
  • 2019: Vidharbha Udyog Gaurav Awards for outstanding contribution to industrial development of Vidharbha.
  • 2019: India SME 100 Award.
  • 2019: Brand Leadership Award by World Marketing Congress.
  • 2020: ET Industry Leaders – MSME 2020 has felicitated the company for exemplary contribution being a MSME for Industrial Engineering.
  • 2021: National Accreditation Board for Testing and Calibration Laboratories accredited the company’s factory at T-5 and T-6 with ISO/IEC 17025:2017 certificate for General Requirements for the Competence of Testing & Calibration Laboratories.
  • 2022: Great Place to Work Certification.
  • 2023: Great Place to Work Certification.
  • 2023: National Accreditation Board for Testing and Calibration Laboratories accredited the company’s factory at T-5 and T-6 with ISO/IEC 17025:2017 certificate for General Requirements for the Competence of Testing & Calibration Laboratories. 

Key events and milestones

  • 1982: Incorporated as a Private Limited Company.
  • 1993: Commenced manufacturing of welding electrodes.
  • 1994: Acquired land (in part) for manufacturing facility at Unit I.
  • 1995: Converted from Private Limited Company to Public Limited Company.
  • 1995: Acquired land (in part) for manufacturing facility at Unit I.
  • 1995: Acquired a subsidiary company, Diffusion Super Conditioning Services Private Limited.
  • 1997: Commencement of production of flux cored wires and wear plates.
  • 2000: Acquired land (N-78) for manufacturing facility at Unit II.
  • 2006: Acquired land (N-79) for manufacturing facility at Unit II.
  • 2011: Acquired land (Khasra no. 35 and 36) for manufacturing facility at Unit IV.
  • 2012: Acquired land (Khasra no. 38/1, 38/2 and 38/3) for manufacturing facility at Unit IV
  • 2012: Established subsidiary company, Diffusion Hernon Adhesive and Sealant Private Limited.
  • 2012: Invested in overseas joint venture company, LSN Diffusion Limited (United Kingdom).
  • 2013: Established subsidiary company in Singapore, Diffusion Engineers Singapore Pte Ltd.
  • 2013: Invested in an associate of subsidiary in Singapore, Mecdiff Sdn Bhd (Malaysia).
  • 2014: Established a step-down subsidiary company of Singapore Subsidiary in Philippines, Diffusion Wear Solutions Philippines Inc.
  • 2015: Acquired land for manufacturing facility at Unit III.
  • 2016: Set up and commenced operations at Unit IV.
  • 2017: Crossed turnover of Rs 1,000.00 million.
  • 2019: Crossed turnover of Rs 1,500.00 million.
  • 2022: Undertook expansion of manufacturing facility at Unit IV.
  • 2023: Crossed turnover of Rs 2,000.00 million.
  • 2024: Acquired leasehold land (Plot Nos. 33-B/1/1/ & 33-B/1/1/Part, MIDC, Hingna, Sonegaon District, Nagpur, Maharashtra) for the Proposed Facility.


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.