BSE: 532329 | NSE: | IT - Software | Small Cap
Past 10 year's financial track record analysis by Moneyworks4me indicates that Danlaw Technologies India Ltd is a average quality company.
The key valuation ratios of Danlaw Technologies India Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Danlaw Technologies India Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 5.2% | 11.7% | 6.8% | 7% | 2.1% | -17.7% | -17.9% | 17.8% | 22.7% | 44.8% | - |
| Value Creation Index ⓘ | -0.6 | -0.2 | -0.5 | -0.5 | -0.9 | -2.3 | -2.3 | 0.3 | 0.6 | 2.2 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 8.7 | 11 | 11.5 | 18.2 | 26 | 15.3 | 27.8 | 122 | 167 | 211 | 216 |
| Sales YoY Gr. | - | 26.2% | 4.2% | 58.5% | 42.7% | -41% | 81.3% | 337.2% | 37.5% | 26.2% | - |
| Adj EPS ⓘ | 2.3 | 4.7 | -5.2 | 2.7 | 0.2 | -8.6 | -7.2 | 7.2 | 18.2 | 46.6 | 42.4 |
| YoY Gr. | - | 102.6% | -209.5% | NA | -92.7% | -4390% | NA | NA | 154.6% | 155.4% | - |
| BVPS (₹) ⓘ | 61.6 | 66.7 | 61.3 | 64.4 | 65.2 | 56.9 | 49.4 | 73.3 | 73.7 | 118.8 | 135.2 |
| Adj Net Profit ⓘ | 0.9 | 1.8 | -1.9 | 1 | 0.1 | -3.2 | -2.7 | 2.7 | 8.9 | 22.7 | 21 |
| Cash Flow from Ops. ⓘ | 0.5 | 2.3 | -1.9 | -4 | 9.7 | 4.1 | 0 | -7.8 | 7 | 23.7 | - |
| Debt/CF from Ops. ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.9 | 4.3 | 1 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | 42.4% | 52% | 96.5% | 26.2% | ||||
| Adj EPS ⓘ | 39.5% | 197.4% | NA | 155.4% | ||||
| BVPSⓘ | 7.6% | 12.8% | 34% | 61.2% | ||||
| Share Price | 55.2% | 95.7% | 84.1% | 19.7% | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 3.8 | 7.4 | -8.1 | 4.3 | 0.3 | -14.1 | -13.5 | 11.4 | 27.7 | 48.4 | 33.4 |
| Op. Profit Mgn % ⓘ | 2.8 | 14.8 | 6.7 | 6.1 | 0.7 | -20.5 | -8.4 | 6.2 | 13.6 | 17.6 | 15.7 |
| Net Profit Mgn % ⓘ | 9.9 | 15.9 | -16.8 | 5.6 | 0.3 | -20.7 | -9.6 | 2.2 | 5.3 | 10.8 | 9.6 |
| Debt to Equity ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.1 | 0.8 | 0.4 | 0.3 |
| Working Cap Days ⓘ | 116 | 119 | 171 | 235 | 206 | 277 | 112 | 91 | 135 | 134 | 80 |
| Cash Conv. Cycle ⓘ | 72 | 72 | 128 | 163 | 83 | 49 | 20 | 48 | 80 | 78 | 46 |
Return on Equity has increased versus last 3 years average to 33.40%
Sales growth is growing at healthy rate in last 3 years 96.49%
Debt to equity has declined versus last 3 years average to 0.39
Sales growth is good in last 4 quarters at 14.82%
Net Profit has been subdued in last 3 years 0.00%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 42.4 | 16.6 |
| TTM Sales (₹ Cr.) | 216 | 153 |
| BVPS (₹.) ⓘ | 135.2 | 0 |
| Reserves (₹ Cr.) ⓘ | 61 | 24 |
| P/BV ⓘ | 11.25 | 0.00 |
| PE ⓘ | 35.90 | 91.68 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 1186.00 / 2310.00 |
| All Time Low / High (₹) | 5.86 / 2310.00 |
| Market Cap (₹ Cr.) | 741 |
| Equity (₹ Cr.) | 4.9 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 36 |
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 9 | 11 | 11 | 18 | 26 | 15 | 28 | 122 | 167 | 211 |
| Operating Expenses ⓘ | 8 | 9 | 11 | 17 | 26 | 19 | 30 | 115 | 147 | 175 |
| Manufacturing Costs | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 4 | 4 | 4 |
| Material Costs | 1 | 2 | 2 | 7 | 14 | 6 | 18 | 80 | 109 | 129 |
| Employee Cost | 5 | 6 | 7 | 8 | 9 | 9 | 9 | 25 | 26 | 36 |
| Other Costs ⓘ | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 6 | 8 | 5 |
| Operating Profit ⓘ | 0 | 2 | 1 | 1 | 0 | -3 | -2 | 6 | 20 | 36 |
| Operating Profit Margin (%) | 2.8% | 14.8% | 6.3% | 6.1% | 0.7% | -21.3% | -8.5% | 5.1% | 12.2% | 17.3% |
| Other Income ⓘ | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 5 | 1 | 0 |
| Interest ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 4 | 3 |
| Depreciation ⓘ | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 4 | 7 | 4 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 1 | 3 | 2 | 2 | 0 | -4 | -4 | 5 | 10 | 30 |
| Tax ⓘ | 0 | 1 | 4 | 0 | 0 | -1 | -1 | 1 | 3 | 8 |
| Profit After Tax | 1 | 2 | -2 | 1 | 0 | -3 | -3 | 4 | 7 | 22 |
| PAT Margin (%) | 10.8% | 17.2% | -17.0% | 6.1% | 1.2% | -21.3% | -9.7% | 3.5% | 4.3% | 10.5% |
| Adjusted EPS (₹) | 2.5 | 5.1 | -5.3 | 3.0 | 0.8 | -8.8 | -7.3 | 11.5 | 14.9 | 45.6 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 23 | 25 | 23 | 24 | 24 | 21 | 18 | 27 | 36 | 58 |
| Share Capital ⓘ | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 |
| Reserves ⓘ | 19 | 21 | 19 | 20 | 20 | 17 | 15 | 23 | 31 | 53 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 30 | 18 |
| Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23 | 24 | 18 |
| Short Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 5 | 0 |
| Trade Payables | 0 | 0 | 0 | 4 | 7 | 3 | 3 | 15 | 19 | 23 |
| Others Liabilities ⓘ | -3 | -3 | 1 | 1 | 4 | 14 | 10 | 16 | 25 | 40 |
| Total Liabilities ⓘ | 20 | 23 | 24 | 29 | 35 | 38 | 32 | 88 | 110 | 139 |
Fixed Assets | ||||||||||
| Gross Block | 2 | 3 | 3 | 3 | 4 | 11 | 11 | 53 | 58 | 57 |
| Accumulated Depreciation | 2 | 2 | 2 | 2 | 3 | 3 | 4 | 23 | 24 | 26 |
| Net Fixed Assetsⓘ | 1 | 1 | 1 | 1 | 1 | 8 | 7 | 30 | 34 | 31 |
| CWIP ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investmentsⓘ | 3 | 3 | 3 | 3 | 16 | 16 | 16 | 0 | 0 | 0 |
| Inventories | 1 | 1 | 0 | 2 | 2 | 1 | 1 | 28 | 35 | 41 |
| Trade Receivables | 2 | 2 | 5 | 14 | 6 | 4 | 4 | 18 | 30 | 35 |
| Cash Equivalents | 13 | 15 | 13 | 8 | 5 | 4 | 3 | 4 | 7 | 22 |
| Others Assetsⓘ | 1 | 1 | 1 | 1 | 5 | 6 | 2 | 7 | 4 | 10 |
| Total Assets ⓘ | 20 | 23 | 24 | 29 | 35 | 38 | 32 | 88 | 110 | 139 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | 0 | 2 | -2 | -4 | 10 | 4 | 0 | -8 | 7 | 24 |
| PBT ⓘ | 1 | 3 | 2 | 2 | 0 | -4 | -4 | 5 | 11 | 30 |
| Adjustment ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 7 | 3 |
| Changes in Working Capital ⓘ | -1 | -0 | -3 | -5 | 9 | 8 | 3 | -17 | -10 | -1 |
| Tax Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -1 | -8 |
| Cash Flow From Investing Activity ⓘ | 0 | 0 | 0 | 0 | -14 | -5 | -2 | -2 | -4 | -1 |
| Capex | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -5 | -4 | -1 |
| Net Investments | 0 | 0 | 0 | 0 | -13 | -3 | -1 | -1 | 0 | 0 |
| Others ⓘ | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 3 | 0 | 0 |
| Cash Flow From Financing Activityⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 0 | -7 |
| Net Proceeds from Shares ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Proceeds from Borrowing ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividend Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 0 | -7 |
| Net Cash Flow ⓘ | 0 | 2 | -2 | -4 | -4 | 0 | -2 | 1 | 3 | 15 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 4.15 | 7.97 | -8.21 | 4.79 | 1.27 | -14.46 | -13.63 | 18.8 | 23.01 | 47.41 |
| ROCE (%) | 5.23 | 11.74 | 6.81 | 7 | 2.08 | -17.7 | -17.85 | 17.84 | 22.69 | 44.75 |
| Asset Turnover Ratio | 0.45 | 0.52 | 0.5 | 0.7 | 0.82 | 0.42 | 0.79 | 2.03 | 1.69 | 1.69 |
| PAT to CFO Conversion(x) | 0 | 1 | N/A | -4 | N/A | N/A | N/A | -2 | 1 | 1.09 | Working Capital Days |
| Receivable Days | 54 | 64 | 119 | 191 | 140 | 117 | 48 | 33 | 53 | 56 |
| Inventory Days | 26 | 21 | 17 | 23 | 27 | 33 | 12 | 44 | 69 | 66 |
| Payable Days | 42 | 61 | 44 | 113 | 145 | 298 | 67 | 42 | 56 | 60 |
Raju S Dandu and Lloyd R Lawrence; two longstanding colleagues, friends and technocrats jointly founded Danlaw, Incorporated, in Michigan way back in 1984. Danlaw Technologies India Limited (DTIL) has been founded by Raju S. Dandu and his associates as offshore technology and product development center to give Danlaw group a 24x7 market presence in a high skills environment. Danlaw Technologies India Limited (DTIL) is a public limited company. It is listed on the Hyderabad and Bombay Stock Exchanges. It is also registered as a 100% Export Oriented Unit under the Software Technology Parks of India, Hyderabad.
The Danlaw legacy bestowed on DTIL, an international presence, in-place quality processes and a network of stable relationships right at its inception. The guiding philosophy at DTIL is to constantly strive to move up the chain of technology and value, from services to products with strong R&D competence. This is the unambiguous roadmap of DTIL, constantly validated in its record of existence. DTIL is governed by an expert board of directors supported by a highly qualified management team, which in turn is supported by a world class HR, Finance, Secure Server Network Administration teams. DTIL is presently engaged in four IT and Engineering activities, e.g. Research and Development, Engineering and Industrial Automation, Information Technology and Intelligent Security. All groups are headed by high-achievers in their respective fields in global markets.
Core strength of DTIL is that development activities encompass complete project cycles from feasibility study to requirements, design, coding, testing, implementation and customization. This single-roof expertise has led to consolidation of existing partnerships and customers and arrival of new ones, which is reflected in the rate of activity expansion of the company as well as its financial strength. We are committed to keep it this way.
Different divisions of the company:
Products and services offered by the company:-
Automotive
Digital Signal Processing
Information Technology
Intelligent Security Solutions
Achievements/ recognition:
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Make an informed decision for Stocks
Invest using an intelligent system with powerful data-driven tools that help you identify opportunities and make informed buy-hold-sell decisions
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Limited to the first 10 users today!
Practical Stock Investing Hand Book
By - Raymond Moses
Founder of MoneyWorks4Me | Consultant | Trainer | Author | TEDx Speaker
Register & Get Instant Access!Don't miss out! First 10 users today get it FREE
With this 4 hrs Masterclass, you’ll be able to:
Download APP
