Danube Industries Ltd - Stock Valuation and Financial Performance

BSE: 540361 | NSE: | Trading | Small Cap

Danube Industries Share Price

4.96 -0.08 -1.59%
as on 21-Nov'24 16:59

DeciZen - make an informed investing decision on Danube Industries

M-Cap below 100cr DeciZen not available

Danube Industries stock performance -

mw4me loader
P/E Ratio (SA):
71.83
Market Cap:
30.2 Cr.
52-wk low:
4
52-wk high:
9.8

Is Danube Industries Ltd an attractive stock to invest in?

1. Is Danube Industries Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Danube Industries Ltd is a below average quality company.

2. Is Danube Industries Ltd undervalued or overvalued?

The key valuation ratios of Danube Industries Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Danube Industries Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Danube Industries 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 Danube Industries:

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.
Danube Industries Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 2.1%2.9%0.3%-1.6%6.2%0.7%11.8%12.5%5.9%9%-
Value Creation
Index
-0.9-0.8-1.0-1.1-0.6-1.0-0.2-0.1-0.6-0.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 11.71.60.5012.234.138.769.18785
Sales YoY Gr.-68.4%-2.4%-70.2%-100%NA180.3%13.6%78.5%26%-
Adj EPS 00-0-0000.10.10.10.20.1
YoY Gr.-NA-250%NANA-100%NA14.3%62.5%23.1%-
BVPS (₹) 0.70.70.70.70.70.70.82.52.62.72.8
Adj Net
Profit
00.1-0.1-0.10.100.40.50.810
Cash Flow from Ops. 0.3-1.1-0.4-0.6-0.21.90-3.4-9-4.5-
Debt/CF from Ops. 0-0.1-2.50-10.1-4.8-0.4-2.2-2.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 64.6%NA36.7%26%
Adj EPS NA39.8%31.7%23.1%
BVPS16.7%30.6%51.2%6.2%
Share Price - 39.2% -10.8% -40.7%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
0.82.9-3.8-1.83.7-0.79.25.356.12.5
Op. Profit
Mgn %
-3.1-7-28.6-15.10-0.51.212.13.22.3
Net Profit
Mgn %
1.96-8.1-130-0.211.31.11.10.5
Debt to
Equity
000.300.100.10.11.30.60
Working Cap
Days
6798189202,249022223724417716675
Cash Conv.
Cycle
13249450-3438527833

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 36.69%

Net Profit is growing at healthy rate in last 3 years 31.73%

Debt to equity has declined versus last 3 years average to 0.60

Return on Equity has declined versus last 3 years average to 2.50%

Sales growth is not so good in last 4 quarters at 9.07%

Latest Financials - Danube Industries Ltd.

Standalone Consolidated
TTM EPS (₹) 0.1 -
TTM Sales (₹ Cr.) 85.4 -
BVPS (₹.) 2.8 -
Reserves (₹ Cr.) 5 -
P/BV 1.80 -
PE 71.83 -
From the Market
52 Week Low / High (₹) 4.01 / 9.75
All Time Low / High (₹) 0.11 / 36.45
Market Cap (₹ Cr.) 30.2
Equity (₹ Cr.) 12
Face Value (₹) 2
Industry PE 69

Management X-Ray of Danube Industries:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Danube Industries

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
Sales0.981.651.610.48012.1634.0838.7169.1087.03
Operating Expenses 1.012.212.070.550.0112.2333.6738.3267.6484.26
Manufacturing Costs00000000.010.010.01
Material Costs0.971.621.700.4701233.1937.1166.5281.90
Employee Cost 00.070.040.0100.010.120.230.441
Other Costs 0.040.520.330.070.010.210.350.970.671.36
Operating Profit -0.03-0.55-0.46-0.07-0.01-0.060.420.391.462.77
Operating Profit Margin (%) -3.1%-33.5%-28.6%-15.1%--0.5%1.2%1.0%2.1%3.2%
Other Income 0.080.660.470.010.230.090.050.900.090.04
Interest 00000000.010.381.39
Depreciation 0000000.010.020.060.06
Exceptional Items 0000000000
Profit Before Tax 0.050.100.01-0.060.220.020.461.271.111.36
Tax 00.02000.040.010.120.270.350.39
Profit After Tax 0.040.080.01-0.060.190.010.350.990.760.97
PAT Margin (%) 4.4%4.9%0.6%-13.0%-0.1%1.0%2.6%1.1%1.1%
Adjusted EPS (₹)0.00.00.00.00.00.00.10.20.10.2
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 3.403.483.493.433.583.603.9514.6915.4416.36
Share Capital 55555556612
Reserves -1.60-1.52-1.51-1.57-1.42-1.40-1.058.699.444.36
Minority Interest0000000000
Debt00.150.8800.170.120.211.4719.319.77
Long Term Debt00.150.8800.170.120.211.477.900.56
Short Term Debt0000000011.419.21
Trade Payables0.910.600.3900.0810.5729.0712.8016.067.89
Others Liabilities 0.400.020.050.010.050.060.150.290.410.82
Total Liabilities 4.714.264.803.443.8814.3533.3729.2451.2234.84

Fixed Assets

Gross Block0000000.1910.950.95
Accumulated Depreciation0000000.010.030.090.15
Net Fixed Assets0000000.180.970.860.80
CWIP 0000000000
Investments 0.930.060.401.581.581.081.080.090.170.22
Inventories000000.010.984.806.8611.53
Trade Receivables0.920.840.500010.5828.5912.6924.1318.11
Cash Equivalents 0.330.220.260.070.070.720.318.163.091.68
Others Assets2.533.133.641.792.221.972.232.5416.112.50
Total Assets 4.714.264.803.443.8814.3533.3729.2451.2234.84

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 0.34-1.12-0.36-0.62-0.161.86-0.04-3.35-8.99-4.49
PBT 0.050.100.01-0.060.220.020.461.241.081.36
Adjustment -0.08-0.0200-0.0400.010.020.371.19
Changes in Working Capital 0.37-1.2-0.36-0.56-0.311.84-0.4-4.38-10.13-6.66
Tax Paid -0.01000-0.04-0.01-0.11-0.23-0.31-0.37
Cash Flow From Investing Activity 0.040.86-0.34-1.1800.50-0.190.180.02-0.03
Capex 000000-0.19-0.810.050
Net Investments 00-0.34-1.1800.5000.98-0.07-0.05
Others 0.040.860000000.040.02
Cash Flow From Financing Activity -0.060.150.731.610.17-1.72-0.1711.023.913.11
Net Proceeds from Shares 2.260000009.7500
Net Proceeds from Borrowing 00.150.730000.091.266.43-7.34
Interest Paid 00000000-0.35-1.21
Dividend Paid 0000000000
Others -2.31001.610.17-1.72-0.270.02-2.1711.66
Net Cash Flow 0.31-0.110.03-0.1900.65-0.417.85-5.07-1.41
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)1.922.330.28-1.85.330.369.2110.645.036.12
ROCE (%)2.092.850.34-1.66.190.6611.7812.515.869.04
Asset Turnover Ratio0.340.370.350.1201.331.431.241.722.02
PAT to CFO Conversion(x)8.5-14-36N/A-0.84186-0.11-3.38-11.83-4.63
Working Capital Days
Receivable Days172194152003172101959789
Inventory Days0000005273139
Payable Days171170106001622182067953

Danube Industries Ltd Stock News

Danube Industries Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Danube Industries on 21-Nov-2024 16:59 is ₹4.96.
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 Danube Industries stood at ₹30.24.
The latest P/E ratio of Danube Industries as of 21-Nov-2024 16:59 is 71.83.
The latest P/B ratio of Danube Industries as of 21-Nov-2024 16:59 is 1.80.
The 52-week high of Danube Industries is ₹9.75 and the 52-week low is ₹4.01.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Danube Industries is ₹85.37 ( Cr.) .

About Danube Industries Ltd

No data to display
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.