Donear Industries Ltd - Stock Valuation and Financial Performance

BSE: 512519 | NSE: DONEAR | Textile | Small Cap

Donear Inds Share Price

160.95 -12.05 -6.97%
as on 20-Dec'24 16:59

DeciZen - make an informed investing decision on Donear Inds

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Donear Industries stock performance -

mw4me loader
P/E Ratio (SA):
19.73
Market Cap:
836.9 Cr.
52-wk low:
86.2
52-wk high:
184.9

Is Donear Industries Ltd an attractive stock to invest in?

1. Is Donear Industries Ltd a good quality company?

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

2. Is Donear Industries Ltd undervalued or overvalued?

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

3. Is Donear Industries Ltd a good buy now?

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

10 Year X-Ray of Donear 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.
Donear Industries Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 10%10.9%10.6%13%12.5%11.4%2.8%12.9%16.1%15%-
Value Creation
Index
-0.3-0.2-0.2-0.1-0.1-0.2-0.8-0.10.20.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 517517499514594548358569826799858
Sales YoY Gr.-0.1%-3.5%3%15.6%-7.8%-34.7%59.2%45%-3.2%-
Adj EPS 1.31.11.62.52.82.1-14.376.98.2
YoY Gr.--16.3%50%54.3%12%-25%-148.1%NA63.9%-1.7%-
BVPS (₹) 13.814.716.71921.523.522.126.132.939.343.1
Adj Net
Profit
6.75.68.41314.610.9-5.222.236.435.842
Cash Flow from Ops. 40.479.334.3-12.536.775.650.4-24.4470.7-
Debt/CF from Ops. 7.83.47.7-24.38.23.54.7-12.889.44.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 5%6.1%30.7%-3.2%
Adj EPS 20.4%19.7%NA-1.7%
BVPS12.3%12.9%21.2%19.6%
Share Price 23.9% 39.5% 40.5% 57.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
9.77.610.31413.99.4-4.417.723.719.119.8
Op. Profit
Mgn %
10.810.68.711.39.88.94.88.59.310.610.5
Net Profit
Mgn %
1.31.11.72.52.52-1.53.94.44.55
Debt to
Equity
4.43.53.13.12.72.22.12.32.11.70
Working Cap
Days
217214216240239257369276232258126
Cash Conv.
Cycle
17517617718917818625619316818827

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 30.74%

Debt to equity has declined versus last 3 years average to 1.65

Sales growth is good in last 4 quarters at 11.38%

Return on Equity has declined versus last 3 years average to 19.80%

Net Profit has been subdued in last 3 years 0.00%

Latest Financials - Donear Industries Ltd.

Standalone Consolidated
TTM EPS (₹) 8.2 6.7
TTM Sales (₹ Cr.) 858 799
BVPS (₹.) 43.1 43.1
Reserves (₹ Cr.) 214 214
P/BV 3.74 3.74
PE 19.73 24.11
From the Market
52 Week Low / High (₹) 86.20 / 184.85
All Time Low / High (₹) 1.00 / 241.00
Market Cap (₹ Cr.) 837
Equity (₹ Cr.) 10.4
Face Value (₹) 2
Industry PE 30.2

Management X-Ray of Donear Inds:

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 Donear Inds

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
Sales517517499514594548358569826799
Operating Expenses 461462456456537498342521750716
Manufacturing Costs96989111212411780143176154
Material Costs262261257242299273190276441415
Employee Cost 48535663727043647682
Other Costs 55515240423828375865
Operating Profit 55554358585016497683
Operating Profit Margin (%) 10.7%10.6%8.7%11.2%9.7%9.1%4.4%8.5%9.1%10.4%
Other Income 758335412129
Interest 33302329282719213032
Depreciation 26201412109109912
Exceptional Items 2000000000
Profit Before Tax 5914202318-9304947
Tax -245787-381213
Profit After Tax 869131412-6233635
PAT Margin (%) 1.5%1.1%1.8%2.6%2.4%2.2%-1.8%4.0%4.4%4.3%
Adjusted EPS (₹)1.51.11.82.52.72.3-1.24.47.06.7
Dividend Payout Ratio (%)13%18%11%8%7%9%-17%5%3%3%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 72768799112122115136171205
Share Capital 10101010101010101010
Reserves 62667688101112105125161194
Minority Interest0000000000
Debt292265260296294262222303345329
Long Term Debt2217139327152314
Short Term Debt270247247286291260215289322315
Trade Payables31263249624451776770
Others Liabilities 382219242744639168104
Total Liabilities 432389398467494473451607651708

Fixed Assets

Gross Block322327888995126116125135139
Accumulated Depreciation2132341217274043515867
Net Fixed Assets108937771688673747773
CWIP 0112124518
Investments 1114131111118
Inventories167166171207214202183306321329
Trade Receivables125102110135144118105130158174
Cash Equivalents 5556121510121715
Others Assets262120334449757877101
Total Assets 432389398467494473451607651708

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 407934-13377650-24471
PBT 5917202318-9304947
Adjustment 55483433333427273742
Changes in Working Capital -1921-13-62-122733-81-76-3
Tax Paid -11-4-4-7-4-1-1-5-15
Cash Flow From Investing Activity -13-6-10-3-6-18-4-25-13-28
Capex -13-7-10-5-4-10-10-23-12-19
Net Investments 0000-3-85-2-1-9
Others 0102001101
Cash Flow From Financing Activity -28-74-2516-27-63-464912-47
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000002028-9
Interest Paid -31-28-18-21-26-22-17-19-26-28
Dividend Paid -1-1-1-1-1-1-1-1-1-1
Others 4-45-5380-39-476731-8
Net Cash Flow -1-1004-5003-4
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)11.227.5911.1414.2513.4910.22-5.2818.1523.6118.48
ROCE (%)1010.8710.6212.9612.4911.392.7612.8916.1214.96
Asset Turnover Ratio1.211.261.271.191.241.130.771.081.311.18
PAT to CFO Conversion(x)513.173.78-12.646.33N/A-1.040.112.03
Working Capital Days
Receivable Days818078878687114756476
Inventory Days118117123134129139196157139148
Payable Days43404161677192856060

Donear Industries Ltd Stock News

Donear Industries Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Donear Inds on 20-Dec-2024 16:59 is ₹160.9.
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 20-Dec-2024 16:59 the market cap of Donear Inds stood at ₹836.9.
The latest P/E ratio of Donear Inds as of 20-Dec-2024 16:59 is 19.73.
The latest P/B ratio of Donear Inds as of 20-Dec-2024 16:59 is 3.74.
The 52-week high of Donear Inds is ₹184.8 and the 52-week low is ₹86.20.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Donear Inds is ₹857.8 ( Cr.) .

About Donear Industries Ltd

Donear was created in the significant year of 1977, promoted by Vishwanath Agarwal, Rajendra Agarwal and Ajay Agarwal. Within a short span of time it became a household name along with other Indian brands. The company is engaged in the manufacture of fabrics like Suiting, Trouser & Shirtings created by Donear in a wide variety and range meant for Menswear & Womenswear.

Donear, with its three decades of expertise in the textile industry, is a reputed and fastest growing fashion fabric brand creating a wide variety of exotic; Suitings, Trouser & Shirting Fabrics. Donear has flourished into one of the largest textile-business enterprise in India

One of the top three well-known brands in India in its product category; Donear primarily caters to the middle and the premium segments with high quality apparel fabrics that are woven with Natural Fibres, Synthetic Fibres and its Various Blends.

As a brand, Donear has succeeded by maintaining pace with the changing demands of the local and global fashion trends, and primarily due to the company's; innovative approach in continuously developing newer products, using state-of-the-art-technology along with highly-skilled workforce, strong logistics, by being perpetually quality conscious, and thereby creating world-class fabrics.

These highly ingenious fabrics are available in a wide range of colour, texture and comfort along with contemporary designs. Donear fabrics are simply a luxury affordable that suits every desire!

Fabrics created by Donear have steadily captured the domestic textile markets as a result of its well-planned and expanding sales network consisting of; 44 Agents, 290 Wholesalers and 12000 Retailers, that are spread in all the 29 States & 7 Union Territories of India.

Similarly, fabrics created by Donear have a wider reach in the overseas markets too, with exports to over 28 countries across the globe.

Donear currently produces 11 million metres of fabric annually at its production unit located at Silvasa - UT of Dadra & Nagar Haveli.

To augment the production capacity further, another plant with an investment of $27 million is being set up at Surat - the textile hub of western India. This will lead to an increase in the total production capacity up to 17.5 million metres of fabric per annum.

Presently, Upperwear & Bottomwear fabrics account for 20% and 80% of the total production created by Donear, and considering the expansion project, this would increase up to 45% and 55% respectively.

Nearly 10% of the total production is currently exported and this percentage will increase up to 25% with the underlying opportunities created by the post WTO scenario, and also due to the expansion plans for creating 100% High Value Cotton Fabrics.

 The company’s product range includes:

  • Polyester Viscose Blended Fabrics
  • Polyester Cotton Blended Fabrics
  • 100% Polyester Fabrics
  • 100% Cotton High Value Plain and Yarn Dyed Shirting Fabrics
  • 100% Cotton Plain and Yarn Dyed Bottomwear
  • Polyster Wool, Wool Rich & All Wool Fabrics

Future plans

With mounting demands for Donear's premier products and as a part of its future plan, DIL has taken concrete steps to increase its production by investing $27 million in a greenfield integrated textile-unit project at Surat - based on the western region of India in Gujarat, with facilities for Yarn Dyeing, Weaving, Processing and garment manufacturing. The upcoming production unit at Surat is spread over an area of 7.7 Hectares (19 Acres), and is about 300 km from Mumbai City. The first phase has already been operational since December 2007.

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.