Danlaw Technologies India Ltd - Stock Valuation and Financial Performance

BSE: 532329 | NSE: | IT - Software | Small Cap

Danlaw Technology Share Price

1,871.75 89.10 5.00%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on Danlaw Technology

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Danlaw Technologies India stock performance -

mw4me loader
P/E Ratio (SA):
50.71
Market Cap:
911.7 Cr.
52-wk low:
427.2
52-wk high:
2,310

Is Danlaw Technologies India Ltd an attractive stock to invest in?

1. Is Danlaw Technologies India Ltd a good quality company?

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

2. Is Danlaw Technologies India Ltd undervalued or overvalued?

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.

3. Is Danlaw Technologies India Ltd a good buy now?

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.

10 Year X-Ray of Danlaw Technology:

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.
Danlaw Technologies India 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'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 1.2%3.9%7.4%-8%4.4%0.5%-13.2%-12.9%10.3%18.4%-
Value Creation
Index
-0.9-0.7-0.5-1.6-0.7-1.0-1.9-1.9-0.30.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 8.38.71111.518.22615.327.8122167198
Sales YoY Gr.-4.8%26.2%4.2%58.5%42.7%-41%81.3%337.2%37.5%-
Adj EPS 0.72.34.7-5.22.70.2-8.6-7.27.218.236.9
YoY Gr.-247.8%102.6%-209.5%NA-92.7%-4390%NANA154.6%-
BVPS (₹) 60.361.666.761.364.465.256.949.473.373.7105.7
Adj Net
Profit
0.30.91.8-1.910.1-3.2-2.72.78.918
Cash Flow from Ops. 2.20.52.3-1.9-49.74.10-7.87-
Debt/CF from Ops. 00000000-3.94.3-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 39.5%55.8%121.7%37.5%
Adj EPS 44.4%46.3%NA154.6%
BVPS2.3%2.7%9%0.6%
Share Price 72.3% 82.5% 92.5% 328.4%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
1.13.87.4-8.14.30.3-14.1-13.511.427.741.1
Op. Profit
Mgn %
-4.52.814.86.76.10.7-20.5-8.46.213.617.2
Net Profit
Mgn %
39.915.9-16.85.60.3-20.7-9.62.25.39.1
Debt to
Equity
000000001.10.8-
Working Cap
Days
1271161191712352062771129113877
Cash Conv.
Cycle
917272128163834920488342

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 41.10%

Sales growth is growing at healthy rate in last 3 years 121.69%

Debt to equity has declined versus last 3 years average to 0.83

Sales growth is good in last 4 quarters at 30.18%

Net Profit has been subdued in last 3 years 0.00%

Latest Financials - Danlaw Technologies India Ltd.

Standalone Consolidated
TTM EPS (₹) 36.9 16.6
TTM Sales (₹ Cr.) 198 153
BVPS (₹.) 105.7 59
Reserves (₹ Cr.) 47 24
P/BV 17.70 31.74
PE 50.71 112.82
From the Market
52 Week Low / High (₹) 427.20 / 2310.00
All Time Low / High (₹) 5.86 / 2310.00
Market Cap (₹ Cr.) 912
Equity (₹ Cr.) 4.9
Face Value (₹) 10
Industry PE 33.7

Management X-Ray of Danlaw Technology:

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 Danlaw Technology

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales89111118261528122167
Operating Expenses 9891117261930115147
Manufacturing Costs0000001044
Material Costs212271461880109
Employee Cost 556789992526
Other Costs 2222233368
Operating Profit 002110-3-2620
Operating Profit Margin (%) -4.5%2.8%14.8%6.3%6.1%0.7%-21.3%-8.5%5.1%12.2%
Other Income 1111111151
Interest 0000000024
Depreciation 0000002247
Exceptional Items 0000000000
Profit Before Tax 113220-4-4510
Tax 001400-1-113
Profit After Tax 012-210-3-347
PAT Margin (%) 4.8%10.8%17.2%-17.0%6.1%1.2%-21.3%-9.7%3.5%4.3%
Adjusted EPS (₹)1.12.55.1-5.33.00.8-8.8-7.311.514.9
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 22232523242421182736
Share Capital 4444444445
Reserves 19192119202017152331
Minority Interest0000000000
Debt000000003030
Long Term Debt000000002324
Short Term Debt0000000065
Trade Payables000047331516
Others Liabilities -3-3-311414101631
Total Liabilities 192023242935383288113

Fixed Assets

Gross Block62333411115359
Accumulated Depreciation522223342325
Net Fixed Assets111111873034
CWIP 0000000000
Investments 3333316161600
Inventories111022112835
Trade Receivables1225146441830
Cash Equivalents 13131513854347
Others Assets1111156277
Total Assets 192023242935383288113

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 202-2-41040-87
PBT 113220-4-4511
Adjustment 0000000137
Changes in Working Capital 1-1-0-3-5983-17-10
Tax Paid 000000001-1
Cash Flow From Investing Activity 00000-14-5-2-2-4
Capex 00000-100-5-4
Net Investments 00000-13-3-1-10
Others 000000-1030
Cash Flow From Financing Activity 00000000110
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid 0000000000
Dividend Paid 0000000000
Others 00000000110
Net Cash Flow 202-2-4-40-213
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)1.824.157.97-8.214.791.27-14.46-13.6318.823.01
ROCE (%)2.85.2311.746.8172.08-17.7-17.8517.8422.69
Asset Turnover Ratio0.450.450.520.50.70.820.420.792.031.66
PAT to CFO Conversion(x)INF01N/A-4INFN/AN/A-21
Working Capital Days
Receivable Days705464119191140117483353
Inventory Days23262117232733124469
Payable Days10426144113145298674252

Danlaw Technologies India Ltd Stock News

Danlaw Technologies India Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Danlaw Technology on 28-Mar-2024 16:01 is ₹1,871.8.
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 28-Mar-2024 16:01 the market cap of Danlaw Technology stood at ₹911.7.
The latest P/E ratio of Danlaw Technology as of 28-Mar-2024 16:01 is 50.71.
The latest P/B ratio of Danlaw Technology as of 28-Mar-2024 16:01 is 17.70.
The 52-week high of Danlaw Technology is ₹2,310 and the 52-week low is ₹427.2.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Danlaw Technology is ₹197.7 ( Cr.) .

About Danlaw Technologies India Ltd

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:

  • Engineering Division -The Engineering Division provides embedded software and hardware solutions. Automotive software and services is one of the key focus areas for the division. The division has several products oriented towards Automotive Messaging Protocols.
  • IT Division- The IT division develops web-enabled services and products ranging from educational products for challenged school children to management of mega municipal information systems.
  • ISS Division -The ISS Division serves the Intelligent Security needs for entry control into establishments and machines.
  • Research and Development Division- The R&D supports development of new technologies in voice processing, identification and Communication. It has developed algorithms for echo cancellation, speech compression and modems, etc.

Products and services offered by the company:-

Automotive

  • Flight Recorder 
  • Vehicle Tester
  • Real Time Car Tester

Digital Signal Processing

  • Acoustic Echo Canceller
  • Line Echo Canceller
  • Modems
  • FFT
  • Vocoders
  • Voice/Data/Fax Multiplexer
  • DTMF/VAD/DTD 

Information Technology 

  • SUVIDHA
  • ESAP
  • GECIS Telecom Digital Cockpit
  • Web Based Training on Project Management
  • CARMAN
  • Software Release Records
  • Danlaw Automated Resource Tracking System
  • Little Professor Home Office System
  • eSales.com (B2B Web Application)
  • Wireless Application for Ports & Harbors

Intelligent Security Solutions 

Achievements/ recognition:

  • CMM Level 3
  • An ISO 9001:2000 certified Company
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.