SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Duncans Industries Ltd (DUNCANSLTD) Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating

BSE: 590063 NSE: DUNCANSLTD | Tea/Coffee | Small Cap

BSE Share Price
Not Listed

Duncans Industries Ltd (DUNCANSLTD)

BSE: 590063 NSE: DUNCANSLTD
Key Metrics
Market Cap
₹57 Cr.
P/E Ratio
0.00
Price to Book (P/B)
-0.40
Price to Sales (P/S)
2.11
EV/EBITDA
-3.57
Return on Capital Employed (ROCE)
-22.87%
Current Price
₹0
Return on Equity (ROE)
0.00%
Return on Assets (ROA)
-8.17%
Operating Profit Margin
-7.6%
Net Profit Margin
-16.63%
Gross Profit Margin
-15%
Book Value per Share
₹-22.8
Sales Growth (YoY)
5.64%
Sales Growth (3 Years)
1.68%
Operating Profit Growth (1 Year)
NA%
Operating Profit Growth (3 Years)
NAN%
Net Profit Growth (1 Year)
NA%
52-Week Low / High
₹8 / 9
Net Profit Growth (3 Years)
N/A%
Dividend Yield
0.00%
Promoter Holding
83.73%
Pledged shares (%)
of Promoter's holding (%)
44.67%

DeciZen - make an informed investing decision on Duncans Inds

Based on:

M-Cap below 100cr DeciZen not available

Duncans Industries stock performance

Key Ratios
mw4me loader

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray :

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.

Value Creation

Value Creation Index Colour Code Guide

Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Sep'13Sep'14TTM
ROCE % -3.2%-83.6%-29.6%-122.4%-53.1%28.4%0%-20.4%0.3%-22.9%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 11416710110313915617617417518527
Sales YoY Gr.-46.1%-39.6%2.1%34.7%12.8%12.3%-1%0.5%5.6%-
Adj EPS -14.6-151.6-29.2-10.2-5.80.1-3-6.2-3.1-5.1-8.9
YoY Gr.-NANANANANA-2207.1%NANANA-
BVPS (₹) 7.5-142.6-181-225.1-234.2-232.3-239.3-35.7-1.2-5.8-22.8
Adj Net
Profit
-77.5-807-156-54.1-30.90.7-15.7-33-17.5-30.7-56
Cash Flow from Ops. -1.3-83.8-63.42.53.98.67.47.214.919.8-
Debt/CF from Ops. -752.9-12-17.4445.4292.1131.113924.23.23.6-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 5.5%5.9%1.7%5.6%
Adj EPS NANANANA
BVPS-197.3%NANANA
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Sep'13Sep'14TTM
Return on
Equity %
-11.6-458.736.77.13.4-0.11.66.9-97.9-172.562.3
Op. Profit
Mgn %
-21.1-384.8-88-18.2-6.910.29.9-19-2-7.6-61.9
Net Profit
Mgn %
-67.9-483.8-154.5-52.6-22.30.5-8.9-19-10-16.6-207.3
Debt to
Equity
19.2-1.3-1.4-1.1-1.1-1.1-0.9-12.2-11.6-2.2-
Working Cap
Days
3,0541,10374663638030029330517922325
Cash Conv.
Cycle
790163-476-871-742-659-267391338-137

Recent Performance Summary

No data to display

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

Sales growth has been subdued in last 3 years %

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

Latest Financials

Standalone Consolidated
TTM EPS (₹) -8.9 -5
TTM Sales (₹ Cr.) 26.9 185
BVPS (₹) -22.8 -9.7
Reserves (₹ Cr.) -205 -123
P/BV -0.40 -0.93
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 8.31 / 9.15
All Time Low / High (₹) 4.71 / 32.40
Market Cap (₹ Cr.) 56.8
Equity (₹ Cr.) 62.4
Face Value (₹) 10
Industry PE 65.5

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *25.2852.9852.9852.9852.9848.1046.9146.9145.4444.67
* Pledged shares as % of Promoter's holding (%)

Valuation of Duncans Inds - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Sep'13Sep'14
Sales114.11166.73100.74102.86138.59156.30175.59173.90262.10184.58
Operating Expenses + 148.90812.34197.59370.33172.84140.30158.17206.99267.36198.55
Manufacturing Costs29.4091.1171.9932.8643.0243.9148.9548.26100.8455.93
Material Costs21.6782.377.965.165.40-1.712.544.20-43.631.89
Employee Cost 68.8283.9384.1472.2177.8382.9990.32113.29185.76124.59
Other Costs 29.01554.9433.50260.0946.5915.1016.3541.2424.3816.14
Operating Profit -34.79-645.61-96.85-267.47-34.251617.41-33.09-5.25-13.97
Operating Profit Margin (%) -30.5%-387.0%-96.1%-260.0%-24.7%10.2%9.9%-19.0%-2.0%-7.6%
Other Income + 8.0926.713.7328.675.142.773.8318.7810.024.97
Exceptional Items 0000012.33-31.068.6500
Interest 44.1561.8254.294.905.047.5314.2718.2926.4618.71
Depreciation 14.1313.9413.7713.6813.6013.6613.352.974.482.98
Profit Before Tax -84.98-694.67-161.18-257.38-47.759.91-37.45-26.92-26.18-30.69
Tax 0104.230.21-29.110.3400000
Profit After Tax -84.98-798.90-161.40-228.27-48.099.91-37.45-26.92-26.18-30.69
PAT Margin (%) -74.5%-479.0%-160.0%-221.0%-34.7%6.3%-21.3%-15.5%-10.0%-16.6%
Adjusted EPS (₹)-16.0-150.0-30.3-42.9-9.01.9-7.0-5.1-4.7-5.1
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Sep'13Sep'14

Equity and Liabilities

Shareholders Fund + 446.52-359.34-673.48-886.12-941.19-938.21-982.4222.8430.604.98
Share Capital 62.7262.72199.51228.71228.71228.71228.71228.7159.3164.56
Reserves 383.79-422.06-872.98-1,114.83-1,169.89-1,166.91-1,211.13-205.87-28.71-59.58
Debt +948.581,001.751,102.851,120.201,134.291,120.221,023.6896.5849.6936.49
Long Term Debt948.581,001.751,102.851,120.201,134.291,120.22827.4141.5124.8011.79
Short Term Debt000000196.2755.0824.9024.70
Minority Interest0000000000
Trade Payables366.37384.19383.99384.95349.95351.8124.6729.6147.2746.17
Others Liabilities 90.71237.28114.0141.4037.1750.20509.93253.40248.32287.82
Total Liabilities 1,852.181,263.88927.37660.42580.22584.03575.85402.44375.89375.45

Fixed Assets

Net Fixed Assets +716.37698.25679.75660.10642.92628.54614.99494.83494.63493.09
Gross Block889.31891.79893.91894.32896.32901.45905.88566.68570.75572.38
Accumulated Depreciation172.94193.54214.16234.22253.41272.90290.9071.8576.1379.29
CWIP 8.198.115.915.665.996.966.040.752.221.80
Investments 336.69331.44330.80105.7192.1792.1792.1740.9940.9940.99
Inventories62.3861.6961.4257.4158.9768.0466.6716.0759.3956.15
Trade Receivables443.4623.079.297.863.814.172.475.244.029.97
Cash Equivalents 3.993.282.582.311.770.940.871.548.857.32
Others Assets 281.11138.03-162.38-178.62-225.42-216.80-207.36-156.98-234.22-233.87
Total Assets 1,852.181,263.88927.37660.42580.22584.03575.85402.44375.89375.45

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Sep'13Sep'14
Cash Flow From Operating Activity + -1.26-83.82-63.412.523.888.557.367.1822.3919.75
PBT -84.98-694.67-161.18-257.83-47.75-2.31-37.45680.89-26.18-30.69
Adjustment 65.33585.9289.56244.4948.6621.0157.89-693.0927.5819.58
Changes in Working Capital 27.1217.813.8717.13-31.95-3.9327.3819.432130.87
Tax Paid 0.019.150.270.0243.83-00.03-0.06-0.01-0
Cash Flow From Investing Activity + 11.8525.4013.682.9111.64-6.35-4.725.114.94-2.14
Capex -0.97-2.76-0.01-0.60-3.35-6.39-5.49-2.86-6.04-1.21
Net Investments 105.420.063.5013.54007.9600
Others 2.8122.7313.6201.460.040.770.0110.98-0.93
Cash Flow From Financing Activity + -11.3457.7249.04-5.69-16.06-3.03-2.72-11.62-27-18.99
Net Proceeds from Shares 000000003.675.25
Net Proceeds from Borrowing -4.233650.07-5.73-16.06-3.03-2.72-0.77-4.80-5.25
Interest Paid -0.02000000-10.85-26.24-18.79
Dividend Paid -0.05-0.06-0.060.04000000
Others -7.0521.77-0.97-000000.37-0.20
Net Cash Flow -0.75-0.71-0.70-0.27-0.54-0.83-0.070.670.33-1.38

Finance Ratio

PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Sep'13Sep'14
Ratios
ROE (%)-48.46N/AN/AN/AN/AN/AN/A000
ROCE (%)-3.23N/AN/AN/AN/AN/AN/A-20.410.25-22.87
Asset Turnover Ratio0.050.110.090.130.220.270.30.360.680.49
PAT to CFO Conversion(x)N/AN/AN/AN/AN/A0.86N/AN/AN/AN/A
Working Capital Days
Receivable Days1,246.70509.5058.4030.3015.309.306.908.106.4013.80
Inventory Days504135.50222.10210152.70147.90139.7086.5052.30113.80
Payable Days6,125.901,638.40000002,358.50-321.609,026.30

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Duncans Industries Ltd FAQs

The current trading price of Duncans Inds on 01-Jan-1970 05:30 is ₹0.00.

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 31-Dec-1969 the market cap of Duncans Inds stood at ₹56.77 Cr

The latest P/E ratio of Duncans Inds as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Duncans Inds as of 31-Dec-1969 is -0.40.

The 52-week high of Duncans Inds is ₹9.15 and the 52-week low is ₹8.31.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Duncans Inds is ₹26.88 ( Cr.) .

About Duncans Industries Ltd

Duncans Industries Limited, a Duncan Goenka Group company, was incorporated in 1951 with interests in two of the core industries of India, tea and jute.The company is presently in the tea and fertilizers sector.

The tea gardens of the company encompass over 7500 hectares of land spread over the Dooars, Terai and Darjeeling regions of North Bengal. The average garden yields are almost 50% more than the All India average. The Company’s own in-house research and development has helped achieve optimal use of nutrients and fertilizers.

Uprooting/replanting and rejuvenation of tea areas are carried out regularly, and planting is done with high yielding clones which have been propagated in the company’s own nurseries. The two prestigious gardens in Darjeeling, Marybong, and Runglee Rungliot , have very successfully implemented Quality Systems in line with ISO 9002 standards. They have been awarded the ISO 9002 certification from Det Norske Veritas (DNV). The Group plants over 2,00,000 tress every year to help improve the micro climate of the area.

By the 80’s Duncans had established itself as a major packet tea player in India. The result was an ambitious land project. In 1990 Duncans acquired about 2,000 hectares of land in Dinajpur & Jalpaiguri districts of North Bengal. And thus was laid the foundation of four gardens being developed under two land projects : TLP (Tarai land Project) & MLP (Madarihat Land Project). With Duncans’ long expertise in plantation these gardens are being developed into one of the finest clonal gardens in the world.

The fertisiler division derives tremendous satisfaction from the strong brand equity that its brand of 'Chand Chhap' urea has built over the years. 'Chand Chhap' is a virtual household name in the rural markets of the division’s command area. The brand has been painstakingly nurtured by an excellent quality product, attractive packaging,reliability in supplies, extensive promotion and superior customer service. The 'Chand Chacha' mascot has further developed the 'Chand Chhap' brand equity by heightening brand recall. The target consumer – the farmer – identifies himself with the brand mascot in everyday rural life with the 'Chand Chacha' perceived as playing a formidable role in farmers’ upliftment and prosperity.

The Duncan Goenka Group today is highly diversified with 20 operating companies and a workforce of 40,000 employees. Its present turnover of Rs. 20 billion, places it amongst the top ten industrial groups in the country.

Duncans goes on to become one of the country’s fastest growing business houses, their interests touching industries as far-encompassing and varied as electronics, tyre machinery, petrochemicals, thermosetting plastics, paper, specialty chemicals, synthetic rubber, carbon black, nylon tyre cord, synthetic fibers, leasing, and even education and healthcare.

For Duncans Industries Limited, 1998-99 has been immensely satisfying. Not because it joined the elite fraternity of Indian Companies with its annual turnover in excess of Rs 1000 crore but the satisfaction evolved from both core operating businesses giving a most creditable account of themselves and in the process improving profits despite the general recession in the entire operating enviroment.

Product range

It products are available in Darjeeling Teas and CTC Teas.

  • Runglee Rungliot- A premium Darjeeling tea, Runglee Rungliot is one of the oldest brands of Duncans, named exclusively after the garden it is grown in. Packaged in shades of cool green, with the Himalayan peaks as the backdrop, this brand is famed for its light liquor and lingering aroma. Available in 250 gm and 100gm carton.
  • Shakti- Shakti CTC leaf is available in 1 kg to 50 gm poly packs, while CTC dust sells in 100 gm to 25 gm soft packs and 1 kg to 25 gm poly packs
  • Double Diamond- A trendsetter in the jar segment, Double Diamond maintains an attractive inventory of jars, from the 250gm ‘Keep Fresh’ to the 500 gm ‘Vacuum Jars’. Cartons come in 500gm, 250 gm, 100 gm and 50 gm pack sizes.The brand is also conveniently available in soft packs and paise packs.
  • No.1- Distributed in poly, carton and jar variants, the 500 gm, 250 gm and 100 gm cartons are popular in the domestic segments.
  • Sargam- Packaged in majestic green, it is available in 250 gm to 1 kg jars, and 25 gm to 500 gm paise packs.

Recent developments

Double Diamond, Duncans’ flagship brand, is now being launched in the new never-before METALOCKâ PACK with registered Almetâ lining in 100g, 250g and 500g packs.

You have 1 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×