Data Patterns (India) Ltd - Stock Valuation and Financial Performance

BSE: 543428 | NSE: DATAPATTNS | Defence | Small Cap

Data Patterns (I) Share Price

2,337 55.90 2.45%
as on 04-Oct'24 16:01

DeciZen - make an informed investing decision on Data Patterns (I)

Overall Rating
Bole Toh

1. Quality

2. Valuation

Somewhat overvalued

3. Price Trend

Data Patterns (India) stock performance -

mw4me loader
P/E Ratio (SA):
69.11
Market Cap:
13,038.4 Cr.
52-wk low:
1,735.1
52-wk high:
3,654.8

Is Data Patterns (India) Ltd an attractive stock to invest in?

1. Is Data Patterns (India) Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Data Patterns (India) Ltd is a good quality company.

2. Is Data Patterns (India) Ltd undervalued or overvalued?

The key valuation ratios of Data Patterns (India) Ltd's currently when compared to its past seem to suggest it is in the Somewhat overvalued zone.

3. Is Data Patterns (India) Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Data Patterns (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 Data Patterns (I):

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.
Data Patterns (India) Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 6.6%4.2%4.3%4.4%4.7%23.8%39.1%33.7%19.7%20.2%-
Value Creation
Index
-0.5-0.7-0.7-0.7-0.70.81.91.40.50.5-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 5042.149.556.760.6156224311453520534
Sales YoY Gr.--15.7%17.4%14.6%6.8%157.7%43.5%38.8%45.9%14.6%-
Adj EPS 0.4-0.10.20.30.34.311.918.322.531.833.7
YoY Gr.--135%NA80%11.1%1323.3%177.5%54.8%22.6%41.2%-
BVPS (₹) 22.122.222.422.622.832.844.5110.7208.4236.5242.4
Adj Net
Profit
1.9-0.60.71.31.42055.495.2126178189
Cash Flow from Ops. 2.95.98.610.77.413.443.452.2-17.2139-
Debt/CF from Ops. 13.46.44.134.14.50.80.1-00-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 29.7%53.7%32.4%14.6%
Adj EPS 62.6%154.1%38.9%41.2%
BVPS30.1%59.7%74.5%13.5%
Share Price - - - 11.7%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
1.8-0.60.71.21.315.430.624.314.514.314.1
Op. Profit
Mgn %
22.516.317.915.714.527.741.145.938.542.643.2
Net Profit
Mgn %
3.7-1.51.42.22.312.824.730.627.834.235.3
Debt to
Equity
0.40.40.30.30.30.40.2000-
Working Cap
Days
8231,037887782764458446441476546438
Cash Conv.
Cycle
510671653663674320301265305377343

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 32.40%

Net Profit is growing at healthy rate in last 3 years 38.89%

Sales growth is good in last 4 quarters at 15.54%

Return on Equity has declined versus last 3 years average to 14.10%

Latest Financials - Data Patterns (India) Ltd.

Standalone Consolidated
TTM EPS (₹) 33.7 1.4
TTM Sales (₹ Cr.) 534 131
BVPS (₹.) 242.4 0
Reserves (₹ Cr.) 1,346 132
P/BV 9.61 0.00
PE 69.11 0.00
From the Market
52 Week Low / High (₹) 1735.10 / 3654.75
All Time Low / High (₹) 575.00 / 3654.75
Market Cap (₹ Cr.) 13,038
Equity (₹ Cr.) 11.2
Face Value (₹) 2
Industry PE 38.6

Management X-Ray of Data Patterns (I):

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 Data Patterns (I)

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
Sales5042495761156224311453520
Operating Expenses 3935414852113132170282298
Manufacturing Costs2222232334
Material Costs1311131922567086171165
Employee Cost 19192223234147607697
Other Costs 444441312213132
Operating Profit 1179994392141172222
Operating Profit Margin (%) 22.5%16.3%17.9%15.7%14.5%27.6%41.1%45.4%37.9%42.6%
Other Income 12000434946
Interest 5555413151189
Depreciation 33333567816
Exceptional Items 0000000000
Profit Before Tax 411122875127165242
Tax 10001719334161
Profit After Tax 31111215694124182
PAT Margin (%) 5.2%1.9%1.4%2.2%2.3%13.5%24.8%30.2%27.3%35.0%
Adjusted EPS (₹)0.60.20.20.30.34.511.918.122.132.4
Dividend Payout Ratio (%)13%43%48%27%25%2%1%19%20%20%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 1031041051051061532085751,1671,324
Share Capital 2222222101111
Reserves 1021021031041051522065641,1561,313
Minority Interest0000000000
Debt36363330286032600
Long Term Debt86420110100
Short Term Debt28302928286023600
Trade Payables6658131712384550
Others Liabilities 1111101113647687223317
Total Liabilities 1571571521541612953297061,4351,692

Fixed Assets

Gross Block4647464849454263134187
Accumulated Depreciation1720222528119162237
Net Fixed Assets2926242321333347112150
CWIP 000000017148
Investments 7777700056262
Inventories33414854677974120193267
Trade Receivables4749546560116156198382399
Cash Equivalents 1111129177548393
Others Assets393218446557146142173
Total Assets 1571571521541612953297061,4351,692

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 369117134352-17139
PBT 411122875127165242
Adjustment 8888716181513-18
Changes in Working Capital -6-1031-28-30-62-141-21
Tax Paid -3-20-1-2-3-19-28-53-63
Cash Flow From Investing Activity -100-2-119-120-383-224
Capex -100-2-1-1-5-38-39-87
Net Investments 0000000-84-351-166
Others 000003142730
Cash Flow From Financing Activity -4-6-8-8-7-14-45236438-43
Net Proceeds from Shares 00000003005000
Net Proceeds from Borrowing -2-2-2-2-219-90-1
Interest Paid -5-5-5-5-4-13-15-9-7-9
Dividend Paid 0000000-11-18-25
Others 42-1-100-39-35-36-8
Net Cash Flow -100001716838-127
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)2.540.770.691.191.3116.230.7424.0214.2414.59
ROCE (%)6.594.214.324.424.6923.8339.1133.6519.7320.19
Asset Turnover Ratio0.330.270.320.370.380.680.720.60.420.33
PAT to CFO Conversion(x)1691170.620.770.55-0.140.76
Working Capital Days
Receivable Days326413378384377206221208234274
Inventory Days216317324327363171125114126161
Payable Days106199155125172997610688105

Data Patterns (India) Ltd Stock News

Data Patterns (India) Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Data Patterns (I) on 04-Oct-2024 16:01 is ₹2,337.
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 04-Oct-2024 16:01 the market cap of Data Patterns (I) stood at ₹13,038.4.
The latest P/E ratio of Data Patterns (I) as of 04-Oct-2024 16:01 is 69.11.
The latest P/B ratio of Data Patterns (I) as of 04-Oct-2024 16:01 is 9.61.
The 52-week high of Data Patterns (I) is ₹3,654.8 and the 52-week low is ₹1,735.1.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Data Patterns (I) is ₹534.2 ( Cr.) .

About Data Patterns (India) Ltd

Data Patterns (India) is among the few vertically integrated defence and aerospace electronics solutions provider catering to the indigenously developed defence products industry. It has proven in-house design and development capabilities and experience of more than three decades (including through its erstwhile subsidiary) in the defence and aerospace electronics space. Its offerings cater to the entire spectrum of defence and aerospace platforms - space, air, land and sea. The company has design capabilities across the entire spectrum of strategic defence and aerospace electronics solutions including processors, power, radio frequencies (RF) and microwave, embedded software and firmware and mechanical engineering. Its core competencies include electronic hardware design and development, software design and development, firmware design and development, mechanical design and development, product prototype design and development, functional testing and validation, environment testing and verification and engineering services opportunities.

The company’s capabilities across the spectrum of defence and aerospace electronics solutions from design to delivery allows it significant competitive advantage in terms of overall development time and cost and also allows it to offer competitive pricing when bidding for defence and aerospace projects.  Platform specific products and products certified for ongoing programmes allow it to be the preferred OEM supplier for such qualified product requirements, driving growth and revenue visibility over many years. It has end-to-end capabilities to build and deliver complete systems, with its design and manufacturing capabilities being completely in-house. Its electronic solutions are developed by specialist teams working on areas including complex 20+ layer printed circuit board (PCB) designs, field-programmable gate arrays (PGA) based firmware algorithms, all layers of software including operating system porting, device drivers, networking layers, application software, graphical user interface, cartography, signal processing, streaming protocols and waveform engineering. Its capabilities across the spectrum of aerospace and defence electronics solutions from design to delivery allows it significant competitive benefits in terms of overall development time and cost and also allows it to offer competitive pricing when bidding for aerospace and defence projects.

Business area of the company

Data Patterns (India) is a vertically integrated Defence and Aerospace electronics solutions provider catering to the indigenously developed defence products industry.The company’s major product groups consist of Radars, Underwater electronics / communications / other systems, Electronic warfare suite, BrahMos programme, Avionics, small satellites, ATE for defence and aerospace systems, and COTS.

Key Awards, Accreditations and Recognition

  • 2007: Industry Appreciation Award by Naval Science & Technology Laboratory, Vishakapatnam.
  • 2007: Award commemorating the commencement of deliveries of BRAHMOS Missile System to the Indian Army by BrahMos Aerospace Private Limited.
  • 2012: Award commemorating the successful completion of development of IFF MKXII Transponder and handing over of first IFF T Production unit to first aircraft of Boeing P8I by Hindustan Aeronautics Limited.
  • 2014: Best Industry Award 2014 by BrahMos Aerospace Private Limited.
  • 2015: Valued Industry Partner Award (WESDA- 2015) by Naval Physical and Oceanographic Laboratory, Kochi.
  • 2016: Best Electronics Manufacturing company in A&D Award by India Electronics & Semiconductor Association (IESA) and the National Association of Software and Services Companies (NASSCOM) at Deftronics 2016.
  • 2016: Make in India Award by TiECON, Chennai.
  • 2016: Leadership Award for outstanding contribution to VLSI/ embedded design industry – corporate by Silicon India and Mentor Graphics.
  • 2019: Most Growth-Oriented Company Award by PlanMyTrainings.com.

Major events and milestones

  • 2001: Designed a fire control system for the Research Center Imarat.
  • 2001: Designed and developed the launch pad countdown system for delivery to the Indian government space organization.
  • 2009: Developed Seaking automated test equipment for INS Shikra.
  • 2013: Designed a smart cockpit display system.
  • 2013: Developed an infrared guided missile tester.
  • 2015: Designed and developed primary surveillance radar for coastal surveillance for the Indian government space organization.
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.