Danlaw Technologies India Ltd: Fundamental Analysis, Share Price Insights & Intrinsic Value (2024)

Share Price and Basic Stock Data

Last Updated: December 24, 2024, 12:26 pm

Market Cap	730 Cr.
Current Price	1,498
High / Low	2,310/1,200
Stock P/E	35.4
Book Value	135
Dividend Yield	0.00 %
ROCE	40.2 %
ROE	47.5 %
Face Value	10.0
PEG Ratio	0.29

Stock P/E, Current Price, and Intrinsic Value Over Time

Stock P/E Current Price Intrinsic Value

View Share Price Target for Danlaw Technologies India Ltd

Competitors of Danlaw Technologies India Ltd

Stock Name	Market Cap	Current Price	High / Low	Stock P/E	Book Value	Dividend Yield	ROCE	ROE	Face Value
Visesh Infotecnics Ltd	125 Cr.	0.33	0.95/0.33		1.14	0.00 %	0.88 %	0.82 %	1.00
Mudunuru Ltd	26.5 Cr.	8.50	15.6/6.35		0.34	0.00 %	72.9 %	374 %	2.00
Naapbooks Ltd	132 Cr.	146	159/32.3	56.7	20.0	%	17.4 %	13.6 %
IDream Film Infrastructure Company Ltd	1.41 Cr.	93.8	98.0/85.0		295	0.00 %	%	%	10.0
IB Infotech Enterprises Ltd	23.7 Cr.	185	245/110	31.2	16.8	0.54 %	69.9 %	50.5 %	10.0
Industry Average	28,765.44	N/A		76.63	N/A	N/A	20.56	56.94	N/A

All Competitor Stocks of Danlaw Technologies India Ltd

Quarterly Result

Month	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
Sales	7.20	13.57	28.72	33.75	37.35	37.99	43.55	48.25	46.39	50.05	53.02	61.52	47.30
Expenses	8.80	12.46	27.72	32.35	34.88	34.56	37.79	39.82	39.74	40.81	43.27	50.90	41.38
Operating Profit	-1.60	1.11	1.00	1.40	2.47	3.43	5.76	8.43	6.65	9.24	9.75	10.62	5.92
OPM %	-22.22%	8.18%	3.48%	4.15%	6.61%	9.03%	13.23%	17.47%	14.33%	18.46%	18.39%	17.26%	12.52%
Other Income	0.28	0.28	0.29	3.86	0.40	0.27	0.02	0.07	0.09	0.03	0.03	0.13	0.22
Interest	0.02	0.02	0.44	0.45	0.68	0.80	0.91	0.88	0.61	0.63	0.63	0.59	0.54
Depreciation	0.55	0.60	1.03	0.90	1.04	1.13	1.20	3.74	1.22	0.92	0.93	0.93	0.94
Profit before tax	-1.89	0.77	-0.18	3.91	1.15	1.77	3.67	3.88	4.91	7.72	8.22	9.23	4.66
Tax %	-27.51%	20.78%	322.22%	17.90%	25.22%	29.94%	24.80%	38.66%	25.46%	23.32%	26.76%	28.17%	25.75%
Net Profit	-1.37	0.61	-0.75	3.21	0.86	1.24	2.76	2.38	3.66	5.92	6.03	6.62	3.47
EPS in Rs	-3.70	1.65	-2.02	8.66	2.32	3.34	5.67	4.89	7.51	12.15	12.38	13.59	7.12

Last Updated: October 7, 2024, 8:16 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: September 23, 2024, 2:40 pm

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Sales	9	8	9	11	11	18	26	15	28	122	167	211	212
Expenses	8	9	8	9	11	17	26	19	30	115	147	175	176
Operating Profit	1	-0	0	2	1	1	0	-3	-2	6	20	36	36
OPM %	10%	-5%	3%	15%	6%	6%	0%	-21%	-9%	5%	12%	17%	17%
Other Income	1	1	1	1	1	1	1	1	1	5	1	0	0
Interest	0	0	0	0	0	0	0	0	0	2	4	3	2
Depreciation	0	0	0	0	0	0	0	2	2	4	7	4	4
Profit before tax	2	1	1	3	2	2	0	-4	-4	5	10	30	30
Tax %	32%	35%	20%	32%	222%	30%	29%	-24%	-27%	14%	31%	26%
Net Profit	1	0	1	2	-2	1	0	-3	-3	4	7	22	22
EPS in Rs	3.39	1.08	2.53	5.11	-5.27	3.02	0.84	-8.82	-7.26	11.54	14.88	45.64	45.24
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2013-2014	2015-2016	2016-2017	2017-2018	2018-2019	2020-2021	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	-100.00%	100.00%	-200.00%	150.00%	-100.00%	0.00%	233.33%	75.00%	214.29%
Change in YoY Net Profit Growth (%)	0.00%	200.00%	-300.00%	350.00%	-250.00%	100.00%	233.33%	-158.33%	139.29%

Danlaw Technologies India Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 9 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	38%
5 Years:	52%
3 Years:	96%
TTM:	15%

Compounded Profit Growth
10 Years:	50%
5 Years:	135%
3 Years:	117%
TTM:	40%

Stock Price CAGR
10 Years:	56%
5 Years:	96%
3 Years:	77%
1 Year:	20%

Return on Equity
10 Years:	11%
5 Years:	17%
3 Years:	31%
Last Year:	47%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 4:42 pm

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	4	4	4	4	4	4	4	4	4	5	5	5	5
Reserves	18	19	19	21	19	20	20	17	15	23	31	53	61
Borrowings	0	0	0	0	0	0	0	2	1	31	38	30	37
Other Liabilities	0	0	1	1	1	5	10	16	15	31	36	45	43
Total Liabilities	22	23	24	26	24	29	35	39	34	90	110	133	146
Fixed Assets	1	1	1	1	1	1	1	8	7	30	34	31	37
CWIP	0	0	0	0	0	0	0	0	0	0	0	0	2
Investments	3	3	3	3	3	3	16	16	16	0	0	0	0
Other Assets	18	18	20	22	20	25	18	16	11	61	76	102	106
Total Assets	22	23	24	26	24	29	35	39	34	90	110	133	146

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	2	2	0	2	-2	-4	10	4	0	-8	7	24
Cash from Investing Activity +	-0	-0	-0	-0	-0	-0	-14	-5	-2	-2	-4	-1
Cash from Financing Activity +	-0	0	0	0	0	0	0	0	0	11	0	-7
Net Cash Flow	2	2	0	2	-2	-4	-4	-0	-2	1	3	15

Free Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	1.00	0.00	0.00	2.00	1.00	1.00	0.00	-5.00	-3.00	-25.00	-18.00	6.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	98	38	71	71	170	275	87	88	47	55	66	60
Inventory Days	115	110	188	123	97	97	54	44	22	130	116	117
Days Payable	9	10	70	68	22	220	178	196	70	68	64	65
Cash Conversion Cycle	204	138	190	127	245	152	-36	-65	-1	117	118	111
Working Capital Days	133	72	96	81	181	221	28	-135	-113	83	83	72
ROCE %	9%	3%	5%	12%	7%	7%	2%	-17%	-16%	8%	21%	40%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoters	49.92%	49.92%	49.92%	49.93%	49.93%	49.93%	49.93%	61.87%	61.87%	61.87%	61.87%	61.87%
FIIs	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.12%	0.00%	0.02%	0.00%
Government	1.16%	1.16%	1.16%	1.16%	1.16%	1.16%	1.16%	0.88%	0.88%	0.88%	0.88%	0.88%
Public	48.92%	48.92%	48.92%	48.92%	48.92%	48.92%	48.93%	37.24%	37.12%	37.23%	37.21%	37.24%
No. of Shareholders	3,052	3,335	3,438	3,675	3,584	3,649	3,886	4,122	4,887	5,993	6,820	8,942

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 22	Mar 21	Mar 20	Mar 19	Mar 18
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	11.07	0.84	-12.23	-1.31	3.87
Diluted EPS (Rs.)	11.07	0.84	-12.23	-1.31	3.86
Cash EPS (Rs.)	22.31	14.93	-5.39	0.56	4.38
Book Value[Excl.RevalReserv]/Share (Rs.)	77.06	74.64	71.67	84.07	70.37
Book Value[Incl.RevalReserv]/Share (Rs.)	77.06	74.64	71.67	84.07	70.37
Revenue From Operations / Share (Rs.)	327.93	266.70	147.94	147.98	52.81
PBDIT / Share (Rs.)	28.59	20.23	-8.15	0.01	5.93
PBIT / Share (Rs.)	17.50	9.60	-16.79	-3.02	5.43
PBT / Share (Rs.)	13.12	7.18	-17.97	-3.08	5.41
Net Profit / Share (Rs.)	11.22	4.31	-14.04	-2.46	3.87
NP After MI And SOA / Share (Rs.)	11.07	0.83	-12.23	-1.31	3.87
PBDIT Margin (%)	8.71	7.58	-5.50	0.00	11.23
PBIT Margin (%)	5.33	3.60	-11.35	-2.04	10.27
PBT Margin (%)	4.00	2.69	-12.14	-2.07	10.24
Net Profit Margin (%)	3.42	1.61	-9.48	-1.66	7.33
NP After MI And SOA Margin (%)	3.37	0.31	-8.26	-0.88	7.33
Return on Networth / Equity (%)	17.94	1.40	-20.41	-1.86	5.50
Return on Capital Employeed (%)	11.19	7.66	-16.92	-3.16	7.71
Return On Assets (%)	4.62	0.38	-6.78	-0.86	4.58
Long Term Debt / Equity (X)	0.18	0.08	0.00	0.00	0.00
Total Debt / Equity (X)	0.47	0.30	0.00	0.00	0.00
Asset Turnover Ratio (%)	0.91	0.55	0.32	0.78	0.66
Current Ratio (X)	1.81	1.39	1.25	1.92	5.70
Quick Ratio (X)	0.88	0.95	0.89	1.44	5.35
Inventory Turnover Ratio (X)	4.65	3.08	1.09	7.00	5.37
Interest Coverage Ratio (X)	6.52	8.35	-6.92	0.09	350.15
Interest Coverage Ratio (Post Tax) (X)	3.56	2.78	-10.91	-43.07	229.58
Enterprise Value (Cr.)	74.29	110.42	8.44	32.43	17.12
EV / Net Operating Revenue (X)	0.61	1.12	0.15	0.59	0.87
EV / EBITDA (X)	7.01	14.72	-2.79	16299.71	7.78
MarketCap / Net Operating Revenue (X)	0.50	1.02	0.17	0.62	1.33
Price / BV (X)	2.70	4.59	0.43	1.31	0.99
Price / Net Operating Revenue (X)	0.50	1.02	0.17	0.62	1.33
EarningsYield	0.06	0.00	-0.47	-0.01	0.05

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Danlaw Technologies India Ltd as of December 26, 2024 is: 2,315.43

Calculation basis:

Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of December 26, 2024, Danlaw Technologies India Ltd is Undervalued by 54.57% compared to the current share price 1,498.00

Intrinsic Value of Danlaw Technologies India Ltd as of December 26, 2024 is: 5,132.19

Calculation basis:

Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of December 26, 2024, Danlaw Technologies India Ltd is Undervalued by 242.60% compared to the current share price 1,498.00

Last 5 Year EPS CAGR: 121.65%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The company has higher reserves (25.85 cr) compared to borrowings (10.69 cr), indicating strong financial stability. The company has shown consistent growth in sales (65.15 cr) and profit (6.00 cr) over the years.	The stock has a low average ROCE of 6.75%, which may not be favorable. The stock has a high average Working Capital Days of 66.83, which may not be favorable. The stock has a high average Cash Conversion Cycle of 108.33, which may not be favorable.

Stock Analysis

Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Danlaw Technologies India Ltd:
1. Net Profit Margin: 3.42%
  - Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
2. ROCE: 11.19% (Industry Average ROCE: 20.56%)
  - ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
3. ROE%: 17.94% (Industry Average ROE: 56.94%)
  - ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
4. Interest Coverage Ratio (Post Tax): 3.56
  - Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
5. Quick Ratio: 0.88
  - Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
6. Stock P/E: 35.4 (Industry average Stock P/E: 76.63)
  - Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
7. Total Debt / Equity: 0.47
  - Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
Stock Rating:

About the Company - Qualitative Analysis

Danlaw Technologies India Ltd. is a Public Limited Listed company incorporated on 03/12/1992 and has its registered office in the State of Andhra Pradesh, India. Company’s Corporate Identification Number(CIN) is L72200TG1992PLC015099 and registration number is 015099. Currently Company is involved in the business activities of Manufacture of consumer electronics. Company’s Total Operating Revenue is Rs. 52.20 Cr. and Equity Capital is Rs. 3.71 Cr. for the Year ended 31/03/2022.

INDUSTRY	ADDRESS	CONTACT
IT Consulting & Software	Unit No. 201,202 & 203, Gowra Hyderabad Telangana 500081	info@danlawtechnologies.com http://www.danlawtechnologies.com

Management
Name	Position Held
Mr. Raju S Dandu	Chairman & Wholetime Director
Mr. T Ravi Kumar	Independent Director
Mr. N S Sappata	Independent Director
Mr. Timothy Matthew Morris	Director
Ms. P Sridevi	Woman Director
Mr. M A Ashok Kumar	Independent Director
Mr. Shireesh Shantaram Phal	Executive Director
Mr. Venigalla Sambasivarao	Independent Director

FAQ

What is the latest intrinsic value of Danlaw Technologies India Ltd?

The latest intrinsic value of Danlaw Technologies India Ltd as on 26 December 2024 is ₹2315.43, which is 54.57% higher than the current market price of ₹1,498.00. The stock has a market capitalization of 730 Cr. and recorded a high/low of 2,310/1,200 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹61 Cr and total liabilities of ₹146 Cr.

What is the Market Cap of Danlaw Technologies India Ltd?

The Market Cap of Danlaw Technologies India Ltd is 730 Cr..

What is the current Stock Price of Danlaw Technologies India Ltd as on 26 December 2024?

The current stock price of Danlaw Technologies India Ltd as on 26 December 2024 is 1,498.

What is the High / Low of Danlaw Technologies India Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of Danlaw Technologies India Ltd stocks is 2,310/1,200.

What is the Stock P/E of Danlaw Technologies India Ltd?

The Stock P/E of Danlaw Technologies India Ltd is 35.4.

What is the Book Value of Danlaw Technologies India Ltd?

The Book Value of Danlaw Technologies India Ltd is 135.

What is the Dividend Yield of Danlaw Technologies India Ltd?

The Dividend Yield of Danlaw Technologies India Ltd is 0.00 %.

What is the ROCE of Danlaw Technologies India Ltd?

The ROCE of Danlaw Technologies India Ltd is 40.2 %.

What is the ROE of Danlaw Technologies India Ltd?

The ROE of Danlaw Technologies India Ltd is 47.5 %.

What is the Face Value of Danlaw Technologies India Ltd?

The Face Value of Danlaw Technologies India Ltd is 10.0.