Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:25 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 532329 | NSE: DANLAW

Danlaw Technologies India Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹524.30Fairly Valued by 1.08%vs CMP ₹530.00

P/E (12.9) × ROE (28.3%) × BV (₹176.00) × DY (2.00%)

₹488.84Fairly Valued by 7.77%vs CMP ₹530.00
MoS: -8.4% (Negative)Confidence: 53/100 (Moderate)Models: 2 Under, 1 Fair, 6 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹675.6123%Under (+27.5%)
Graham NumberEarnings₹402.9417%Over (-24%)
Earnings PowerEarnings₹233.8411%Over (-55.9%)
DCFCash Flow₹942.2611%Under (+77.8%)
Net Asset ValueAssets₹176.677%Over (-66.7%)
EV/EBITDAEnterprise₹542.339%Fair (+2.3%)
Earnings YieldEarnings₹410.007%Over (-22.6%)
ROCE CapitalReturns₹155.747%Over (-70.6%)
Revenue MultipleRevenue₹447.836%Over (-15.5%)
Consensus (9 models)₹488.84100%Fairly Valued
Key Drivers: EPS CAGR 28.9% lifts DCF — verify sustainability. | Wide model spread (₹156–₹942) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 28.9%

*Investments are subject to market risks

Investment Snapshot

75
Danlaw Technologies India Ltd scores 75/100 (Strong)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health84/100 · Strong
ROCE 28.0% ExcellentROE 28.3% ExcellentD/E 0.00 Low debtInterest Coverage 0.0x RiskyProfitable 4/5 years Consistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 61.9% Stable
Earnings Quality65/100 · Strong
OPM expanding (9% → 16%) Improving
Quarterly Momentum68/100 · Strong
Revenue (4Q): +12% YoY GrowingProfit (4Q): +5% YoY Positive
Industry Rank100/100 · Strong
P/E 12.9 vs industry 98.1 Cheaper than peersROCE 28.0% vs industry 14.9% Above peersROE 28.3% vs industry 21.0% Above peers3Y sales CAGR: 21% High growth

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:25 am

Market Cap 258 Cr.
Current Price 530
Intrinsic Value₹488.84
High / Low 1,200/428
Stock P/E12.9
Book Value 176
Dividend Yield0.00 %
ROCE28.0 %
ROE28.3 %
Face Value 10.0
PEG Ratio0.45

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

View Share Price Target for Danlaw Technologies India Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Danlaw Technologies India Ltd 258 Cr. 530 1,200/42812.9 1760.00 %28.0 %28.3 % 10.0
Alphalogic Techsys Ltd 253 Cr. 40.3 126/32.550.1 7.930.00 %16.3 %11.5 % 5.00
Atishay Ltd 240 Cr. 217 235/11731.0 46.60.46 %20.4 %15.4 % 10.0
Ace Software Exports Ltd 282 Cr. 172 302/15739.9 50.80.00 %9.97 %8.06 % 10.0
FCS Software Solutions Ltd 224 Cr. 1.31 3.28/1.05 2.520.00 %2.33 %0.86 % 1.00
Industry Average17,316.11 Cr418.4898.13120.780.77%14.90%21.00%6.77

All Competitor Stocks of Danlaw Technologies India Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 43.5548.2546.3950.0553.0261.5247.3054.5854.6962.3154.7765.5861.57
Expenses 37.7939.8239.7440.8143.2750.9041.3847.0046.9351.7747.8355.9953.68
Operating Profit 5.768.436.659.249.7510.625.927.587.7610.546.949.597.89
OPM % 13.23%17.47%14.33%18.46%18.39%17.26%12.52%13.89%14.19%16.92%12.67%14.62%12.81%
Other Income 0.020.070.090.030.030.130.220.270.230.250.290.230.24
Interest 0.910.880.610.630.630.590.540.620.570.540.520.500.44
Depreciation 1.203.741.220.920.930.930.941.331.401.442.021.931.58
Profit before tax 3.673.884.917.728.229.234.665.906.028.814.697.396.11
Tax % 24.80%38.66%25.46%23.32%26.76%28.17%25.75%23.39%26.74%25.99%25.80%25.58%26.51%
Net Profit 2.762.383.665.926.036.623.474.524.416.523.475.504.48
EPS in Rs 5.674.897.5112.1512.3813.597.129.289.0513.397.1211.299.20

Last Updated: March 3, 2026, 11:06 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 3:05 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 89111118261528122167211218244
Expenses 9891117261930115147174186209
Operating Profit -002110-3-2620363235
OPM % -5%3%15%6%6%0%-21%-9%5%12%17%15%14%
Other Income 1111111151011
Interest 0000000024322
Depreciation 0000002247457
Profit before tax 113220-4-4510302527
Tax % 35%20%32%222%30%29%-24%-27%14%31%26%26%
Net Profit 012-210-3-347221920
EPS in Rs 1.082.535.11-5.273.020.84-8.82-7.2611.5414.8845.6438.8441.00
Dividend Payout % 0%0%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2015-20162016-20172017-20182018-20192020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)100.00%-200.00%150.00%-100.00%0.00%233.33%75.00%214.29%-13.64%
Change in YoY Net Profit Growth (%)0.00%-300.00%350.00%-250.00%100.00%233.33%-158.33%139.29%-227.92%

Danlaw Technologies India Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 9 years from 2015-2016 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:38%
5 Years:70%
3 Years:22%
TTM:7%
Compounded Profit Growth
10 Years:35%
5 Years:51%
3 Years:122%
TTM:-14%
Stock Price CAGR
10 Years:41%
5 Years:71%
3 Years:61%
1 Year:-46%
Return on Equity
10 Years:15%
5 Years:25%
3 Years:33%
Last Year:28%

Last Updated: September 5, 2025, 3:06 pm

Balance Sheet

Last Updated: January 7, 2026, 5:17 pm

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 4444444455555
Reserves 19192119202017152331537281
Borrowings 000000213138303532
Other Liabilities 011151016153136454443
Total Liabilities 232426242935393490110133156160
Fixed Assets 111111873034242642
CWIP 0000000000050
Investments 3333316161600000
Other Assets 18202220251816116176109126117
Total Assets 232426242935393490110133156160

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 202-2-41040-872410
Cash from Investing Activity + -0-0-0-0-0-14-5-2-2-4-1-10
Cash from Financing Activity + 00000000110-7-1
Net Cash Flow 202-2-4-4-0-21315-0
Free Cash Flow 202-2-493-0-133225
CFO/OP -584%196%142%-218%-331%97,300%-127%0%-134%38%86%52%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow0.000.002.001.001.000.00-5.00-3.00-25.00-18.006.00-3.00

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

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 38717117027587884755666082
Inventory Days 1101881239797544422130116117105
Days Payable 107068222201781967068646574
Cash Conversion Cycle 138190127245152-36-65-1117118111113
Working Capital Days 72968118122128-170-12862696160
ROCE %3%5%12%7%7%2%-17%-16%8%21%40%28%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 49.93%49.93%61.87%61.87%61.87%61.87%61.87%61.87%61.87%61.87%61.87%61.87%
FIIs 0.00%0.00%0.00%0.12%0.00%0.02%0.00%0.13%0.00%0.00%0.00%0.00%
Government 1.16%1.16%0.88%0.88%0.88%0.88%0.88%0.88%0.88%0.88%0.88%0.88%
Public 48.92%48.93%37.24%37.12%37.23%37.21%37.24%37.11%37.23%37.25%37.23%37.23%
No. of Shareholders 3,6493,8864,1224,8875,9936,8208,9428,7198,9508,8788,7568,560

Shareholding Pattern Chart

No. of Shareholders

Danlaw Technologies India Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 22Mar 21Mar 20Mar 19Mar 18
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 11.070.84-12.23-1.313.87
Diluted EPS (Rs.) 11.070.84-12.23-1.313.86
Cash EPS (Rs.) 22.3114.93-5.390.564.38
Book Value[Excl.RevalReserv]/Share (Rs.) 77.0674.6471.6784.0770.37
Book Value[Incl.RevalReserv]/Share (Rs.) 77.0674.6471.6784.0770.37
Revenue From Operations / Share (Rs.) 327.93266.70147.94147.9852.81
PBDIT / Share (Rs.) 28.5920.23-8.150.015.93
PBIT / Share (Rs.) 17.509.60-16.79-3.025.43
PBT / Share (Rs.) 13.127.18-17.97-3.085.41
Net Profit / Share (Rs.) 11.224.31-14.04-2.463.87
NP After MI And SOA / Share (Rs.) 11.070.83-12.23-1.313.87
PBDIT Margin (%) 8.717.58-5.500.0011.23
PBIT Margin (%) 5.333.60-11.35-2.0410.27
PBT Margin (%) 4.002.69-12.14-2.0710.24
Net Profit Margin (%) 3.421.61-9.48-1.667.33
NP After MI And SOA Margin (%) 3.370.31-8.26-0.887.33
Return on Networth / Equity (%) 17.941.40-20.41-1.865.50
Return on Capital Employeed (%) 11.197.66-16.92-3.167.71
Return On Assets (%) 4.620.38-6.78-0.864.58
Long Term Debt / Equity (X) 0.180.080.000.000.00
Total Debt / Equity (X) 0.470.300.000.000.00
Asset Turnover Ratio (%) 0.910.550.320.780.66
Current Ratio (X) 1.811.391.251.925.70
Quick Ratio (X) 0.880.950.891.445.35
Inventory Turnover Ratio (X) 4.653.081.097.005.37
Interest Coverage Ratio (X) 6.528.35-6.920.09350.15
Interest Coverage Ratio (Post Tax) (X) 3.562.78-10.91-43.07229.58
Enterprise Value (Cr.) 74.29110.428.4432.4317.12
EV / Net Operating Revenue (X) 0.611.120.150.590.87
EV / EBITDA (X) 7.0114.72-2.7916299.717.78
MarketCap / Net Operating Revenue (X) 0.501.020.170.621.33
Price / BV (X) 2.704.590.431.310.99
Price / Net Operating Revenue (X) 0.501.020.170.621.33
EarningsYield 0.060.00-0.47-0.010.05

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

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 Telangana, India. Company's Corporate Identification Number(CIN) is L72200TG1992PLC015099 and registration number is 015099. Currently Company is involved in the business activities of Computer programming, consultancy and related activities. Company's Total Operating Revenue is Rs. 218.38 Cr. and Equity Capital is Rs. 4.87 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
IT Consulting & SoftwareUnit No. 201,202 & 203, Gowra Fountainhead, Hyderabad Telangana 500081Contact not found
Management
NamePosition Held
Mr. Raju S DanduChairman & Wholetime Director
Mr. Shireesh Shantaram PhalExecutive Director
Mr. M A Ashok KumarIndependent Director
Mr. Venigalla SambasivaraoIndependent Director
Mr. Indraganty Venkateswara SarmaIndependent Director
Mr. Putrevu Seshagiri RaoIndependent Director
Mr. Timothy Matthew MorrisDirector
Ms. M SrideviWoman Director

FAQ

What is the intrinsic value of Danlaw Technologies India Ltd and is it undervalued?

As of 03 April 2026, Danlaw Technologies India Ltd's intrinsic value is ₹488.84, which is 7.77% lower than the current market price of ₹530.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (28.3 %), book value (₹176), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Danlaw Technologies India Ltd?

Danlaw Technologies India Ltd is trading at ₹530.00 as of 03 April 2026, with a FY2026-2027 high of ₹1,200 and low of ₹428. The stock is currently near its 52-week low. Market cap stands at ₹258 Cr..

How does Danlaw Technologies India Ltd's P/E ratio compare to its industry?

Danlaw Technologies India Ltd has a P/E ratio of 12.9, which is below the industry average of 98.13. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Danlaw Technologies India Ltd financially healthy?

Key indicators for Danlaw Technologies India Ltd: ROCE of 28.0 % indicates efficient capital utilization; ROE of 28.3 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is Danlaw Technologies India Ltd profitable and how is the profit trend?

Danlaw Technologies India Ltd reported a net profit of ₹19 Cr in Mar 2025 on revenue of ₹218 Cr. Compared to ₹4 Cr in Mar 2022, the net profit shows an improving trend.

Does Danlaw Technologies India Ltd pay dividends?

Danlaw Technologies India Ltd has a dividend yield of 0.00 % at the current price of ₹530.00. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Danlaw Technologies India Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports