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: 540361 | NSE: DANUBE

Danube Industries Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹3.21Overvalued by 19.95%vs CMP ₹4.01

P/E (21.3) × ROE (4.8%) × BV (₹3.83) × DY (2.00%)

₹3.17Overvalued by 20.95%vs CMP ₹4.01
MoS: -26.5% (Negative)Confidence: 43/100 (Low)Models: 2 Under, 2 Fair, 4 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹3.3226%Over (-17.2%)
Graham NumberEarnings₹4.0518%Fair (+1%)
DCFCash Flow₹1.0415%Over (-74.1%)
Net Asset ValueAssets₹3.858%Fair (-4%)
EV/EBITDAEnterprise₹1.5410%Over (-61.6%)
Earnings YieldEarnings₹1.908%Over (-52.6%)
ROCE CapitalReturns₹5.148%Under (+28.2%)
Revenue MultipleRevenue₹6.046%Under (+50.6%)
Consensus (8 models)₹3.17100%Overvalued
Key Drivers: ROE 4.8% is below cost of equity. | Wide model spread (₹1–₹6) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 3.5%

*Investments are subject to market risks

Investment Snapshot

60
Danube Industries Ltd scores 60/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health56/100 · Moderate
ROCE 8.1% AverageROE 4.8% WeakD/E 0.05 Low debtInterest Coverage 0.0x RiskyProfitable 4/5 years Consistent
Smart Money50/100 · Moderate
Promoter holding at 39.9% Stable
Earnings Quality50/100 · Moderate
OPM stable around 3% Steady
Quarterly Momentum80/100 · Strong
Revenue (4Q): +14% YoY GrowingProfit (4Q): +533% YoY Strong
Industry Rank65/100 · Strong
P/E 21.3 vs industry 102.1 Cheaper than peersROCE 8.1% vs industry 15.2% Below peers3Y sales CAGR: 41% 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 36.5 Cr.
Current Price 4.01
Intrinsic Value₹3.17
High / Low 7.95/3.52
Stock P/E21.3
Book Value 3.83
Dividend Yield0.00 %
ROCE8.14 %
ROE4.82 %
Face Value 2.00
PEG Ratio6.09

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

View Share Price Target for Danube Industries Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Danube Industries Ltd 36.5 Cr. 4.01 7.95/3.5221.3 3.830.00 %8.14 %4.82 % 2.00
CCL International Ltd 44.8 Cr. 23.4 35.8/20.017.7 24.60.00 %3.35 %1.47 % 10.0
MRP Agro Ltd 99.5 Cr. 86.6 145/77.717.6 30.60.00 %39.2 %30.3 % 10.0
Bombay Cycle & Motor Agency Ltd 66.0 Cr. 1,650 2,198/1,53025.9 8020.30 %12.1 %8.96 % 10.0
Amrapali Industries Ltd 70.7 Cr. 13.8 20.2/12.614.8 6.570.00 %7.08 %5.09 % 5.00
Industry Average10,858.54 Cr140.30102.09119.050.48%15.22%8.81%7.62

All Competitor Stocks of Danube Industries Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 12.1930.4416.1423.0316.2731.5919.5118.0034.9137.2425.5523.5132.60
Expenses 12.0029.8915.3421.9315.5131.5018.9517.4434.1836.0224.6422.6031.09
Operating Profit 0.190.550.801.100.760.090.560.560.731.220.910.911.51
OPM % 1.56%1.81%4.96%4.78%4.67%0.28%2.87%3.11%2.09%3.28%3.56%3.87%4.63%
Other Income 0.010.010.030.000.010.010.000.000.000.000.000.000.00
Interest 0.100.200.310.300.220.550.250.290.400.390.480.450.84
Depreciation 0.000.050.010.010.010.010.010.010.020.020.020.020.03
Profit before tax 0.100.310.510.790.54-0.460.300.260.310.810.410.440.64
Tax % 30.00%41.94%25.49%25.32%31.48%-28.26%26.67%26.92%29.03%25.93%24.39%25.00%25.00%
Net Profit 0.080.190.380.580.36-0.350.220.190.210.600.300.330.48
EPS in Rs 0.010.030.060.100.06-0.060.040.030.040.070.030.040.05

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 0122001234396987110119
Expenses 0122101234386884107114
Operating Profit -0-00-0-0-0-0001335
OPM % -3%3%-29%-15%-1%1%1%2%3%3%4%
Other Income 0000000010000
Interest 0000000000112
Depreciation 0000000000000
Profit before tax 0000-000011122
Tax % 0%0%20%0%0%18%50%24%19%31%28%27%
Net Profit 0000-000011112
EPS in Rs 0.010.010.020.00-0.010.040.000.070.160.130.160.130.19
Dividend Payout % 0%0%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2022-20232023-20242024-2025
YoY Net Profit Growth (%)0.00%0.00%0.00%
Change in YoY Net Profit Growth (%)0.00%0.00%0.00%

Danube Industries Ltd has shown a consistent positive trend in YoY Net Profit Growth (%) in the last 3 years from 2022-2023 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:60%
5 Years:55%
3 Years:42%
TTM:28%
Compounded Profit Growth
10 Years:41%
5 Years:162%
3 Years:43%
TTM:60%
Stock Price CAGR
10 Years:%
5 Years:34%
3 Years:-40%
1 Year:17%
Return on Equity
10 Years:5%
5 Years:5%
3 Years:5%
Last Year:5%

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

Balance Sheet

Last Updated: December 4, 2025, 2:42 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 3555555556121818
Reserves -2-2-2-2-2-1-1-19941617
Borrowings 00010000219101316
Other Liabilities 0110001129131691623
Total Liabilities 15453414332951356474
Fixed Assets 0000000011111
CWIP 0000000000000
Investments 1100221100000
Other Assets 04442213322850346272
Total Assets 15453414332951356474

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + -00-1-0-1-02-0-3-9-4-18
Cash from Investing Activity + 001-0-100-000-0-0
Cash from Financing Activity + 0-00120-2-0114317
Net Cash Flow 00-00-001-08-5-1-2
Free Cash Flow -00-1-0-1-02-0-4-9-4-18
CFO/OP 100%-1,167%-2,240%78%886%1,200%-2,671%17%-843%-607%-149%-572%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow0.000.000.00-1.000.000.000.000.00-2.00-18.00-7.00-10.00

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 343186113031830612012776106
Inventory Days 000001147385173
Days Payable 322320126883553
Cash Conversion Cycle 3431861130-4-3417792126
Working Capital Days -671662771,346-14452053100
ROCE %4%2%15%-5%-2%4%-0%12%5%6%9%8%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 34.37%38.89%38.89%38.89%38.89%38.89%38.89%38.89%39.93%39.93%39.93%39.93%
Public 65.63%61.10%61.12%61.11%61.11%61.11%61.12%61.11%60.08%60.07%60.07%60.07%
No. of Shareholders 6,8386,88711,20016,61415,83315,37216,11316,38416,36616,29216,11015,920

Shareholding Pattern Chart

No. of Shareholders

Danube Industries 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 25Mar 24Mar 23Mar 22Mar 21
FaceValue 2.002.002.002.0010.00
Basic EPS (Rs.) 0.190.160.250.330.69
Diluted EPS (Rs.) 0.190.160.250.330.69
Cash EPS (Rs.) 0.140.170.270.330.71
Book Value[Excl.RevalReserv]/Share (Rs.) 3.772.735.154.897.89
Book Value[Incl.RevalReserv]/Share (Rs.) 3.772.735.154.897.89
Revenue From Operations / Share (Rs.) 12.0514.5123.0312.9068.17
PBDIT / Share (Rs.) 0.330.460.500.420.93
PBIT / Share (Rs.) 0.320.450.480.410.91
PBT / Share (Rs.) 0.180.220.360.410.91
Net Profit / Share (Rs.) 0.130.160.250.330.69
PBDIT Margin (%) 2.803.222.203.271.36
PBIT Margin (%) 2.733.152.123.201.34
PBT Margin (%) 1.511.561.563.191.34
Net Profit Margin (%) 1.111.111.092.551.01
Return on Networth / Equity (%) 3.555.944.906.748.80
Return on Capital Employeed (%) 8.5616.196.277.6711.01
Return On Assets (%) 1.912.791.473.381.04
Long Term Debt / Equity (X) 0.020.030.510.100.05
Total Debt / Equity (X) 0.380.591.250.100.05
Asset Turnover Ratio (%) 2.232.021.721.241.43
Current Ratio (X) 2.051.801.241.991.02
Quick Ratio (X) 1.321.160.981.620.98
Inventory Turnover Ratio (X) 6.770.000.000.000.00
Interest Coverage Ratio (X) 2.302.023.98232.67294.25
Interest Coverage Ratio (Post Tax) (X) 1.911.702.98183.07219.87
Enterprise Value (Cr.) 41.2335.7553.36109.117.43
EV / Net Operating Revenue (X) 0.370.410.772.820.21
EV / EBITDA (X) 13.3912.7435.0086.1615.91
MarketCap / Net Operating Revenue (X) 0.250.310.532.990.22
Price / BV (X) 0.811.692.407.891.91
Price / Net Operating Revenue (X) 0.250.310.532.990.22
EarningsYield 0.040.030.020.010.04

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Danube Industries Ltd. is a Public Limited Listed company incorporated on 04/10/1980 and has its registered office in the State of Gujarat, India. Company's Corporate Identification Number(CIN) is L29100GJ1980PLC097420 and registration number is 001663. Currently company belongs to the Industry of Trading & Distributors. Company's Total Operating Revenue is Rs. 109.66 Cr. and Equity Capital is Rs. 18.20 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Trading & DistributorsA-2101, Privilon, B/h Iscon Temple, Ahmedabad Gujarat 380054Contact not found
Management
NamePosition Held
Mrs. Meena Sunil RajdevChairman & Managing Director
Mr. Shefeeque ThajudeenNon Exe.Non Ind.Director
Mr. Krishnan RamaswamyIndependent Director
Mrs. Mayura Dinesh MaratheIndependent Director
Mr. Jayson Jacob MathewIndependent Director

FAQ

What is the intrinsic value of Danube Industries Ltd and is it undervalued?

As of 12 April 2026, Danube Industries Ltd's intrinsic value is ₹3.17, which is 20.95% lower than the current market price of ₹4.01, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (4.82 %), book value (₹3.83), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Danube Industries Ltd?

Danube Industries Ltd is trading at ₹4.01 as of 12 April 2026, with a FY2026-2027 high of ₹7.95 and low of ₹3.52. The stock is currently near its 52-week low. Market cap stands at ₹36.5 Cr..

How does Danube Industries Ltd's P/E ratio compare to its industry?

Danube Industries Ltd has a P/E ratio of 21.3, which is below the industry average of 102.09. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Danube Industries Ltd financially healthy?

Key indicators for Danube Industries Ltd: ROCE of 8.14 % is on the lower side compared to the industry average of 15.22%; ROE of 4.82 % is below ideal levels (industry average: 8.81%). Dividend yield is 0.00 %.

Is Danube Industries Ltd profitable and how is the profit trend?

Danube Industries Ltd reported a net profit of ₹1 Cr in Mar 2025 on revenue of ₹110 Cr. Compared to ₹1 Cr in Mar 2022, the net profit shows a mixed trend.

Does Danube Industries Ltd pay dividends?

Danube Industries Ltd has a dividend yield of 0.00 % at the current price of ₹4.01. 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 Danube Industries 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