Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 18 November, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo

DCM Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: November 15, 2024, 3:28 pm

Market Cap 173 Cr.
Current Price 92.4
High / Low130/66.0
Stock P/E25.0
Book Value 11.5
Dividend Yield0.00 %
ROCE50.2 %
ROE28.8 %
Face Value 10.0
PEG Ratio0.35

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

View Share Price Target for DCM Ltd

Competitors of DCM Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Gujarat Intrux Ltd 161 Cr. 468647/23018.2 1793.63 %17.0 %12.3 % 10.0
Carnation Industries Ltd 4.86 Cr. 14.014.0/5.97 8.390.00 %%% 10.0
Captain Technocast Ltd 358 Cr. 351379/96.270.1 26.90.00 %19.4 %16.9 % 10.0
Nelcast Ltd 948 Cr. 109179/10530.7 61.30.37 %10.1 %8.05 % 2.00
Kirloskar Industries Ltd 4,734 Cr. 4,5476,699/3,17724.2 6,6430.29 %10.7 %5.41 % 10.0
Industry Average5,357.69N/A34.28N/AN/A17.4912.76N/A

All Competitor Stocks of DCM Ltd

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales12.3113.8115.8916.6917.4319.7617.8817.7116.7917.0717.8717.8218.68
Expenses13.4515.3014.6215.8616.0019.7817.1617.2316.4317.4916.6117.0516.96
Operating Profit-1.14-1.491.270.831.43-0.020.720.480.36-0.421.260.771.72
OPM %-9.26%-10.79%7.99%4.97%8.20%-0.10%4.03%2.71%2.14%-2.46%7.05%4.32%9.21%
Other Income-0.116.1914.1911.283.9213.292.598.241.011.090.500.810.44
Interest2.232.281.912.001.960.031.60-0.400.440.550.490.510.51
Depreciation2.292.282.162.061.991.931.861.751.671.711.291.131.12
Profit before tax-5.770.1411.398.051.4011.31-0.157.37-0.74-1.59-0.02-0.060.53
Tax %-4.51%-135.71%4.57%1.12%40.71%6.98%-380.00%8.96%-94.59%-39.62%-2,950.00%-1,050.00%111.32%
Net Profit-6.030.3310.877.960.8310.52-0.726.71-1.44-2.22-0.61-0.69-0.06
EPS in Rs-3.220.185.814.260.445.63-0.393.59-0.77-1.19-0.33-0.37-0.03

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales770.90770.98897.22961.69907.08950.65959.33432.54186.0947.4069.7769.4571.44
Expenses737.28706.08816.20906.32842.42906.78946.19451.32216.4951.2266.0768.3168.11
Operating Profit33.6264.9081.0255.3764.6643.8713.14-18.78-30.40-3.823.701.143.33
OPM %4.36%8.42%9.03%5.76%7.13%4.61%1.37%-4.34%-16.34%-8.06%5.30%1.64%4.66%
Other Income26.256.8421.018.907.7115.718.9949.0726.564.3842.4812.932.84
Interest27.9321.7223.8232.9434.0730.1826.1313.1210.998.735.902.192.06
Depreciation19.0518.6222.6040.8836.4736.3736.2417.4312.639.248.146.995.25
Profit before tax12.8931.4055.61-9.551.83-6.97-40.24-0.26-27.46-17.4132.144.89-1.14
Tax %21.88%50.35%34.62%6.70%-68.85%-2.15%0.00%0.00%-6.74%-2.47%6.16%52.15%
Net Profit10.0715.5836.35-8.913.10-7.12-40.24-0.26-29.31-17.8430.172.33-3.58
EPS in Rs4.4810.2421.67-2.491.78-3.81-21.52-0.14-15.67-9.5416.131.25-1.92
Dividend Payout %55.78%29.28%6.91%-120.42%84.10%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)54.72%133.31%-124.51%134.79%-329.68%-465.17%99.35%-11173.08%39.13%269.11%-92.28%
Change in YoY Net Profit Growth (%)0.00%78.59%-257.82%259.30%-464.47%-135.49%564.52%-11272.43%11212.21%229.98%-361.39%

DCM Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2012-2013 to 2022-2023.

Growth

Compounded Sales Growth
10 Years:-22%
5 Years:-30%
3 Years:14%
TTM:1%
Compounded Profit Growth
10 Years:-16%
5 Years:82%
3 Years:32%
TTM:239%
Stock Price CAGR
10 Years:8%
5 Years:36%
3 Years:-2%
1 Year:27%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:29%

Last Updated: Unknown

Balance Sheet

Last Updated: November 15, 2024, 12:38 am

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital17.3817.3817.3817.3818.6718.6718.6718.6818.6818.6818.6818.6818.68
Reserves188.31205.28192.06210.93197.72157.95157.97-20.63-37.74-6.74-3.722.092.81
Borrowings241.40320.20352.77320.84360.61289.14249.4028.7232.2323.990.571.691.47
Other Liabilities156.80174.20152.74111.7793.96161.60145.0295.44112.5380.9699.0091.7991.63
Total Liabilities603.89717.06714.95660.92670.96627.36571.06122.21125.70116.89114.53114.25114.59
Fixed Assets140.85183.93268.67272.91231.66196.84172.6161.5851.8642.9234.8734.1132.47
CWIP34.6073.5916.130.380.952.060.860.070.070.000.000.000.00
Investments32.962.311.031.0018.8414.2112.047.485.8210.9912.1610.9213.29
Other Assets395.48457.23429.12386.63419.51414.25385.5553.0867.9562.9867.5069.2268.83
Total Assets603.89717.06714.95660.92670.96627.36571.06122.21125.70116.89114.53114.25114.59

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +62.8755.0264.37-0.0026.6188.0276.8813.802.9711.6217.792.59
Cash from Investing Activity +-64.52-95.15-52.38-0.00-10.265.84-3.5732.41-2.530.75-2.91-1.95
Cash from Financing Activity +2.6139.91-6.23-0.00-15.34-99.17-67.09-55.73-1.03-8.35-15.14-0.57
Net Cash Flow0.96-0.225.75-0.001.00-5.306.22-9.52-0.594.01-0.260.06

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow33.62-176.50-239.18-297.40-256.18-316.74-276.00-268.18-59.12-36.05-20.290.57

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 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days65.6557.3760.9952.4940.7945.0582.8919.9179.4780.4178.3682.32
Inventory Days122.16158.82115.56153.59146.51141.16515.9572.29
Days Payable49.0456.2640.6240.7328.6070.20195.39303.57
Cash Conversion Cycle138.78159.93135.93165.36158.70116.01403.45-211.3779.4780.4178.3682.32
Working Capital Days99.64102.9985.7391.1599.0375.81147.94-105.47-297.78-69.42-155.46-165.11
ROCE %11.80%12.75%3.95%7.36%4.12%-2.70%2.88%-18.02%-44.32%92.42%25.81%50.22%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
Promoters48.54%48.54%48.54%48.54%48.54%48.54%48.54%48.54%48.54%48.54%48.54%48.54%
FIIs0.04%0.01%0.00%0.06%0.11%0.00%0.00%0.01%0.05%0.05%0.03%0.00%
DIIs6.42%6.37%6.38%6.15%4.15%3.97%3.67%3.35%3.35%3.35%3.35%3.35%
Public45.00%45.08%45.08%45.25%47.18%47.46%47.77%48.10%48.06%48.06%48.07%48.10%
No. of Shareholders26,08726,33726,40928,14026,38924,21424,20324,77225,67825,28825,20623,892

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)2.791.2516.15-9.55-15.69
Diluted EPS (Rs.)2.791.2516.15-9.55-15.69
Cash EPS (Rs.)5.544.3617.74-4.12-6.54
Book Value[Excl.RevalReserv]/Share (Rs.)11.128.016.39-10.21-1.04
Book Value[Incl.RevalReserv]/Share (Rs.)11.128.016.39-10.21-1.04
Revenue From Operations / Share (Rs.)37.9237.1837.3625.3899.63
PBDIT / Share (Rs.)7.926.9121.960.780.33
PBIT / Share (Rs.)5.433.1617.60-4.16-6.42
PBT / Share (Rs.)4.341.9914.44-8.83-12.31
Net Profit / Share (Rs.)3.050.6213.38-9.06-13.30
NP After MI And SOA / Share (Rs.)2.781.2516.15-9.55-15.70
PBDIT Margin (%)20.8918.5758.783.100.33
PBIT Margin (%)14.328.5047.12-16.39-6.44
PBT Margin (%)11.435.3538.66-34.81-12.35
Net Profit Margin (%)8.041.6635.82-35.72-13.35
NP After MI And SOA Margin (%)7.343.3543.23-37.63-15.75
Return on Networth / Equity (%)25.0315.59252.680.000.00
Return on Capital Employeed (%)19.7811.8373.15-68.89-76.57
Return On Assets (%)4.582.0425.80-14.19-23.98
Long Term Debt / Equity (X)0.000.000.00-0.01-0.52
Total Debt / Equity (X)0.000.001.95-1.32-12.01
Asset Turnover Ratio (%)0.620.600.010.000.36
Current Ratio (X)0.810.710.670.470.33
Quick Ratio (X)0.670.520.520.350.21
Inventory Turnover Ratio (X)0.130.000.00-0.020.35
Interest Coverage Ratio (X)7.225.896.950.160.05
Interest Coverage Ratio (Post Tax) (X)3.781.535.23-0.94-1.26
Enterprise Value (Cr.)111.73119.03164.7161.2545.11
EV / Net Operating Revenue (X)1.581.712.361.290.24
EV / EBITDA (X)7.559.234.0241.6571.89
MarketCap / Net Operating Revenue (X)1.891.892.220.960.15
Price / BV (X)6.458.7712.98-2.39-14.33
Price / Net Operating Revenue (X)1.891.892.220.960.15
EarningsYield0.030.010.19-0.39-1.05

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of DCM Ltd as of November 18, 2024 is: 84.46

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 November 18, 2024, DCM Ltd is Overvalued by 8.59% compared to the current share price 92.40

Intrinsic Value of DCM Ltd as of November 18, 2024 is: 144.68

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 November 18, 2024, DCM Ltd is Undervalued by 56.58% compared to the current share price 92.40

Last 5 Year EPS CAGR: 71.30%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a low average Working Capital Days of -7.58, which is a positive sign.
  2. The company has shown consistent growth in sales (545.73 cr) and profit (2.75 cr) over the years.
  1. The stock has a low average ROCE of 12.19%, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 115.61, which may not be favorable.
  3. The company has higher borrowings (171.00) compared to reserves (95.87), which may suggest financial risk.

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 DCM Ltd:
    1. Net Profit Margin: 8.04%
      • 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: 19.78% (Industry Average ROCE: 17.49%)
      • 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%: 25.03% (Industry Average ROE: 12.76%)
      • 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): 3.78
      • 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: 0.67
      • 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: 25 (Industry average Stock P/E: 34.28)
      • 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
      • 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

DCM Ltd. is a Public Limited Listed company incorporated on 26/03/1889 and has its registered office in the State of Delhi, India. Company’s Corporate Identification Number(CIN) is L74899DL1889PLC000004 and registration number is 000004. Currently Company is involved in the business activities of Manufacture of other iron and steel casting and products thereof. Company’s Total Operating Revenue is Rs. 1.10 Cr. and Equity Capital is Rs. 18.68 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Castings/FoundryUnit Nos. 2050 to 2052, 2nd Floor, Plaza - II, Central Square, New Delhi Delhi 110006investors@dcm.in
http://www.dcm.in
Management
NamePosition Held
Mr. Jitendra TuliChairman
Mr. Vinay SharmaManaging Director
Mr. Ajay Vir JakharDirector
Dr. Kavita A SharmaDirector
Mr. Aditya KatochDirector
Mr. Shayam Sunder SharmaDirector
Mr. Sumant Bharat RamDirector
Mr. Yuv Bharat RamDirector
Mr. Rahil Bharat RamDirector

FAQ

What is the latest intrinsic value of DCM Ltd?

The latest intrinsic value of DCM Ltd as on 18 November 2024 is ₹84.46, which is 8.59% lower than the current market price of ₹92.40.

What is the Market Cap of DCM Ltd?

The Market Cap of DCM Ltd is 173 Cr..

What is the current Stock Price of DCM Ltd as on 18 November 2024?

The current stock price of DCM Ltd as on 18 November 2024 is ₹92.4.

What is the High / Low of DCM Ltd stocks in FY 2024?

In FY 2024, the High / Low of DCM Ltd stocks is 130/66.0.

What is the Stock P/E of DCM Ltd?

The Stock P/E of DCM Ltd is 25.0.

What is the Book Value of DCM Ltd?

The Book Value of DCM Ltd is 11.5.

What is the Dividend Yield of DCM Ltd?

The Dividend Yield of DCM Ltd is 0.00 %.

What is the ROCE of DCM Ltd?

The ROCE of DCM Ltd is 50.2 %.

What is the ROE of DCM Ltd?

The ROE of DCM Ltd is 28.8 %.

What is the Face Value of DCM Ltd?

The Face Value of DCM Ltd is 10.0.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

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 DCM 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