Price
Financials
Standalone, Rs crore| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 50.05 | 53.02 | 61.52 | 47.30 | 54.58 | 54.69 | 62.31 | 54.77 | 65.58 | 61.57 | 80.03 | 73.72 |
| Expenses | 40.81 | 43.27 | 50.90 | 41.38 | 47.00 | 46.93 | 51.77 | 47.83 | 55.99 | 53.68 | 65.13 | 63.83 |
| Operating Profit | 9.24 | 9.75 | 10.62 | 5.92 | 7.58 | 7.76 | 10.54 | 6.94 | 9.59 | 7.89 | 14.90 | 9.89 |
| OPM % | 18.46% | 18.39% | 17.26% | 12.52% | 13.89% | 14.19% | 16.92% | 12.67% | 14.62% | 12.81% | 18.62% | 13.42% |
| Other Income | 0.03 | 0.03 | 0.13 | 0.22 | 0.27 | 0.23 | 0.25 | 0.29 | 0.23 | 0.24 | 0.29 | 0.19 |
| Interest | 0.63 | 0.63 | 0.59 | 0.54 | 0.62 | 0.57 | 0.54 | 0.52 | 0.50 | 0.44 | 0.43 | 0.41 |
| Depreciation | 0.92 | 0.93 | 0.93 | 0.94 | 1.33 | 1.40 | 1.44 | 2.02 | 1.93 | 1.58 | 1.93 | 1.72 |
| Profit before tax | 7.72 | 8.22 | 9.23 | 4.66 | 5.90 | 6.02 | 8.81 | 4.69 | 7.39 | 6.11 | 12.83 | 7.95 |
| Tax % | 23.32% | 26.76% | 28.17% | 25.75% | 23.39% | 26.74% | 25.99% | 25.80% | 25.58% | 26.51% | 25.72% | 25.41% |
| Net Profit | 5.92 | 6.03 | 6.62 | 3.47 | 4.52 | 4.41 | 6.52 | 3.47 | 5.50 | 4.48 | 9.54 | 5.93 |
| EPS in Rs | 12.15 | 12.38 | 13.59 | 7.12 | 9.28 | 9.05 | 13.39 | 7.12 | 11.29 | 9.20 | 19.59 | 12.17 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 11 | 11 | 18 | 26 | 15 | 28 | 122 | 167 | 211 | 218 | 262 | 281 |
| Expenses | 9 | 11 | 17 | 26 | 19 | 30 | 115 | 147 | 174 | 186 | 222 | 239 |
| Operating Profit | 2 | 1 | 1 | 0 | -3 | -2 | 6 | 20 | 36 | 32 | 40 | 42 |
| OPM % | 15% | 6% | 6% | 0.0% | -21% | -9% | 5% | 12% | 17% | 15% | 15% | 15% |
| Other Income | 1 | 1 | 1 | 1 | 1 | 1 | 5 | 1 | 0 | 1 | 1 | 1 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 4 | 3 | 2 | 2 | 2 |
| Depreciation | 0 | 0 | 0 | 0 | 2 | 2 | 4 | 7 | 4 | 5 | 7 | 7 |
| Profit before tax | 3 | 2 | 2 | 0 | -4 | -4 | 5 | 10 | 30 | 25 | 31 | 34 |
| Tax % | 32% | 222% | 30% | 29% | -24% | -27% | 14% | 31% | 26% | 26% | 26% | |
| Net Profit | 2 | -2 | 1 | 0 | -3 | -3 | 4 | 7 | 22 | 19 | 23 | 25 |
| EPS in Rs | 5.11 | -5.27 | 3.02 | 0.84 | -8.82 | -7.26 | 11.54 | 14.88 | 45.64 | 38.84 | 47.20 | 52.25 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | 37% | 57% | 16% | 24% | ||
| Compounded Profit Growth | 28% | 60% | 47% | 35% | ||
| Stock Price CAGR | 39% | 46% | 33% | 103% | ||
| Return on Equity | 18% | 28% | 32% | 26% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 |
| Reserves | 19 | 21 | 19 | 20 | 20 | 17 | 15 | 23 | 31 | 53 | 72 | 95 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 31 | 38 | 30 | 35 | 30 |
| Other Liabilities | 1 | 1 | 1 | 5 | 10 | 16 | 15 | 31 | 39 | 45 | 44 | 54 |
| Total Liabilities | 24 | 26 | 24 | 29 | 35 | 39 | 34 | 90 | 112 | 133 | 156 | 183 |
| Fixed Assets | 1 | 1 | 1 | 1 | 1 | 8 | 7 | 30 | 34 | 24 | 38 | 40 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 8 |
| Investments | 3 | 3 | 3 | 3 | 16 | 16 | 16 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 20 | 22 | 20 | 25 | 18 | 16 | 11 | 61 | 79 | 109 | 114 | 135 |
| Total Assets | 24 | 26 | 24 | 29 | 35 | 39 | 34 | 90 | 112 | 133 | 156 | 183 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 0 | 2 | -2 | -4 | 10 | 4 | 0 | -8 | 7 | 24 | 10 | 21 |
| Cash from Investing Activity | -0 | -0 | -0 | -0 | -14 | -5 | -2 | -2 | -4 | -1 | -10 | -13 |
| Cash from Financing Activity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 0 | -7 | -1 | -3 |
| Net Cash Flow | 0 | 2 | -2 | -4 | -4 | -0 | -2 | 1 | 3 | 15 | -0 | 4 |
| Free Cash Flow | 0 | 2 | -2 | -4 | 9 | 3 | -0 | -13 | 3 | 22 | 5 | 12 |
| CFO/OP | 196% | 142% | -218% | -331% | 97,300% | -127% | 0% | -134% | 38% | 86% | 52% | 72% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 71 | 71 | 170 | 275 | 87 | 88 | 47 | 55 | 66 | 60 | 82 | 78 |
| Inventory Days | 188 | 123 | 97 | 97 | 54 | 44 | 22 | 130 | 116 | 117 | 105 | 104 |
| Days Payable | 70 | 68 | 22 | 220 | 178 | 196 | 70 | 68 | 54 | 65 | 74 | 72 |
| Cash Conversion Cycle | 190 | 127 | 245 | 152 | -36 | -65 | -1 | 117 | 128 | 111 | 113 | 110 |
| Working Capital Days | 96 | 81 | 181 | 221 | 28 | -170 | -128 | 62 | 69 | 61 | 60 | 58 |
| ROCE % | 5% | 12% | 7% | 7% | 2% | -17% | -16% | 8% | 21% | 40% | 28% | 28% |
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 61.87% | 61.87% | 61.87% | 61.87% | 61.87% | 61.87% | 61.87% | 61.87% | 61.87% | 61.87% | 61.87% | 61.87% |
| FIIs | 0.00% | 0.12% | 0.00% | 0.02% | 0.00% | 0.13% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| DIIs | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% |
| Government | 0.88% | 0.88% | 0.88% | 0.88% | 0.88% | 0.88% | 0.88% | 0.88% | 0.88% | 0.88% | 0.88% | 0.88% |
| Public | 37.24% | 37.12% | 37.23% | 37.21% | 37.24% | 37.11% | 37.23% | 37.25% | 37.23% | 37.23% | 37.24% | 37.20% |
| No. of Shareholders | 4,122 | 4,887 | 5,993 | 6,820 | 8,942 | 8,719 | 8,950 | 8,878 | 8,756 | 8,560 | 8,268 | 7,849 |
Fundamentals
Market Cap₹ 764 Cr.
Current Price₹ 1,568
Stock P/E30.0
Book Value₹ 205
ROCE27.6 %
ROE26.1 %
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)24%
Compounded Profit Growth (TTM)35%
Standalone figures.
Valuation
Market capRs 731 Cr
Enterprise valueRs 734 Cr
P/E (TTM)28.71x
Price to book7.33x
Price to sales2.60x
EV / EBITDA16.98x
EV / EBIT20.35x
EV / sales2.61x
Price to cash flow35.43x
Earnings yield3.48%
P/E, 3-year average24.12x
P/B, 3-year average7.78x
P/E, 5-year average21.89x
P/B, 5-year average6.02x
Profitability
Operating margin (excl. other income)15.17%
Operating margin (incl. other income)15.57%
EBITDA margin15.39%
Pre-tax margin12.20%
Net profit margin9.06%
Net margin, latest quarter8.04%
ROE26.06%
ROCE27.58%
ROA13.55%
ROE, 3-year average33.86%
ROCE, 3-year average31.96%
ROA, 3-year average14.92%
ROE, 5-year average28.50%
ROCE, 5-year average26.90%
ROA, 5-year average11.76%
ROIC (approx.)25.96%
Tax rate25.89%
Other income / net worth1.04%
Growth
Sales growth (latest year)19.96%
Profit growth (latest year)21.51%
Sales CAGR, 3 years16.16%
Sales CAGR, 5 years56.61%
Profit CAGR, 3 years46.92%
Sales growth QoQ-7.88%
Profit growth QoQ-37.84%
Sales growth YoY (latest quarter)34.60%
Profit growth YoY (latest quarter)70.89%
Per share
EPS (TTM)Rs 52.25
EPS (latest year)Rs 47.20
EPS (latest quarter)Rs 12.17
EPS, 3-year averageRs 43.90
EPS, 5-year averageRs 32.56
Book value per shareRs 204.74
Sales per shareRs 576.72
Cash flow per shareRs 42.34
Free cash flow per shareRs 24.64
Efficiency
Asset turnover1.43x
Fixed asset turnover6.49x
Inventory turnover3.62x
Inventory days101 days
Debtor days78 days
Debtors turnover4.69x
Creditor days72 days
Cash conversion cycle110 days
Working capital days58 days
Leverage
Total debtRs 30 Cr
Cash and bankRs 27 Cr
Net debtRs 3 Cr
Debt to equity0.30x
Net debt / EBITDA0.07x
Interest coverage20.26x
Owners' fund to total sources54.44%
Debt to assets16.27%
Cash flow
Cash from Operating Activity (latest year)Rs 21 Cr
Cash from Investing Activity (latest year)Rs -13 Cr
Cash from Financing Activity (latest year)Rs -3 Cr
Net Cash Flow (latest year)Rs 4 Cr
Free cash flow (latest year)Rs 12 Cr
FCFE (approx.: FCF + change in debt)Rs 6 Cr
Cash from ops / profit, 5 years0.72x
Sales to cash flow12.70x
Statement figures
Net sales (TTM)Rs 281 Cr
Net sales (latest year)Rs 262 Cr
Sales (latest quarter)Rs 74 Cr
Operating profit excl. other income (latest year)Rs 40 Cr
Operating profit (latest quarter)Rs 10 Cr
Other income (TTM)Rs 1 Cr
EBITDA (TTM)Rs 43 Cr
PBDT (TTM)Rs 41 Cr
Profit before tax (TTM)Rs 34 Cr
Tax (latest year)Rs 8 Cr
Net profit (TTM)Rs 25 Cr
Net profit (latest year)Rs 23 Cr
Net profit (latest quarter)Rs 6 Cr
Depreciation (TTM)Rs 7 Cr
Depreciation (latest quarter)Rs 2 Cr
Interest (TTM)Rs 2 Cr
Cost of goods sold (latest year)Rs 162 Cr
Total expenditure (latest year)Rs 222 Cr
Total income (latest year)Rs 263 Cr
Share capitalRs 5 Cr
ReservesRs 95 Cr
Shareholders' fundsRs 100 Cr
Total assetsRs 183 Cr
Net blockRs 40 Cr
Capital work in progressRs 8 Cr
ReceivablesRs 56 Cr
InventoryRs 45 Cr
Other liabilitiesRs 54 Cr
Shares outstanding (crore)0.49
Ownership
Promoter holding61.87% (+0.00 in a year)
Computed by MarketFriction from the standalone statements. Returns use average balances.
P/E 28.7 is at the 34th percentile of its own 6.4-year range
(median 41.0, low 10.8, high 134.8).
P/B 7.33 is at the 73th percentile (median 4.52).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
| Period | 532329 | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | -5.1% | -2.8% | -2.3 pts |
| 1 month | -11.9% | -6.8% | -5.1 pts |
| 3 months | +44.0% | -7.6% | +51.6 pts |
| 3 years | +126.0% | +14.2% | +111.8 pts |
| 5 years | +525.4% | +27.9% | +497.5 pts |
Red flags
F-score 7 of 8No red flags in the latest statements and filings.
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Jun 2026Sales ₹74 Cr +34.6% vs Jun 2025.
Net profit ₹6 Cr +70.9%.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| Indo-MIM Ltd | 61,719 | 95.6 | 25.0 % |
| Aditya Infotech Ltd | 46,814 | 98.1 | 28.6 % |
| Syrma SGS Technology Ltd | 32,638 | 87.9 | 16.8 % |
| Honeywell Automation India Ltd | 30,038 | 53.7 | 17.0 % |
| Jyoti CNC Automation Ltd | 24,091 | 74.9 | 21.3 % |
| Kaynes Technology India Ltd | 23,605 | 68.0 | 12.7 % |
| LMW Ltd | 18,115 | 99.2 | 5.58 % |
| Lloyds Engineering Works Ltd | 15,850 | 70.9 | 16.1 % |
| Tega Industries Ltd | 15,481 | 8.14 % | |
| Kennametal India Ltd | 8,878 | 45.3 | 33.2 % |
| Dynamatic Technologies Ltd | 8,873 | 151 | 10.2 % |
| Standard Engineering Technology Ltd | 8,557 | 100 | 14.7 % |
| Raymond Ltd | 7,894 | 46.9 | 3.14 % |
| Omnitech Engineering Ltd | 6,939 | 66.8 | 17.6 % |
| GMM Pfaudler Ltd | 6,641 | 52.7 | 13.6 % |
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Danlaw Technologies India Ltd?
Danlaw Technologies India Ltd (532329) has a market capitalisation of Rs 764 Cr. at the 2026-10-01 close.
What is the P/E ratio of Danlaw Technologies India Ltd?
Danlaw Technologies India Ltd trades at a P/E of 30.0 on trailing twelve-month profit, at the 2026-10-01 close.
What were Danlaw Technologies India Ltd's latest quarterly results?
In the Jun 2026 quarter, Danlaw Technologies India Ltd sales was Rs 74 Cr (+34.6% vs Jun 2025) and net profit was Rs 6 Cr.