Nifty
Sensex
:
:
10656.20
35474.51
-107.20 (-1.00%)
-300.37 (-0.84%)

IT - Software

Rating :
64/99

BSE: 532329 | NSE: Not Listed

118.95
1.85 (1.58%)
20-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  122.85
  •  122.95
  •  115.00
  •  117.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  543
  •  0.65
  •  208.50
  •  63.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 43.41
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 34.58
  • N/A
  • 1.69

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.92%
  • 3.09%
  • 44.24%
  • FII
  • DII
  • Others
  • 0%
  • 1.16%
  • 1.59%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.77
  • 9.08
  • 14.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -2.75
  • -7.41

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -3.15
  • -14.94

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.30
  • 4.32
  • 11.41

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.57
  • 0.80
  • 1.10

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.11
  • 2.96
  • 4.64

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
14.50
3.12
364.74%
8.05
3.96
103.28%
7.22
3.88
86.08%
5.28
3.30
60.00%
Expenses
15.07
2.85
428.77%
7.80
3.46
125.43%
6.92
3.52
96.59%
4.87
2.98
63.42%
EBITDA
-0.57
0.27
-
0.25
0.50
-50.00%
0.30
0.36
-16.67%
0.40
0.32
25.00%
EBIDTM
-3.91%
8.53%
3.12%
12.61%
4.15%
9.32%
7.66%
9.68%
Other Income
0.02
0.15
-86.67%
0.34
0.20
70.00%
0.29
0.16
81.25%
0.09
0.30
-70.00%
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.02
-50.00%
Depreciation
0.38
0.05
660.00%
0.11
0.04
175.00%
0.05
0.06
-16.67%
0.05
0.05
0.00%
PBT
-0.93
0.37
-
0.49
0.66
-25.76%
0.54
0.46
17.39%
0.44
0.54
-18.52%
Tax
0.13
0.20
-35.00%
0.18
0.11
63.64%
0.14
3.44
-95.93%
0.13
0.08
62.50%
PAT
-1.06
0.17
-
0.31
0.55
-43.64%
0.40
-2.97
-
0.31
0.46
-32.61%
PATM
-7.31%
5.51%
3.89%
13.87%
5.55%
-76.59%
5.91%
13.98%
EPS
-2.86
0.46
-
0.84
1.48
-43.24%
1.08
-7.99
-
0.84
1.24
-32.26%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
35.05
19.58
13.02
13.09
11.36
12.68
12.33
9.18
7.76
6.17
7.04
Net Sales Growth
145.79%
50.38%
-0.53%
15.23%
-10.41%
2.84%
34.31%
18.30%
25.77%
-12.36%
 
Cost Of Goods Sold
17.82
6.94
1.80
1.72
1.36
1.84
1.62
1.70
1.68
0.00
0.59
Gross Profit
17.23
12.65
11.22
11.36
10.01
10.84
10.71
7.47
6.08
6.17
6.45
GP Margin
49.15%
64.61%
86.18%
86.78%
88.12%
85.49%
86.86%
81.37%
78.35%
100%
91.62%
Total Expenditure
34.66
18.11
11.82
10.93
10.31
10.99
10.08
9.51
8.09
6.88
9.27
Power & Fuel Cost
-
0.14
0.13
0.15
0.19
0.19
0.17
0.13
0.12
0.09
0.13
% Of Sales
-
0.72%
1.00%
1.15%
1.67%
1.50%
1.38%
1.42%
1.55%
1.46%
1.85%
Employee Cost
-
8.41
7.81
7.38
7.11
6.99
6.54
5.84
4.71
4.08
4.54
% Of Sales
-
42.95%
59.98%
56.38%
62.59%
55.13%
53.04%
63.62%
60.70%
66.13%
64.49%
Manufacturing Exp.
-
0.28
0.26
0.00
0.00
0.00
0.00
0.00
0.06
0.53
0.30
% Of Sales
-
1.43%
2.00%
0%
0%
0%
0%
0%
0.77%
8.59%
4.26%
General & Admin Exp.
-
1.65
1.46
1.56
1.49
1.73
1.52
1.46
1.35
1.27
1.62
% Of Sales
-
8.43%
11.21%
11.92%
13.12%
13.64%
12.33%
15.90%
17.40%
20.58%
23.01%
Selling & Distn. Exp.
-
0.05
0.07
0.03
0.05
0.09
0.03
0.18
0.05
0.05
0.06
% Of Sales
-
0.26%
0.54%
0.23%
0.44%
0.71%
0.24%
1.96%
0.64%
0.81%
0.85%
Miscellaneous Exp.
-
0.50
0.17
0.01
0.05
0.06
0.07
0.04
0.00
0.02
0.06
% Of Sales
-
2.55%
1.31%
0.08%
0.44%
0.47%
0.57%
0.44%
0%
0.32%
6.82%
EBITDA
0.38
1.47
1.20
2.16
1.05
1.69
2.25
-0.33
-0.33
-0.71
-2.23
EBITDA Margin
1.08%
7.51%
9.22%
16.50%
9.24%
13.33%
18.25%
-3.59%
-4.25%
-11.51%
-31.68%
Other Income
0.74
0.73
1.09
1.39
1.21
1.22
1.13
0.94
0.80
0.77
0.64
Interest
0.01
0.01
0.02
0.02
0.01
0.01
0.01
0.09
0.22
0.23
0.10
Depreciation
0.59
0.19
0.19
0.22
0.26
0.23
0.18
0.18
0.17
0.18
0.26
PBT
0.54
2.01
2.07
3.31
1.98
2.66
3.19
0.34
0.08
-0.36
-1.95
Tax
0.58
0.57
3.64
0.96
0.76
0.97
0.71
-0.13
0.26
-0.10
-2.84
Tax Rate
107.41%
28.36%
175.85%
29.00%
28.79%
36.47%
34.13%
-38.24%
325.00%
27.78%
20.75%
PAT
-0.04
1.44
-1.57
2.34
1.88
1.69
1.37
0.46
-0.18
-0.26
-10.85
PAT before Minority Interest
-0.04
1.44
-1.57
2.34
1.88
1.69
1.37
0.46
-0.18
-0.26
-10.85
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-0.11%
7.35%
-12.06%
17.88%
16.55%
13.33%
11.11%
5.01%
-2.32%
-4.21%
-154.12%
PAT Growth
0.00%
-
-
24.47%
11.24%
23.36%
197.83%
-
-
-
 
Unadjusted EPS
-0.10
3.87
-4.23
6.29
5.06
4.54
3.68
1.25
-0.49
-0.70
-29.15

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
26.09
24.77
26.50
23.87
22.28
20.49
19.04
18.81
19.18
20.51
Share Capital
3.71
3.72
3.72
3.72
3.72
3.72
3.72
3.72
3.72
3.72
Total Reserves
22.38
21.05
22.78
20.15
18.56
16.77
15.32
15.09
15.46
16.79
Non-Current Liabilities
-0.17
-0.34
-3.30
-3.76
-4.18
-4.90
-5.00
-5.16
-3.43
-4.38
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.01
0.02
0.00
2.66
1.79
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.09
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.03
0.55
0.58
0.00
0.00
Current Liabilities
5.24
1.20
1.24
1.02
0.49
0.48
0.99
3.44
2.99
2.94
Trade Payables
4.26
0.13
0.53
0.39
0.10
0.11
0.57
0.61
2.98
2.91
Other Current Liabilities
0.45
0.52
0.36
0.34
0.35
0.33
0.41
0.31
0.01
0.03
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.52
0.00
0.00
Short Term Provisions
0.53
0.55
0.35
0.29
0.04
0.04
0.01
0.00
0.00
0.00
Total Liabilities
31.16
25.63
24.44
21.13
18.59
16.07
15.03
17.09
18.74
19.07
Net Block
0.90
0.69
0.67
0.78
1.37
1.12
2.25
2.04
2.09
2.35
Gross Block
3.19
2.79
2.58
2.46
6.37
5.52
6.49
6.13
6.00
6.09
Accumulated Depreciation
2.29
2.10
1.91
1.69
5.00
4.40
4.24
4.08
3.91
3.74
Non Current Assets
1.06
0.85
1.04
1.02
1.54
1.29
2.41
3.00
2.09
2.35
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.16
0.15
0.37
0.24
0.16
0.17
0.16
0.96
0.00
0.00
Other Non Current Assets
0.00
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
30.10
24.77
23.40
20.10
17.06
14.77
12.61
14.08
16.64
16.71
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1.85
0.48
0.58
0.70
0.61
0.54
0.77
0.51
0.47
0.41
Sundry Debtors
14.13
5.32
3.00
5.35
2.70
2.75
2.50
6.49
8.26
8.29
Cash & Bank
8.83
18.00
19.06
13.33
13.14
10.89
8.62
6.21
6.16
6.25
Other Current Assets
5.29
0.24
0.40
0.36
0.61
0.59
0.72
0.88
1.75
1.77
Short Term Loans & Adv.
5.07
0.73
0.36
0.37
0.34
0.39
0.56
0.30
1.21
1.24
Net Current Assets
24.86
23.57
22.16
19.09
16.57
14.29
11.63
10.65
13.65
13.77
Total Assets
31.16
25.62
24.44
21.12
18.60
16.06
15.02
17.08
18.73
19.06

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
-4.12
-0.86
5.85
0.32
2.65
2.34
5.21
0.00
0.00
0.00
PBT
2.01
2.07
3.31
2.32
2.58
2.03
0.34
0.00
0.00
0.00
Adjustment
0.19
0.19
0.22
0.26
0.12
1.19
0.16
0.00
0.00
0.00
Changes in Working Capital
-5.88
-2.67
2.72
-2.27
-0.05
-0.88
4.71
0.00
0.00
0.00
Cash after chg. in Working capital
-3.69
-0.41
6.24
0.32
2.65
2.34
5.21
0.00
0.00
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.44
-0.45
-0.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-4.98
-0.21
-0.12
-0.13
-0.39
-0.06
-0.22
0.00
0.00
0.00
Net Fixed Assets
-0.40
-0.21
-0.12
3.79
-0.83
-0.08
-0.24
-0.11
-0.06
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Others
-4.58
0.00
0.00
-3.92
0.44
0.02
0.02
0.11
0.06
Cash from Financing Activity
0.00
0.00
0.00
0.00
-0.01
-0.01
-2.58
0.00
0.00
0.00
Net Cash Inflow / Outflow
-9.11
-1.07
5.74
0.19
2.25
2.26
2.41
0.00
0.00
0.00
Opening Cash & Equivalents
18.00
19.06
13.33
13.14
10.89
8.62
6.21
0.00
0.00
0.00
Closing Cash & Equivalent
8.83
18.00
19.06
13.33
13.14
10.89
8.62
0.00
0.00
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
70.37
66.58
71.24
64.15
59.90
55.07
51.18
50.56
51.54
55.12
ROA
5.06%
-6.28%
10.28%
9.47%
9.75%
8.81%
2.89%
-1.02%
-1.37%
-43.35%
ROE
5.65%
-6.13%
9.30%
8.15%
7.90%
6.93%
2.46%
-0.96%
-1.31%
-55.13%
ROCE
7.91%
8.17%
13.21%
11.50%
12.52%
10.57%
2.13%
1.38%
-0.56%
-65.99%
Fixed Asset Turnover
6.55
4.85
5.19
2.57
2.13
2.05
1.45
1.28
1.02
1.15
Receivable days
181.32
116.69
116.46
129.23
78.44
77.75
178.69
346.61
489.70
390.28
Inventory Days
21.73
14.92
17.78
21.04
16.59
19.38
25.43
22.90
25.88
44.50
Payable days
49.54
11.70
17.54
9.79
4.11
14.72
25.25
94.84
211.15
198.50
Cash Conversion Cycle
153.52
119.90
116.70
140.48
90.93
82.41
178.87
274.67
304.42
236.28
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.14
0.14
0.09
Interest Cover
320.30
90.67
156.97
255.35
179.77
224.82
4.63
1.35
-0.53
-131.51

Annual Reports:

News Update:


  • Danlaw Technology - Quarterly Results
    14th Nov 2018, 10:46 AM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.