IndiaOne Finance - Company Dashboard

Governance Classic Home

Danlaw Technologies India LtdIndustrial ProductsINE310B01013Standalone₹1625.55-5.20 (-0.32%)Jun-26

Valuation

Market Cap₹791.75 Cr

TTM PE31.11x

Forward PE29.76x

PEG1.02

Book Value₹157.54

P/B10.32x

TTM EPS₹52.26

Fwd EPS₹54.63

TTM Revenue₹280.90 Cr

TTM PAT₹25.45 Cr

TTM EBITDA₹42.28 Cr

TTM EBIT₹35.11 Cr

Last Qtr PAT₹5.93 Cr

Last Qtr EBITDA₹9.89 Cr

Last Qtr EBIT₹8.17 Cr

Profitability

ROE33.17%

ROCE36.00%

TTM NPM9.06%

TTM EBITDA %15.05%

Curr OPM8.05%

Last OPM11.91%

Curr NPM—

Last NPM—

Curr EPS₹12.18

Last EPS₹19.58

Balance sheet

Equity₹4.87 Cr

Reserve₹71.86 Cr

Total Debt₹22.12 Cr

D/E0.29x

Interest %6.91%

Curr Interest₹0.41 Cr

Price / range

Close₹1625.55

vs 52W High-11.61%

vs 52W Low+279.80%

MA50—

MA200—

Returns

1D-0.32%

1W-2.68%

1M+28.80%

3M+45.64%

6M+211.71%

1Y+76.93%

2Y-14.98%

3Y+137.58%

5Y+554.41%

Diwali+106.68%

Sector peers — Industrial Products

Company	Close	Mkt Cap	TTM P/E	ROE
INDOMIM	1055.90	₹52.21K Cr	107.74	—
CPPLUS	3355.10	₹39.54K Cr	126.13	24.00%
SYRMA	1728.90	₹33.34K Cr	99.13	11.66%
HONAUT	35445.00	₹31.34K Cr	56.87	12.35%
JYOTICNC	1049.70	₹23.87K Cr	58.71	20.32%
KAYNES	3515.00	₹23.56K Cr	85.09	5.83%
LMW	17759.00	₹18.97K Cr	97.06	6.82%
TEGA	1943.00	₹14.60K Cr	85.41	4.77%

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	73.72+34.6%	80.03	61.57	65.58	54.77	261.96
Other Income	0.19	0.29	0.24	0.23	0.30	1.05
Total Income	73.91+34.2%	80.32	61.81	65.81	55.07	263
Interest	0.41	0.43	0.44	0.50	0.52	1.88
Expenditure	-65.96-31.1%	-67.49	-55.70	-58.42	-50.30	-231.99
PBDT	0	0	0	0	0	0
EBITDA	9.89+41.1%	14.90	7.90	9.59	7.01	39.32
Depreciation	-1.72	-1.93	-1.59	-1.93	-2.02	-7.47
EBIT	8.17+63.7%	12.97	6.31	7.66	4.99	31.85
PBT	7.95+69.5%	12.83	6.11	7.39	4.69	31.01
Tax	-2.02	-3.30	-1.62	-1.89	-1.20	-8.02
Equity	0	0	0	0	0	0
OPM	10.79	16.03	9.92	11.27	8.56	12.00
Net Profit	5.93+70.9%	9.54	4.48	5.50	3.47	22.99
NPM	8.05	11.91	7.28	8.38	6.34	9.00
EPS	12.18	19.58	9.21	11.29	0	47.20

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	261.96+20.0%	218.38+3.5%	210.98+26.2%	167.14+220.2%	52.20+87.7%	27.81
Other Income	1.05	0.96	0.28	0.76	4.70	1.09
Total Income	263+19.9%	219.34+3.8%	211.26+25.8%	167.90+195.1%	56.90+96.9%	28.90
Expenditure	-231.99-19.6%	-193.94-7.0%	-181.18-15.1%	-157.42-199.7%	-52.52-61.3%	-32.57
Interest	-1.88	-2.27	-2.47	-3.28	-0.05	-0.14
PBDT	0	0	0	0	0	0
EBITDA	39.32+23.6%	31.82-12.3%	36.27+80.4%	20.10+1075.4%	1.71+171.5%	-2.39
Depreciation	-7.47	-5.11	-4	-7.10	-1.98	-2.23
EBIT	31.85+19.2%	26.71-17.2%	32.27+148.2%	13+4914.8%	-0.27+94.2%	-4.62
PBT	31.01+22.1%	25.40-15.6%	30.08+187.0%	10.48+138.7%	4.39+219.3%	-3.68
Tax	-8.02	-6.48	-7.85	-3.22	-0.30	0.99
Equity	0	4.87	0	0	0	0
OPM (%)	12.00	11.58	14.00	6.00	8.00	-13.00
Net Profit	22.99+21.5%	18.92-14.9%	22.23+206.6%	7.25+77.3%	4.09+252.0%	-2.69
NPM (%)	9.00	8.63	11.00	4.00	7.00	-9.00
EPS (Rs)	47.20+21.5%	38.85-14.9%	45.63+206.4%	14.89+35.0%	11.03+252.1%	-7.25
CEPS	47.20	38.85	45.63	14.89	11.03	-7.25

Metric	Sep-22	Jun-22	Mar-22	Dec-21	Sep-21	FY24-25
Revenue	37.99+24.5%	37.35	33.75	28.72	30.52	218.38
Other Income	0.27	0.40	3.86	0.29	0.29	0.96
Total Income	38.25+24.2%	37.75	37.61	29.02	30.80	219.34
Interest	0.80	0.68	0.45	0.44	0.40	2.27
Expenditure	-36.48-23.0%	-36.59	-33.70	-29.19	-29.67	-193.94
PBDT	0	0	0	0	0	0
EBITDA	3.41+41.5%	2.47	1.39	1	2.41	31.82
Depreciation	-1.10	-1.03	-0.89	-1.03	-1.16	-5.11
EBIT	2.31+84.8%	1.44	0.50	-0.03	1.25	26.71
PBT	1.77+56.6%	1.15	3.90	-0.18	1.13	25.40
Tax	-0.53	-0.29	-0.70	-0.58	0.66	-6.48
Equity	0	0	0	0	0	4.87
OPM	4.63	3.06	10.38	-0.61	3.67	11.58
Net Profit	1.24-30.7%	0.86	3.20	-0.76	1.79	18.92
NPM	3.24	2.28	8.52	-2.60	5.81	8.63
EPS	2.98-22.6%	2.24	9.12	-0.65	3.85	38.85

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 24-25	FY 21-22	FY 20-21	FY 19-20
Revenue	218.38	121.58+23.0%	98.88+80.3%	54.85
Other Income	0.96	4.73	1.54	1.23
Total Income	219.34	126.32+25.8%	100.42+79.1%	56.08
Expenditure	-193.94	-121.45-24.2%	-97.76-55.8%	-62.74
Interest	-2.27	-1.63	-0.90	-0.44
PBDT	0	0	0	0
EBITDA	31.82	5.87-1.5%	5.96+240.2%	-4.25
Depreciation	-5.11	-4.11	-3.94	-3.20
EBIT	26.71	1.76-12.9%	2.02+127.1%	-7.45
PBT	25.40	4.87+83.1%	2.66+139.9%	-6.66
Tax	-6.48	-0.71	-1.07	1.46
Equity	4.87	0	0	0
OPM (%)	11.58	3.85	2.65	-11.88
Net Profit	18.92	4.16+160.0%	1.60+130.8%	-5.20
NPM (%)	8.63	3.29	1.59	-9.28
EPS (Rs)	38.85	11.07+1217.9%	0.84+106.9%	-12.23
CEPS	38.85	11.07	0.84	-12.23

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

No dividend history.

Bonus

No bonus history.

Split

No split history.

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split