Danlaw Technologies India Limited (DANLAW.BO)
INR 1588.0
(-1.53%)
INR 1588.0
(-1.53%)
| Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|
| Revenue | 2.1 Billion | 1.67 Billion | 1.21 Billion | 988.8 Million | 548.49 Million | 547.04 Million |
| Cost of Revenue | 1.65 Billion | 1.34 Billion | 1.04 Billion | 846.15 Million | 500.91 Million | 481.36 Million |
| Gross Profit | 457.7 Million | 329.58 Million | 168.88 Million | 142.64 Million | 47.58 Million | 65.67 Million |
| Operating Expenses | 132.22 Million | 173.25 Million | 134.96 Million | 120.27 Million | 117.03 Million | 81.68 Million |
| Selling, General and Administrative Expenses | 132.22 Million | 15.62 Million | 14.74 Million | 27.62 Million | 26.85 Million | 22.16 Million |
| Research and Development Expenses | - | 36.38 Million | 5.59 Million | 14.1 Million | 32.15 Million | - |
| Other Expenses | - | 6.19 Million | 10.46 Million | 9.38 Million | 10.17 Million | 1.71 Million |
| Cost and Expenses | 1.78 Billion | 1.51 Billion | 1.17 Billion | 966.43 Million | 617.94 Million | 563.05 Million |
| Operating Income | 325.47 Million | 156.36 Million | 33.32 Million | 21.94 Million | -69.47 Million | -17.56 Million |
| Interest Expense | 24.67 Million | 32.77 Million | 16.25 Million | 8.97 Million | 4.37 Million | 206.76 Thousand |
| Income Tax Expense | 78.54 Million | 32.21 Million | 7.05 Million | 10.64 Million | -14.58 Million | -2.29 Million |
| Earnings before Tax | 300.8 Million | 104.75 Million | 49.81 Million | 26.63 Million | -66.62 Million | -11.41 Million |
| Net Income | 222.25 Million | 72.54 Million | 42.75 Million | 3.1 Million | -45.34 Million | -4.87 Million |
| Earnings Per Share Basic | 45.63 | 14.89 | 11.53 | 0.84 | -12.23 | -1.31 |
| Earnings Per Share Diluted | 45.63 | 14.89 | 11.53 | 0.84 | -12.23 | -1.31 |
| Weighted Average Shares Outstanding | 4.87 Million | 4.87 Million | 3.7 Million | 3.7 Million | 3.7 Million | 3.7 Million |
| Weighted Average Shares Outstanding (Diluted) | 4.87 Million | 4.87 Million | 3.7 Million | 3.7 Million | 3.7 Million | 3.7 Million |
| Gross Margin | 0.22 | 0.20 | 0.14 | 0.14 | 0.09 | 0.12 |
| EBIT Margin | 0.17 | 0.12 | 0.06 | 0.08 | -0.06 | 0.00 |
| Profit Margin | 0.11 | 0.04 | 0.04 | 0.00 | -0.08 | -0.01 |
| EBITDA | 367.34 Million | 211.71 Million | 109.71 Million | 76.33 Million | -31.44 Million | 1.79 Million |
| Earnings Before Tax Margin | 0.15 | 0.09 | 0.03 | 0.02 | -0.13 | -0.03 |
| Breakdown | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 |
|---|---|---|---|---|---|---|
| Revenue | 473.02 Million | 2.1 Billion | 615.22 Million | 530.15 Million | 500.5 Million | 463.92 Million |
| Cost of Revenue | 395.01 Million | 1.69 Billion | 490.92 Million | 317.46 Million | 384.01 Million | 378.52 Million |
| Gross Profit | 78 Million | 417.72 Million | 124.29 Million | 212.68 Million | 116.49 Million | 85.4 Million |
| Operating Expenses | 28.1 Million | 95.03 Million | 27.37 Million | 124.44 Million | 33.35 Million | 31.02 Million |
| Selling, General and Administrative Expenses | 28.1 Million | - | 27.37 Million | 24.69 Million | 24.11 Million | 18.85 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | 2.16 Million | 2.78 Million | 1.3 Million | 349 Thousand | 276 Thousand | 856 Thousand |
| Cost and Expenses | 423.12 Million | 1.78 Billion | 518.29 Million | 441.91 Million | 417.36 Million | 409.54 Million |
| Operating Income | 49.9 Million | 322.69 Million | 96.92 Million | 88.24 Million | 83.13 Million | 54.38 Million |
| Interest Expense | 5.44 Million | 24.67 Million | 5.94 Million | 6.31 Million | 6.3 Million | 6.11 Million |
| Income Tax Expense | 11.96 Million | 78.54 Million | 26.05 Million | 22.01 Million | 17.92 Million | 12.55 Million |
| Earnings before Tax | 46.62 Million | 300.8 Million | 92.28 Million | 82.27 Million | 77.11 Million | 49.12 Million |
| Net Income | 34.65 Million | 222.25 Million | 66.23 Million | 60.26 Million | 59.18 Million | 36.57 Million |
| Earnings Per Share Basic | 7.12 | - | 13.60 | 12.37 | 12.15 | 7.51 |
| Earnings Per Share Diluted | 7.12 | - | 13.60 | 12.37 | 12.15 | 7.51 |
| Weighted Average Shares Outstanding | 4.87 Million | 4.87 Million | 4.87 Million | 4.87 Million | 4.87 Million | 4.87 Million |
| Weighted Average Shares Outstanding (Diluted) | 4.87 Million | 4.87 Million | 4.87 Million | 4.87 Million | 4.87 Million | 4.87 Million |
| Gross Margin | 0.16 | 0.20 | 0.20 | 0.40 | 0.23 | 0.18 |
| EBIT Margin | 0.13 | - | 0.17 | 0.18 | 0.19 | 0.15 |
| Profit Margin | 0.07 | 0.11 | 0.11 | 0.11 | 0.12 | 0.08 |
| EBITDA | 59.3 Million | - | 106.22 Million | 97.85 Million | 92.66 Million | 67.41 Million |
| Earnings Before Tax Margin | 0.11 | 0.15 | 0.16 | 0.17 | 0.17 | 0.12 |
TM1
6881
STARDELTA
9586
357250
9449