Danlaw Technologies India Ltd

NSE: BSE: 532329

₹1371.65

+21.40 (1.58%)

Thu, 05 Nov 2026, 11:54 pm

MTF 5xInvest in Danlaw Technologies India Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)657.66

PE Ratio26.25

Dividend0

Technology Services

Packaged Software

24.5K

Danlaw Technologies India Balance Sheet

Income Statement Balance Sheet Cashflow

Particulars	Mar 2006	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Interest expense on debt	-49.21K	-134.56K	-580.18K	-933.23K	-2.24M	-2.14M	-842.11K	-6.08K	-122.44K	-103.94K	-131.23K	-231.04K	-62.81K	-1.98M	-3.15M	-10.32M	-18.46M	-35.95M	-26.57M	-24.84M
Pretax equity in earnings	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Equity in earnings	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total assets	326.67M	338.67M	335.67M	252.32M	248.24M	229.19M	206.07M	210.04M	227.75M	248.83M	277.46M	259.69M	313.34M	573.00M	681.14M	815.62M	902.15M	1.10B	1.33B	1.58B
Total current assets	185.70M	186.06M	173.68M	167.13M	166.44M	150.44M	126.14M	147.26M	170.56M	201.89M	234.05M	247.74M	300.99M	408.47M	380.47M	464.66M	573.22M	756.95M	1.02B	1.12B
Cash and short term investments	92.19M	95.60M	67.86M	62.45M	61.64M	62.11M	86.21M	108.85M	131.41M	133.32M	190.63M	179.96M	88.33M	68.69M	54.83M	32.88M	41.90M	72.63M	224.16M	223.64M
Cash & equivalents	3.39M	3.27M	3.45M	1.19M	1.35M	1.39M	2.38M	7.89M	131.41M	133.32M	190.63M	179.96M	88.33M	68.69M	54.83M	32.88M	41.90M	72.63M	224.16M	223.64M
Short term investments	88.80M	92.33M	64.41M	61.26M	60.29M	60.72M	83.83M	100.96M	0	0	0	0	0	0	0	0	0	0	0	0
Total receivables, net	68.52M	70.04M	78.41M	95.38M	96.53M	74.22M	25.19M	29.59M	30.25M	57.71M	33.76M	56.73M	189.25M	227.08M	204.30M	227.84M	190.46M	309.37M	360.66M	505.19M
Accounts receivable - trade, net	55.38M	61.78M	67.65M	82.89M	82.59M	64.85M	25.00M	27.78M	26.96M	53.50M	30.01M	53.22M	141.32M	155.96M	140.28M	164.34M	183.07M	300.90M	348.43M	490.72M
Other receivables	13.14M	8.26M	10.77M	12.48M	13.94M	9.37M	196.12K	1.82M	3.29M	4.21M	3.75M	3.51M	47.93M	71.13M	64.01M	63.50M	7.39M	8.47M	12.23M	14.47M
Total inventory	12.71M	8.55M	13.09M	4.08M	4.66M	5.08M	7.72M	6.08M	6.42M	6.98M	5.80M	4.85M	18.47M	101.64M	107.78M	145.69M	294.09M	355.90M	422.45M	380.85M
Other current assets, total	3.05M	1.32M	3.00M	1.90M	714.51K	6.26M	4.36M	145.56K	156.38K	0	90.27K	5.88M	4.30M	4.51M	5.97M	58.25M	40.31M	12.54M	1.36M	1.74M
Total non-current assets	140.97M	152.61M	161.99M	85.20M	81.80M	78.75M	79.93M	62.78M	57.19M	46.93M	43.41M	11.96M	12.35M	164.53M	300.68M	350.96M	328.93M	338.81M	311.33M	458.55M
Long term investments	0	886.66K	0	0	0	—	—	0	1.18M	1.07M	1.08M	0	0	906.01K	622.48K	7.08M	565.00K	337.00K	328.00K	696.00K
Note receivable - long term	—	—	—	—	0	—	—	0	0	—	—	—	—	906.01K	622.48K	662.79K	565.00K	337.00K	328.00K	696.00K
Investments in unconsolidated subsidiaries	0	0	0	0	0	—	—	0	0	0	0	0	0	0	0	0	0	0	0	0
Other investments	0	886.66K	0	0	0	—	—	0	1.18M	1.07M	1.08M	1.15M	—	0	0	6.42M	0	0	0	0
Net property/plant/equipment	24.07M	19.86M	17.33M	13.09M	11.85M	11.26M	12.21M	11.21M	12.08M	6.78M	5.82M	6.50M	8.64M	119.76M	205.07M	239.86M	253.47M	333.61M	307.55M	376.22M
Gross property/plant/equipment	52.89M	52.75M	53.60M	50.48M	50.94M	52.09M	54.63M	55.24M	57.15M	22.64M	23.08M	25.11M	28.80M	246.31M	346.56M	429.39M	467.82M	570.15M	554.82M	631.05M
Deferred tax assets	20.64M	22.61M	25.96M	61.66M	60.85M	58.33M	55.78M	49.83M	41.81M	37.62M	33.03M	3.42M	1.72M	29.66M	48.62M	54.12M	22.37M	0	—	17.71M
Net intangible assets	9.11M	8.94M	8.19M	10.44M	9.10M	9.16M	10.28M	0	1.65M	975.00K	905.50K	417.64K	368.50K	5.15M	36.35M	46.16M	42.04M	3.01M	1.48M	49.47M
Goodwill, net	9.11M	8.94M	8.19M	10.44M	9.10M	9.16M	10.28M	0	0	0	0	0	0	2.40M	2.40M	2.40M	0	0	0	0
Other intangibles, net	0	0	0	0	0	0	0	0	1.65M	975.00K	905.50K	417.64K	368.50K	2.75M	33.94M	43.75M	42.04M	3.01M	1.48M	49.47M
Other long term assets, total	0	0	0	0	0	0	1.65M	1.74M	473.70K	484.20K	2.58M	1.50M	1.59M	4.62M	5.74M	3.74M	10.43M	1.17M	1.37M	10.84M
Short term debt	0	0	0	0	0	0	146.82K	146.82K	59.20K	0	0	0	247.03K	0	14.74M	58.54M	68.29M	66.05M	59.34M	165.94M
Current portion of LT debt and capital leases	—	—	—	—	0	0	146.82K	146.82K	59.20K	0	0	0	0	0	14.74M	8.27M	3.86M	13.70M	14.82M	30.34M
Short term debt excl. current portion of LT debt	0	0	0	0	0	0	0	0	0	0	0	0	247.03K	0	0	50.27M	64.43M	52.36M	44.52M	135.60M
Accounts payable	21.60M	35.64M	35.41M	29.07M	29.79M	15.75M	5.67M	1.10M	1.05M	3.90M	5.33M	1.29M	42.57M	153.71M	152.27M	124.95M	148.19M	190.48M	231.50M	259.96M
Income tax payable	525.73K	135.97K	27.80K	0	—	0	—	372.91K	398.64K	2.66M	2.69M	3.54M	3.60M	811.20K	131.93K	8.95M	0	4.34M	7.01M	12.06M
Long term debt	1.19M	1.73M	509.40K	17.86M	26.57M	25.18M	223.83K	77.00K	0	0	0	0	0	0	18.28M	29.26M	239.55M	313.59M	242.53M	187.95M
Long term debt excl. lease liabilities	0	1.30M	0	17.30M	26.57M	25.18M	223.83K	77.00K	0	0	0	0	0	0	18.28M	29.26M	239.55M	313.59M	242.53M	187.95M
Total equity	302.98M	299.27M	298.87M	205.06M	191.75M	186.49M	190.42M	204.89M	222.85M	238.67M	265.05M	247.69M	260.91M	311.70M	265.72M	276.72M	283.29M	358.95M	578.68M	767.29M
Shareholders' equity	302.98M	299.27M	298.87M	205.06M	191.75M	186.49M	190.42M	204.89M	222.85M	238.67M	265.05M	247.69M	260.91M	261.27M	222.13M	220.39M	283.29M	358.95M	578.68M	767.29M
Common equity, total	302.98M	299.27M	298.87M	205.06M	191.75M	186.49M	190.42M	204.89M	222.85M	238.67M	265.05M	247.69M	260.91M	261.27M	222.13M	220.39M	283.29M	358.95M	578.68M	767.29M
Other common equity	-30.26K	-3.74M	-4.14M	-97.95M	-111.26M	5.75M	-112.59M	-98.12M	6.86M	8.46M	11.42M	10.35M	4.94M	9.70M	14.38M	10.70M	-752.00K	3.43M	45.00K	-750.00K
Total debt	1.19M	1.73M	509.40K	17.86M	26.57M	25.18M	370.65K	223.83K	59.20K	0	0	0	247.03K	0	33.02M	87.80M	307.83M	379.65M	301.88M	353.89M
Net debt	-91.00M	-93.87M	-67.35M	-44.59M	-35.08M	-36.93M	-85.84M	-108.63M	-131.35M	-133.32M	-190.63M	-179.96M	-88.09M	-68.69M	-21.81M	54.91M	265.93M	307.02M	77.71M	130.25M
Change in accounts receivable	—	—	—	—	—	—	—	-2.78M	571.19K	-25.12M	25.31M	-24.28M	-88.10M	52.47M	15.67M	-24.06M	-18.72M	-117.83M	-47.54M	-142.29M
Change in taxes payable	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	—	—	—	—	—	—	—	—	—	—	1.64M	-4.04M	41.28M	70.24M	-1.44M	-27.33M	49.91M	42.30M	41.02M	28.46M
Change in other assets/liabilities	—	—	—	—	—	—	—	-3.50M	-264.27K	3.27M	-940.63K	646.59K	1.63M	25.28M	119.78M	48.03M	-59.42M	42.63M	56.60M	-46.02M
Sale of fixed assets & businesses	—	—	—	—	—	—	—	0	1.00M	88.44K	0	0	0	6.47M	151.25K	225.98K	30.05M	148.00K	45.00K	77.00K
Purchase/sale of investments, net	—	—	—	—	—	—	—	0	0	0	0	0	-45.85M	-127.28M	0	-14.27M	-5.51M	0	0	0
Sale/maturity of investments	—	—	—	—	—	—	—	0	0	0	0	0	0	0	0	0	—	0	0	0
Purchase of investments	—	—	—	—	—	—	—	0	0	0	0	0	-45.85M	-127.28M	0	-14.27M	-5.51M	0	0	0
Other investing cash flow items, total	—	—	—	—	—	—	—	0	0	0	0	0	0	0	0	0	0	0	0	-48.51M
Issuance/retirement of debt, net	—	—	—	—	—	—	—	-146.82K	-77.00K	0	0	0	0	0	0	68.19M	113.57M	167.00K	-72.79M	-5.19M
Issuance/retirement of long term debt	—	—	—	—	—	—	—	-146.82K	-77.00K	0	0	0	0	0	0	0	0	0	0	0
Issuance/retirement of short term debt	—	—	—	—	—	—	—	0	0	0	0	0	0	0	0	0	0	0	0	0
Issuance/retirement of other debt	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	68.19M	113.57M	167.00K	-72.79M	-5.19M
Total cash dividends paid	—	—	—	—	—	—	—	0	0	0	0	0	0	0	0	0	0	0	0	0
Other financing cash flow items, total	—	—	—	—	—	—	—	0	0	0	0	0	0	0	0	0	0	0	0	0

Particulars	Mar 2006	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Interest expense on debt	-49.21K	-134.56K	-580.18K	-933.23K	-2.24M	-2.14M	-842.11K	-6.08K	-122.44K	-103.94K	-131.23K	-231.04K	-62.81K	-1.98M	-3.15M	-10.32M	-18.46M	-35.95M	-26.57M	-24.84M
Pretax equity in earnings	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Equity in earnings	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total assets	326.67M	338.67M	335.67M	252.32M	248.24M	229.19M	206.07M	210.04M	227.75M	248.83M	277.46M	259.69M	313.34M	573.00M	681.14M	815.62M	902.15M	1.10B	1.33B	1.58B
Total current assets	185.70M	186.06M	173.68M	167.13M	166.44M	150.44M	126.14M	147.26M	170.56M	201.89M	234.05M	247.74M	300.99M	408.47M	380.47M	464.66M	573.22M	756.95M	1.02B	1.12B
Cash and short term investments	92.19M	95.60M	67.86M	62.45M	61.64M	62.11M	86.21M	108.85M	131.41M	133.32M	190.63M	179.96M	88.33M	68.69M	54.83M	32.88M	41.90M	72.63M	224.16M	223.64M
Cash & equivalents	3.39M	3.27M	3.45M	1.19M	1.35M	1.39M	2.38M	7.89M	131.41M	133.32M	190.63M	179.96M	88.33M	68.69M	54.83M	32.88M	41.90M	72.63M	224.16M	223.64M
Short term investments	88.80M	92.33M	64.41M	61.26M	60.29M	60.72M	83.83M	100.96M	0	0	0	0	0	0	0	0	0	0	0	0
Total receivables, net	68.52M	70.04M	78.41M	95.38M	96.53M	74.22M	25.19M	29.59M	30.25M	57.71M	33.76M	56.73M	189.25M	227.08M	204.30M	227.84M	190.46M	309.37M	360.66M	505.19M
Accounts receivable - trade, net	55.38M	61.78M	67.65M	82.89M	82.59M	64.85M	25.00M	27.78M	26.96M	53.50M	30.01M	53.22M	141.32M	155.96M	140.28M	164.34M	183.07M	300.90M	348.43M	490.72M
Other receivables	13.14M	8.26M	10.77M	12.48M	13.94M	9.37M	196.12K	1.82M	3.29M	4.21M	3.75M	3.51M	47.93M	71.13M	64.01M	63.50M	7.39M	8.47M	12.23M	14.47M
Total inventory	12.71M	8.55M	13.09M	4.08M	4.66M	5.08M	7.72M	6.08M	6.42M	6.98M	5.80M	4.85M	18.47M	101.64M	107.78M	145.69M	294.09M	355.90M	422.45M	380.85M
Other current assets, total	3.05M	1.32M	3.00M	1.90M	714.51K	6.26M	4.36M	145.56K	156.38K	0	90.27K	5.88M	4.30M	4.51M	5.97M	58.25M	40.31M	12.54M	1.36M	1.74M
Total non-current assets	140.97M	152.61M	161.99M	85.20M	81.80M	78.75M	79.93M	62.78M	57.19M	46.93M	43.41M	11.96M	12.35M	164.53M	300.68M	350.96M	328.93M	338.81M	311.33M	458.55M
Long term investments	0	886.66K	0	0	0	—	—	0	1.18M	1.07M	1.08M	0	0	906.01K	622.48K	7.08M	565.00K	337.00K	328.00K	696.00K
Note receivable - long term	—	—	—	—	0	—	—	0	0	—	—	—	—	906.01K	622.48K	662.79K	565.00K	337.00K	328.00K	696.00K
Investments in unconsolidated subsidiaries	0	0	0	0	0	—	—	0	0	0	0	0	0	0	0	0	0	0	0	0
Other investments	0	886.66K	0	0	0	—	—	0	1.18M	1.07M	1.08M	1.15M	—	0	0	6.42M	0	0	0	0
Net property/plant/equipment	24.07M	19.86M	17.33M	13.09M	11.85M	11.26M	12.21M	11.21M	12.08M	6.78M	5.82M	6.50M	8.64M	119.76M	205.07M	239.86M	253.47M	333.61M	307.55M	376.22M
Gross property/plant/equipment	52.89M	52.75M	53.60M	50.48M	50.94M	52.09M	54.63M	55.24M	57.15M	22.64M	23.08M	25.11M	28.80M	246.31M	346.56M	429.39M	467.82M	570.15M	554.82M	631.05M
Deferred tax assets	20.64M	22.61M	25.96M	61.66M	60.85M	58.33M	55.78M	49.83M	41.81M	37.62M	33.03M	3.42M	1.72M	29.66M	48.62M	54.12M	22.37M	0	—	17.71M
Net intangible assets	9.11M	8.94M	8.19M	10.44M	9.10M	9.16M	10.28M	0	1.65M	975.00K	905.50K	417.64K	368.50K	5.15M	36.35M	46.16M	42.04M	3.01M	1.48M	49.47M
Goodwill, net	9.11M	8.94M	8.19M	10.44M	9.10M	9.16M	10.28M	0	0	0	0	0	0	2.40M	2.40M	2.40M	0	0	0	0
Other intangibles, net	0	0	0	0	0	0	0	0	1.65M	975.00K	905.50K	417.64K	368.50K	2.75M	33.94M	43.75M	42.04M	3.01M	1.48M	49.47M
Other long term assets, total	0	0	0	0	0	0	1.65M	1.74M	473.70K	484.20K	2.58M	1.50M	1.59M	4.62M	5.74M	3.74M	10.43M	1.17M	1.37M	10.84M
Short term debt	0	0	0	0	0	0	146.82K	146.82K	59.20K	0	0	0	247.03K	0	14.74M	58.54M	68.29M	66.05M	59.34M	165.94M
Current portion of LT debt and capital leases	—	—	—	—	0	0	146.82K	146.82K	59.20K	0	0	0	0	0	14.74M	8.27M	3.86M	13.70M	14.82M	30.34M
Short term debt excl. current portion of LT debt	0	0	0	0	0	0	0	0	0	0	0	0	247.03K	0	0	50.27M	64.43M	52.36M	44.52M	135.60M
Accounts payable	21.60M	35.64M	35.41M	29.07M	29.79M	15.75M	5.67M	1.10M	1.05M	3.90M	5.33M	1.29M	42.57M	153.71M	152.27M	124.95M	148.19M	190.48M	231.50M	259.96M
Income tax payable	525.73K	135.97K	27.80K	0	—	0	—	372.91K	398.64K	2.66M	2.69M	3.54M	3.60M	811.20K	131.93K	8.95M	0	4.34M	7.01M	12.06M
Long term debt	1.19M	1.73M	509.40K	17.86M	26.57M	25.18M	223.83K	77.00K	0	0	0	0	0	0	18.28M	29.26M	239.55M	313.59M	242.53M	187.95M
Long term debt excl. lease liabilities	0	1.30M	0	17.30M	26.57M	25.18M	223.83K	77.00K	0	0	0	0	0	0	18.28M	29.26M	239.55M	313.59M	242.53M	187.95M
Total equity	302.98M	299.27M	298.87M	205.06M	191.75M	186.49M	190.42M	204.89M	222.85M	238.67M	265.05M	247.69M	260.91M	311.70M	265.72M	276.72M	283.29M	358.95M	578.68M	767.29M
Shareholders' equity	302.98M	299.27M	298.87M	205.06M	191.75M	186.49M	190.42M	204.89M	222.85M	238.67M	265.05M	247.69M	260.91M	261.27M	222.13M	220.39M	283.29M	358.95M	578.68M	767.29M
Common equity, total	302.98M	299.27M	298.87M	205.06M	191.75M	186.49M	190.42M	204.89M	222.85M	238.67M	265.05M	247.69M	260.91M	261.27M	222.13M	220.39M	283.29M	358.95M	578.68M	767.29M
Other common equity	-30.26K	-3.74M	-4.14M	-97.95M	-111.26M	5.75M	-112.59M	-98.12M	6.86M	8.46M	11.42M	10.35M	4.94M	9.70M	14.38M	10.70M	-752.00K	3.43M	45.00K	-750.00K
Total debt	1.19M	1.73M	509.40K	17.86M	26.57M	25.18M	370.65K	223.83K	59.20K	0	0	0	247.03K	0	33.02M	87.80M	307.83M	379.65M	301.88M	353.89M
Net debt	-91.00M	-93.87M	-67.35M	-44.59M	-35.08M	-36.93M	-85.84M	-108.63M	-131.35M	-133.32M	-190.63M	-179.96M	-88.09M	-68.69M	-21.81M	54.91M	265.93M	307.02M	77.71M	130.25M
Change in accounts receivable	—	—	—	—	—	—	—	-2.78M	571.19K	-25.12M	25.31M	-24.28M	-88.10M	52.47M	15.67M	-24.06M	-18.72M	-117.83M	-47.54M	-142.29M
Change in taxes payable	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	—	—	—	—	—	—	—	—	—	—	1.64M	-4.04M	41.28M	70.24M	-1.44M	-27.33M	49.91M	42.30M	41.02M	28.46M
Change in other assets/liabilities	—	—	—	—	—	—	—	-3.50M	-264.27K	3.27M	-940.63K	646.59K	1.63M	25.28M	119.78M	48.03M	-59.42M	42.63M	56.60M	-46.02M
Sale of fixed assets & businesses	—	—	—	—	—	—	—	0	1.00M	88.44K	0	0	0	6.47M	151.25K	225.98K	30.05M	148.00K	45.00K	77.00K
Purchase/sale of investments, net	—	—	—	—	—	—	—	0	0	0	0	0	-45.85M	-127.28M	0	-14.27M	-5.51M	0	0	0
Sale/maturity of investments	—	—	—	—	—	—	—	0	0	0	0	0	0	0	0	0	—	0	0	0
Purchase of investments	—	—	—	—	—	—	—	0	0	0	0	0	-45.85M	-127.28M	0	-14.27M	-5.51M	0	0	0
Other investing cash flow items, total	—	—	—	—	—	—	—	0	0	0	0	0	0	0	0	0	0	0	0	-48.51M
Issuance/retirement of debt, net	—	—	—	—	—	—	—	-146.82K	-77.00K	0	0	0	0	0	0	68.19M	113.57M	167.00K	-72.79M	-5.19M
Issuance/retirement of long term debt	—	—	—	—	—	—	—	-146.82K	-77.00K	0	0	0	0	0	0	0	0	0	0	0
Issuance/retirement of short term debt	—	—	—	—	—	—	—	0	0	0	0	0	0	0	0	0	0	0	0	0
Issuance/retirement of other debt	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	68.19M	113.57M	167.00K	-72.79M	-5.19M
Total cash dividends paid	—	—	—	—	—	—	—	0	0	0	0	0	0	0	0	0	0	0	0	0
Other financing cash flow items, total	—	—	—	—	—	—	—	0	0	0	0	0	0	0	0	0	0	0	0	0