Danube Industries Live BSE/NSE | Danube Industries Fundamenta data | Danube Industries Balance sheet | Danube Industries Quarterly Results | Danube Industries Profit & Loss

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

9.28
64.86
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

9.37
N/A
2.47

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-100.00
-100.00

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-19.73
-53.50

PAT CAGR (%)

10 Years
5 Years
3 Years

-
36.56
166.84

P:E (Median)

8 Years
5 Years
3 Years

-
-
63.86

P:BV (Average)

8 Years
5 Years
3 Years

-
-
1.18

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
5.42

Quarterly Results

Standalone Figures in Rs. Crores

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 9.84 0.00 0.00 1.84 0.00 0.00 8.28 0.00 0.00 3.89 0.00 0.00
Expenses 9.69 0.00 0.00 1.83 0.00 0.00 8.36 0.01 83,500.00% 3.88 0.00 0.00
EBITDA 0.15 0.00 0.00 0.01 0.00 0.00 -0.08 -0.01 - 0.01 0.00 0.00
EBIDTM 1.56% 0.00% 0.54% 0.00% -0.97% 0.00% 0.28% 0.00%
Other Income 0.01 0.00 0.00 0.04 0.00 0.00 0.03 0.04 -25.00% 0.03 0.03 0.00%
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.16 0.00 0.00 0.05 0.03 66.67% -0.05 0.11 - 0.04 0.03 33.33%
Tax 0.04 0.00 0.00 0.02 0.00 0.00 -0.01 0.03 - 0.02 0.00 0.00
PAT 0.12 0.00 0.00 0.04 0.03 33.33% -0.03 0.08 - 0.02 0.03 -33.33%
PATM 1.22% 0.00% 2.01% 0.00% -0.42% 0.00% 0.54% 0.00%
EPS 0.24 0.00 0.00 0.07 0.06 16.67% -0.07 0.15 - 0.04 0.05 -20.00%

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 23.85 0.00 0.48 1.61 1.65 0.98 0.00 0.00 0.00 Net Sales Growth 0.00% -100% -70.19% -2.42% 68.37% 0 0 0 Cost Of Goods Sold 23.39 0.00 0.47 1.70 1.62 0.97 0.00 0.00 0.00 Gross Profit 0.46 0.00 0.01 -0.09 0.03 0.01 0.00 0.00 0.00 GP Margin 1.94% 0 2.08% -5.59% 1.82% 1.02% 0 0 0 Total Expenditure 23.76 0.01 0.55 2.07 2.21 1.01 0.01 1.63 2.16 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0 0% 0% 0% 0% 0 0 0 Employee Cost - 0.00 0.01 0.04 0.07 0.00 0.00 0.00 0.00 % Of Sales - 0 2.08% 2.48% 4.24% 0% 0 0 0 Manufacturing Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0 0% 0% 0% 0% 0 0 0 General & Admin Exp. - 0.01 0.07 0.33 0.08 0.02 0.01 0.02 0.02 % Of Sales - 0 14.58% 20.50% 4.85% 2.04% 0 0 0 Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0 0% 0% 0% 0% 0 0 0 Miscellaneous Exp. - 0.00 0.00 0.00 0.44 0.02 0.00 1.61 2.14 % Of Sales - 0 0% 0% 26.67% 2.04% 0 0 0 EBITDA 0.09 -0.01 -0.07 -0.46 -0.56 -0.03 -0.01 -1.63 -2.16 EBITDA Margin 0.38% 0 -14.58% -28.57% -33.94% -3.06% 0 0 0 Other Income 0.11 0.23 0.01 0.47 0.66 0.08 0.05 1.29 0.13 Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PBT 0.20 0.22 -0.06 0.01 0.10 0.05 0.04 -0.34 -2.03 Tax 0.07 0.04 0.00 0.00 0.02 0.00 0.00 0.00 0.00 Tax Rate 35.00% 18.18% 0.00% 0.00% 20.00% 0.00% 0.00% 0.00% 0.00% PAT 0.15 0.19 -0.06 0.01 0.08 0.04 0.04 -0.34 -2.03 PAT before Minority Interest 0.15 0.19 -0.06 0.01 0.08 0.04 0.04 -0.34 -2.03 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 0.63% 0 -12.50% 0.62% 4.85% 4.08% 0 0 0 PAT Growth 7.14% 416.67% -700% -87.50% 100% 0% 111.76% 83.25% Unadjusted EPS 0.30 0.38 -0.12 0.02 0.16 0.08 0.08 -0.68 -4.06

Description

TTM

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Net Sales

23.85

0.00

0.48

1.61

1.65

0.98

0.00

Net Sales Growth

0.00%

-100%

-70.19%

-2.42%

68.37%

Cost Of Goods Sold

23.39

0.00

0.47

1.70

1.62

0.97

0.00

Gross Profit

0.46

0.00

0.01

-0.09

0.03

0.01

0.00

GP Margin

1.94%

2.08%

-5.59%

1.82%

1.02%

Total Expenditure

23.76

0.01

0.55

2.07

2.21

1.01

0.01

1.63

2.16

Power & Fuel Cost

0.00

% Of Sales

Employee Cost

0.00

0.01

0.04

0.07

0.00

% Of Sales

2.08%

2.48%

4.24%

Manufacturing Exp.

0.00

% Of Sales

General & Admin Exp.

0.01

0.07

0.33

0.08

0.02

0.01

0.02

% Of Sales

14.58%

20.50%

4.85%

2.04%

Selling & Distn. Exp.

0.00

% Of Sales

Miscellaneous Exp.

0.00

0.44

0.02

0.00

1.61

2.14

% Of Sales

26.67%

2.04%

EBITDA

0.09

-0.01

-0.07

-0.46

-0.56

-0.03

-0.01

-1.63

-2.16

EBITDA Margin

0.38%

-14.58%

-28.57%

-33.94%

-3.06%

Other Income

0.11

0.23

0.01

0.47

0.66

0.08

0.05

1.29

0.13

Interest

0.00

Depreciation

0.00

PBT

0.20

0.22

-0.06

0.01

0.10

0.05

0.04

-0.34

-2.03

Tax

0.07

0.04

0.00

0.02

0.00

Tax Rate

35.00%

18.18%

0.00%

20.00%

0.00%

PAT

0.15

0.19

-0.06

0.01

0.08

0.04

-0.34

-2.03

PAT before Minority Interest

0.15

0.19

-0.06

0.01

0.08

0.04

-0.34

-2.03

Minority Interest

0.00

PAT Margin

0.63%

-12.50%

0.62%

4.85%

4.08%

PAT Growth

7.14%

416.67%

-700%

-87.50%

100%

111.76%

83.25%

Unadjusted EPS

0.30

0.38

-0.12

0.02

0.16

0.08

-0.68

-4.06

Results Balance Sheet

Standalone Figures in Rs. Crores

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds 3.58 3.43 3.49 3.48 3.40 1.11 1.07 1.41 Share Capital 5.00 5.00 5.00 5.00 5.00 2.75 2.75 2.75 Total Reserves -1.42 -1.57 -1.51 -1.52 -1.60 -1.64 -1.68 -1.34 Non-Current Liabilities 0.17 0.00 0.88 0.15 0.00 0.00 0.00 0.00 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.17 0.00 0.88 0.15 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 0.13 0.01 0.43 0.62 1.31 0.00 0.00 1.46 Trade Payables 0.08 0.00 0.39 0.60 0.91 0.00 0.00 0.10 Other Current Liabilities 0.01 0.01 0.04 0.00 0.39 0.00 0.00 0.01 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.35 Short Term Provisions 0.04 0.00 0.00 0.02 0.00 0.00 0.00 0.00 Total Liabilities 3.88 3.44 4.80 4.25 4.71 1.11 1.07 2.87 Net Block 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Block 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Accumulated Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Assets 1.88 1.59 2.89 2.67 3.25 0.89 0.85 2.63 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 1.58 1.58 0.40 0.06 0.93 0.89 0.85 2.63 Long Term Loans & Adv. 0.29 0.00 2.48 2.60 2.32 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 2.00 1.85 1.91 1.59 1.46 0.22 0.22 0.23 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 0.00 0.00 0.50 0.84 0.92 0.00 0.00 0.00 Cash & Bank 0.07 0.07 0.26 0.22 0.33 0.02 0.01 0.02 Other Current Assets 1.93 0.00 0.00 0.00 0.21 0.19 0.21 0.22 Short Term Loans & Adv. 1.93 1.79 1.15 0.53 0.19 0.18 0.20 0.21 Net Current Assets 1.87 1.85 1.48 0.97 0.15 0.21 0.21 -1.22 Total Assets 3.88 3.44 4.80 4.26 4.71 1.11 1.07 2.86

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Shareholder's Funds

3.58

3.43

3.49

3.48

3.40

1.11

1.07

1.41

Share Capital

5.00

2.75

Total Reserves

-1.42

-1.57

-1.51

-1.52

-1.60

-1.64

-1.68

-1.34

Non-Current Liabilities

0.17

0.00

0.88

0.15

0.00

Secured Loans

0.00

Unsecured Loans

0.17

0.00

0.88

0.15

0.00

Long Term Provisions

0.00

Current Liabilities

0.13

0.01

0.43

0.62

1.31

0.00

1.46

Trade Payables

0.08

0.00

0.39

0.60

0.91

0.00

0.10

Other Current Liabilities

0.01

0.04

0.00

0.39

0.00

0.01

Short Term Borrowings

0.00

1.35

Short Term Provisions

0.04

0.00

0.02

0.00

Total Liabilities

3.88

3.44

4.80

4.25

4.71

1.11

1.07

2.87

Net Block

0.00

Gross Block

0.00

Accumulated Depreciation

0.00

Non Current Assets

1.88

1.59

2.89

2.67

3.25

0.89

0.85

2.63

Capital Work in Progress

0.00

Non Current Investment

1.58

0.40

0.06

0.93

0.89

0.85

2.63

Long Term Loans & Adv.

0.29

0.00

2.48

2.60

2.32

0.00

Other Non Current Assets

0.00

Current Assets

2.00

1.85

1.91

1.59

1.46

0.22

0.23

Current Investments

0.00

Inventories

0.00

Sundry Debtors

0.00

0.50

0.84

0.92

0.00

Cash & Bank

0.07

0.26

0.22

0.33

0.02

0.01

0.02

Other Current Assets

1.93

0.00

0.21

0.19

0.21

0.22

Short Term Loans & Adv.

1.93

1.79

1.15

0.53

0.19

0.18

0.20

0.21

Net Current Assets

1.87

1.85

1.48

0.97

0.15

0.21

-1.22

Total Assets

3.88

3.44

4.80

4.26

4.71

1.11

1.07

2.86

Cash Flow

Standalone Figures in Rs. Crores

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Cash From Operating Activity -0.16 -0.62 -0.36 -1.12 0.34 -0.01 -0.44 -2.05 PBT 0.22 -0.06 0.01 0.10 0.05 0.04 -0.34 -2.03 Adjustment -0.04 0.00 0.00 -0.02 -0.08 -0.05 0.00 0.00 Changes in Working Capital -0.31 -0.56 -0.36 -1.20 0.37 0.01 -0.10 -0.02 Cash after chg. in Working capital -0.13 -0.62 -0.35 -1.12 0.34 -0.01 -0.44 -2.05 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.04 0.00 0.00 0.00 -0.01 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 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 0.00 -1.18 -0.34 0.86 0.04 0.02 1.79 2.17 Net Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Investments 0.00 -1.18 -0.34 0.87 -0.04 -0.04 1.78 Others 0.00 0.00 0.00 -0.01 0.08 0.06 0.01 Cash from Financing Activity 0.17 1.61 0.73 0.15 -0.06 0.00 -1.35 -0.13 Net Cash Inflow / Outflow 0.00 -0.19 0.03 -0.11 0.31 0.01 0.00 -0.01 Opening Cash & Equivalents 0.07 0.26 0.22 0.33 0.02 0.01 0.02 0.03 Closing Cash & Equivalent 0.07 0.07 0.26 0.22 0.33 0.02 0.01 0.02

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Cash From Operating Activity

-0.16

-0.62

-0.36

-1.12

0.34

-0.01

-0.44

-2.05

PBT

0.22

-0.06

0.01

0.10

0.05

0.04

-0.34

-2.03

Adjustment

-0.04

0.00

-0.02

-0.08

-0.05

0.00

Changes in Working Capital

-0.31

-0.56

-0.36

-1.20

0.37

0.01

-0.10

-0.02

Cash after chg. in Working capital

-0.13

-0.62

-0.35

-1.12

0.34

-0.01

-0.44

-2.05

Interest Paid

0.00

Tax Paid

-0.04

0.00

-0.01

0.00

Other Direct Exp. Paid

0.00

Extra & Other Items

0.00

Cash From Investing Activity

0.00

-1.18

-0.34

0.86

0.04

0.02

1.79

2.17

Net Fixed Assets

0.00

Net Investments

0.00

-1.18

-0.34

0.87

-0.04

1.78

Others

0.00

-0.01

0.08

0.06

0.01

Cash from Financing Activity

0.17

1.61

0.73

0.15

-0.06

0.00

-1.35

-0.13

Net Cash Inflow / Outflow

0.00

-0.19

0.03

-0.11

0.31

0.01

0.00

-0.01

Opening Cash & Equivalents

0.07

0.26

0.22

0.33

0.02

0.01

0.02

0.03

Closing Cash & Equivalent

0.07

0.26

0.22

0.33

0.02

0.01

0.02

Financial Ratios

Standalone

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 7.17 6.87 6.99 6.97 6.81 4.03 3.89 5.12 ROA 5.11% -1.52% 0.21% 1.79% 1.49% 3.41% -17.16% -70.87% ROE 5.33% -1.80% 0.28% 2.33% 1.92% 3.42% -27.27% -144.25% ROCE 6.19% -1.60% 0.34% 2.85% 2.09% 3.71% -17.62% -73.41% Fixed Asset Turnover 0.00 168.74 564.09 580.36 0.00 0.00 0.00 0.00 Receivable days 0.00 0.00 152.04 194.21 172.16 0.00 0.00 0.00 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 9683.97 145.99 103.27 162.64 170.78 15.69 0.00 0.00 Cash Conversion Cycle -9683.97 -145.99 48.77 31.57 1.38 -15.69 0.00 0.00 Total Debt/Equity 0.05 0.00 0.25 0.04 0.00 0.00 0.00 0.96 Interest Cover 4084.25 -304.74 75.37 2343.24 390.63 275.46 -4053.66 0.00

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Book Value (Rs.)

7.17

6.87

6.99

6.97

6.81

4.03

3.89

5.12

ROA

5.11%

-1.52%

0.21%

1.79%

1.49%

3.41%

-17.16%

-70.87%

ROE

5.33%

-1.80%

0.28%

2.33%

1.92%

3.42%

-27.27%

-144.25%

ROCE

6.19%

-1.60%

0.34%

2.85%

2.09%

3.71%

-17.62%

-73.41%

Fixed Asset Turnover

0.00

168.74

564.09

580.36

0.00

Receivable days

0.00

152.04

194.21

172.16

0.00

Inventory Days

0.00

Payable days

9683.97

145.99

103.27

162.64

170.78

15.69

0.00

Cash Conversion Cycle

-9683.97

-145.99

48.77

31.57

1.38

-15.69

0.00

Total Debt/Equity

0.05

0.00

0.25

0.04

0.00

0.96

Interest Cover

4084.25

-304.74

75.37

2343.24

390.63

275.46

-4053.66

0.00

Danube Industries Ltd.

Trading

BSE: 540361 | NSE: Not Listed

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Annual Reports:

News Update

Danube Industries Ltd.

Trading

BSE: 540361 | NSE: Not Listed

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Annual Reports:

News Update