532329

Danlaw Tech. financials

Market cap
₹814 Cr
Sector
Capital Goods

What Danlaw Tech. does

Danlaw Technologies India Limited (DTIL) is an IT/ITES and electronics-hardware company operating out of Hyderabad. It earns revenue mainly by providing IT/ITES services and electronic hardware to Danlaw Inc, its US-based associate company, and by delivering offshore development centre (ODC) software services to Cohda Wireless Pty Ltd, an Australian connected-vehicle technology firm. It also manufactures and sells electronic hardware for DashCam units to Akteena Technologies Private Limited (from whom it also buys engineering services), and receives back-end software support from Darby Telematics India Private Limited. Manufacturing is carried out at a factory in Verna, Goa, alongside a registered office in Hyderabad and a branch office in Bengaluru.

Segments

  • IT/ITES & Software Services
  • Electronic Hardware
Permanent employees
295
Manufacturing facility
1 factory (Verna Industrial Estate, Goa)
Office locations
Registered office (Hyderabad) + branch office (Bengaluru)
Quality certifications
ISO 9001:2015, IATF 16949:2016
Business lines
2 (IT/ITES & software services; electronic hardware manufacturing)
Key client/associate relationships
Danlaw Inc (US, associate), Cohda Wireless Pty Ltd (Australia), Darby Telematics India Pvt Ltd, Akteena Technologies Pvt Ltd
Founded 1992Headquarters Hyderabad, Telangana, IndiaEmployees 295 (FY25) Company website

Quarterly results

Q1 FY27: revenue up 34.6%, net profit up 70.9% against the same quarter last year.

₹ Cr · quarterly
Line itemQ2 FY25Q3 FY25Q4 FY25Q1 FY26Q2 FY26Q3 FY26Q4 FY26Q1 FY27
Revenue55 55 62 55 66 +20%62 +13%80 +28%74 +35%
EBITDA8 8 11 7 10 +27%8 +2%15 +41%10 +43%
Net profit5 4 7 3 6 +22%4 +2%10 +46%6 +71%
How to read this

₹ crore, as filed. The percentage beside a figure is the change against the same quarter a year earlier — never the quarter before, which would make every seasonal business look like it collapses and booms each year.

Performance +79.5% 1Y

₹0.5k₹1.0k₹1.5kSept 25Oct 25Dec 25Jan 26Mar 26Apr 26Jun 26Jul 26Sept 26

1Y: ₹933.2 on 10 Sept 2025 → ₹1,675. High ₹1,823.9 (7 Sept 2026), low ₹441.45 (30 Mar 2026).

Financials, as filed

Revenue grew 16.2% a year over 3 years, FY23 to FY26. Operating margin widened to 15.0%.

Year endingFY23FY24FY25FY26
Revenue₹167 Cr₹211 Cr₹219 Cr₹262 Cr
Operating profit₹20 Cr₹36 Cr₹32 Cr₹39 Cr
Operating margin12.0%17.2%14.5%15.0%
Interest₹3 Cr₹2 Cr₹2 Cr₹2 Cr
Depreciation₹7 Cr₹4 Cr₹5 Cr₹7 Cr
Net profit₹7 Cr₹22 Cr₹19 Cr₹23 Cr
Net margin4.3%10.5%8.6%8.8%
Cash from operations₹7 Cr₹24 Cr₹10 Cr₹21 Cr
Free cash flow₹3 Cr₹22 Cr₹5 Cr₹12 Cr
ROCE21.0%40.0%28.0%27.0%
How to read this

From the company's own filings. Margins are computed from the filed sums; a year with an incomplete quarter is left blank rather than estimated.

Balance sheet

Year endingFY21FY22FY23FY24FY25FY26
Equity capital₹4 Cr₹4 Cr₹5 Cr₹5 Cr₹5 Cr₹5 Cr
Reserves₹15 Cr₹21 Cr₹31 Cr₹53 Cr₹81 Cr₹95 Cr
Borrowings₹1 Cr₹32 Cr₹38 Cr₹30 Cr₹32 Cr₹30 Cr
Other liabilities₹15 Cr₹46 Cr₹39 Cr₹45 Cr₹43 Cr₹54 Cr
Total liabilities₹34 Cr₹102 Cr₹112 Cr₹133 Cr₹160 Cr₹183 Cr
Fixed assets₹7 Cr₹39 Cr₹34 Cr₹24 Cr₹42 Cr₹48 Cr
Capital work in progress₹0 Cr₹0 Cr₹0 Cr₹0 Cr₹0 Cr₹0 Cr
Investments₹16 Cr₹0 Cr₹0 Cr₹0 Cr₹0 Cr₹0 Cr
Other assets₹11 Cr₹64 Cr₹79 Cr₹109 Cr₹117 Cr₹135 Cr
Total assets₹34 Cr₹102 Cr₹112 Cr₹133 Cr₹160 Cr₹183 Cr
How to read this

As filed each year. A line the company does not report — deposits for a non-lender, for instance — is left out rather than shown as a row of dashes.

Who owns it

As disclosed at Jun 2026

The ownership split has held steady since Jun 2025. The shareholder count shrank 12% to 7,849.

Promoters
61.9%
DIIs
0.0%
Government
0.9%
Public
37.2%

Since Jun 2025

  • Public −0.05 pp
  • DIIs +0.02 pp
  • Promoters 0.00 pp

How it drifted, 12 quarters

Sep '23Dec '24Jun '26

Ownership split by quarter, oldest first. Sep '23: Promoters 61.9%, Government 0.9%, Public 37.2%.Dec '23: Promoters 61.9%, FIIs 0.1%, Government 0.9%, Public 37.1%.Mar '24: Promoters 61.9%, Government 0.9%, Public 37.2%.Jun '24: Promoters 61.9%, FIIs 0.0%, Government 0.9%, Public 37.2%.Sep '24: Promoters 61.9%, Government 0.9%, Public 37.2%.Dec '24: Promoters 61.9%, FIIs 0.1%, Government 0.9%, Public 37.1%.Mar '25: Promoters 61.9%, Government 0.9%, Public 37.2%.Jun '25: Promoters 61.9%, Government 0.9%, Public 37.3%.Sep '25: Promoters 61.9%, Government 0.9%, Public 37.2%.Dec '25: Promoters 61.9%, Government 0.9%, Public 37.2%.Mar '26: Promoters 61.9%, Government 0.9%, Public 37.2%.Jun '26: Promoters 61.9%, DIIs 0.0%, Government 0.9%, Public 37.2%.

Who was buying across the market this quarter →

Who is on the register

Named in the Jun 2026 filing

Every holder of Danlaw Tech. above SEBI's 1% disclosure line, and what changed since Mar 2026.

HolderStakeChange
Danlaw Systems India Ltd 30.01%unchanged
Danlaw Inc 23.88%unchanged
Pannu Bhansali 1.52%unchanged
Srinivas Dandu 1.30%unchanged
Pallavi Dandu 1.23%unchanged
Lakshmi Dandu 1.23%unchanged
Dandu Lakshmi 1.21%unchanged
Vamsidhar Patibandla 1.20%unchanged
Vibhava Mishra 1.15%unchanged
D Venkat Raju 1.08%unchanged
Pallalamma Dandu 0.95%unchanged
D Praveen Varma 0.82%unchanged

A holder disappearing from this list has fallen below the 1% line — it is not necessarily a sale. Percentages are of total shares, as disclosed in the company's own filing. Who was buying across the market this quarter.

What the price assumes

Attractive

To justify its price of ₹1675, this stock must grow earnings at 22% every year for 7 years. Our analysis caps realistic growth at ~43%. At that growth it is worth ₹4587 — upside of 174%.

Growth the price implies
21.9% a year
for 7 years, fading to 4%
It has actually compounded at
47.0% a year
net profit, FY23–FY26 · EPS 42.8%
The gap
-0.2 pp
174% downside if it only repeats history
Price today ₹1,675 Value at the reference growth ₹4,586.87

Change the assumptions yourself →

Learn to analyse Danlaw Tech.

Guides on how to read this kind of business and the numbers that matter.