Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Danube Industries Ltd

DANUBE
BSE
4.82
0.00%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Danube Industries Ltd

DANUBE
BSE
4.82
0.00%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
44Cr
Close
Close Price
4.82
Industry
Industry
Trading
PE
Price To Earnings
25.37
PS
Price To Sales
0.37
Revenue
Revenue
119Cr
Rev Gr TTM
Revenue Growth TTM
14.32%
PAT Gr TTM
PAT Growth TTM
533.33%
Peer Comparison
How does DANUBE stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
DANUBE
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
301623163220183537262433
Growth YoY
Revenue Growth YoY%
193.853.344.433.53.820.9-21.8114.617.931.030.6-6.6
Expenses
ExpensesCr
301522163219173436252331
Operating Profit
Operating ProfitCr
111101111112
OPM
OPM%
1.85.04.84.70.32.93.12.13.33.53.84.6
Other Income
Other IncomeCr
000000000000
Interest Expense
Interest ExpenseCr
000010000001
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
011100001001
Tax
TaxCr
000000000000
PAT
PATCr
001000001000
Growth YoY
PAT Growth YoY%
-32.172.7114.8350.0-284.2-42.1-67.2-41.7271.436.473.7128.6
NPM
NPM%
0.62.42.52.2-1.11.11.10.61.61.21.41.5
EPS
EPS
0.00.10.10.1-0.10.00.00.00.10.00.00.1

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
122001234396987110119
Growth
Revenue Growth%
68.6-2.8-70.1-100.0180.213.678.525.926.08.4
Expenses
ExpensesCr
122101234386884107114
Operating Profit
Operating ProfitCr
000000001335
OPM
OPM%
-3.1-23.3-28.6-15.1-0.61.20.92.13.22.83.8
Other Income
Other IncomeCr
000000010000
Interest Expense
Interest ExpenseCr
000000000112
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
000000011122
Tax
TaxCr
000000000001
PAT
PATCr
000000011112
Growth
PAT Growth%
16.885.1-88.0-749.5399.3-93.02,566.2185.4-23.528.425.240.5
NPM
NPM%
4.44.80.6-13.00.11.02.61.11.11.11.4
EPS
EPS
0.00.20.00.00.00.00.10.20.10.20.20.2

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
555555556121818
Reserves
ReservesCr
-2-2-2-2-1-1-19941617
Current Liabilities
Current LiabilitiesCr
1100011291328182838
Non Current Liabilities
Non Current LiabilitiesCr
001000018111
Total Liabilities
Total LiabilitiesCr
5453414332951356474
Current Assets
Current AssetsCr
1222211302635325867
Non Current Assets
Non Current AssetsCr
3332233316356
Total Assets
Total AssetsCr
5453414332951356474

Cash Flow

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
0-10-1020-3-9-4-18
Investing Cash Flow
Investing Cash FlowCr
010-10100000
Financing Cash Flow
Financing Cash FlowCr
00120-20114317
Net Cash Flow
Net Cash FlowCr
00000108-5-1-2
Free Cash Flow
Free Cash FlowCr
0-10-1020-4-9-4-18
CFO To PAT
CFO To PAT%
772.6-1,390.2-3,691.8985.4-87.814,267.6-12.7-338.3-1,187.1-461.5-1,478.1
CFO To EBITDA
CFO To EBITDA%
-1,109.5289.977.3849.31,730.2-2,669.1-10.7-917.3-626.1-162.3-585.5

Ratios

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
00842248116372828
Price To Earnings
Price To Earnings
0.00.00.00.013.4234.321.896.549.528.823.6
Price To Sales
Price To Sales
0.00.052.33.60.30.23.00.50.30.3
Price To Book
Price To Book
0.00.00.00.50.71.01.97.12.41.70.8
EV To EBITDA
EV To EBITDA
10.90.2-184.6-23.1-271.3-42.018.0298.537.112.913.4
Profitability Ratios
Profitability Ratios
GPM
GPM%
0.91.9-5.52.31.32.64.13.75.95.1
OPM
OPM%
-3.1-23.3-28.6-15.1-0.61.20.92.13.22.8
NPM
NPM%
4.44.80.6-13.00.11.02.61.11.11.1
ROCE
ROCE%
1.42.80.3-1.85.90.511.08.24.210.56.3
ROE
ROE%
1.32.30.3-1.85.20.48.87.24.96.03.5
ROA
ROA%
0.91.90.2-1.84.80.11.03.41.52.81.9
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
**Danube Industries Limited** is an Indian listed entity (BSE: **542999**) currently undergoing a high-stakes strategic pivot. Historically a specialized IT hardware trader, the company is transitioning into a diversified technology manufacturer and retail conglomerate. By leveraging a **built-to-order** service model and aggressive capital expansion, Danube aims to capture value across the entire electronics lifecycle—from manufacturing and proprietary branding to refurbishment and retail. --- ### **Strategic Pivot: From Trading to Integrated Manufacturing** Danube is aggressively moving up the value chain to mitigate the thin margins associated with pure-play trading. * **Proprietary Branding:** The company is launching a private label under the brand name **'DANUBE'**, moving away from third-party distribution toward high-margin proprietary hardware. * **Manufacturing Infrastructure:** A new manufacturing facility for **Laptops and Desktops** is being established at **Sachana, Gujarat**. This marks the company’s transition from a "fabless" trader to a manufacturer. * **Refurbishment Entry:** To capitalize on the circular economy, Danube has leased a **5,474 sq. feet** facility in **Ahmedabad**. This site is dedicated to the refurbishment of **Copiers, Laptops, and Desktops**, focusing on quality enhancement and value-addition. * **Inorganic Retail Expansion:** In **December 2025**, the Board approved a **51% controlling stake** acquisition in **JCR Fashion Retail Private Limited**. This target reported a turnover of **₹86.27 Crore** (FY 2024-25), providing Danube with an immediate foothold in the retail of personal and household goods. --- ### **Core Business Operations & Service Model** Despite its manufacturing pivot, the company maintains a robust trading and assembly core focused on high-specification computing. * **Built-to-Order (BTO) Specialist:** Danube differentiates itself through a customized procurement model. It integrates the latest components to build systems tailored for **Gaming, Corporate, School PCs, and Home Entertainment**. * **Product Ecosystem:** The portfolio spans over **10 categories**, including: * **Computing:** Laptops, Tablets, and specialized School PCs. * **Components:** High-end CPUs, Motherboards, SSDs, and Monitors. * **Peripherals:** Printers, Scanners, and consumables (Ink/Toner). * **Consumer Electronics:** Smart TVs, Projectors, and Home Appliances. * **Omnichannel Distribution:** * **Digital:** A dedicated e-commerce platform for component sales and PC upgrades. * **Physical:** A central **Ahmedabad warehouse** serves as the primary hub for technical consultations, LiveChat support, and online order pickups. * **Supply Chain Shift:** The company is transitioning to an **onsite stock model** to ensure "fast and efficient delivery," supported by real-time digital tracking and integrated payment gateways. --- ### **Financial Performance & Growth Metrics** Danube has demonstrated consistent top-line growth and a significantly strengthened balance sheet over the last three fiscal years. | Metric (INR Crore) | FY 2024-25 | FY 2023-24 | FY 2022-23 | | :--- | :--- | :--- | :--- | | **Total Sales** | **109.66** | **87.03** | **69.10** | | **Profit Before Tax (PBT)** | **1.66** | **1.36** | **1.08** | | **Profit After Tax (PAT)** | **1.22** | **0.97** | **0.76** | **Key Efficiency Ratios:** * **Revenue Growth:** **26% increase** in sales in the most recent fiscal year. * **Debt Management:** The **Debt-Equity Ratio** improved drastically from **1.25** to **0.60**, reflecting a de-leveraged balance sheet. * **Liquidity:** **Current Ratio** stands at **1.80** (up from **1.24**). * **Operational Velocity:** **Inventory Turnover Ratio** of **8.91** and a **Debt Service Coverage Ratio** of **2.18**. * **Return on Equity (ROE):** **6.12%**. --- ### **Capital Structure & Fundraising History** The company has aggressively expanded its capital base to fund its manufacturing and acquisition targets. * **Authorized Capital Expansion:** Increased from **₹15 Crore** to **₹20 Crore** in October 2024. * **Preferential Allotment:** Raised **₹20.14 Crore** by issuing **3.75 Crore** shares at **₹5.37** per share (Oct 2024) to fund working capital and infrastructure. * **Bonus Issue:** Executed a **1:1 bonus** allotment of **3 Crore** shares in September 2024. * **Investment Mandate:** Shareholders have approved an investment/loan limit of up to **₹100 Crore** to facilitate inorganic growth. * **Dividend Policy:** The Board currently **conserves all resources** for expansion; no dividends were recommended for the recent fiscal periods. --- ### **Corporate Governance & Shareholding** * **Promoter Stability:** The promoter group, led by **Sunil H Rajdev (39.47%)**, maintains **100%** of their holdings in dematerialized form. * **Dematerialization:** **99.88%** of the total equity capital is held in demat form, ensuring trading liquidity on the **BSE**. * **Key Leadership:** * **Compliance:** Ms. Kajal Garg (Company Secretary, Jan 2024). * **Independent Oversight:** Mrs. Mayura Dinesh Marathe and Mr. Jayson Jacob Mathew joined the board in 2024. * **Asset Profile:** The company operates an asset-light model regarding real estate; it owns **no immovable properties** or **intangible assets**, focusing capital on PPE for trading and administrative functions. --- ### **Risk Factors & Compliance Challenges** Investors should note that Danube operates in a high-pressure environment with historical regulatory friction. **Market & Operational Risks:** * **Margin Pressure:** Intense competition from both organized and unorganized traders leads to thin margins. * **Forex & Obsolescence:** High dependency on imports creates **Foreign Exchange volatility** risks, while rapid tech cycles risk **inventory obsolescence**. **Regulatory & Secretarial Lapses:** The company has faced several compliance hurdles, often attributed to technical software issues and RTA delays: * **Board Composition:** Occasional failure to maintain the required **2/3 Independent Director** ratio in the Audit and Nomination committees (2024-25). * **Insider Trading Violations:** Instances of **contra trades** and trading during **window closures** by promoters and the CFO have been noted. * **Statutory Filings:** Delays in **MGT-7** filings, shareholding pattern submissions, and **Structured Digital Database (SDD)** maintenance. * **MSME Compliance:** Inability to accurately categorize **MSME overdues exceeding 45 days**. **Mitigation Strategy:** Management is addressing these through **compliance remediation**, implementing cost-control exercises, and shifting toward value-added services like **Annual Maintenance Contracts (AMC)** and bundled IT solutions to improve margins and stabilize the regulatory footprint.