Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹44Cr
Rev Gr TTM
Revenue Growth TTM
14.32%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

DANUBE
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 193.8 | 53.3 | 44.4 | 33.5 | 3.8 | 20.9 | -21.8 | 114.6 | 17.9 | 31.0 | 30.6 | -6.6 |
| 30 | 15 | 22 | 16 | 32 | 19 | 17 | 34 | 36 | 25 | 23 | 31 |
Operating Profit Operating ProfitCr |
| 1.8 | 5.0 | 4.8 | 4.7 | 0.3 | 2.9 | 3.1 | 2.1 | 3.3 | 3.5 | 3.8 | 4.6 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -32.1 | 72.7 | 114.8 | 350.0 | -284.2 | -42.1 | -67.2 | -41.7 | 271.4 | 36.4 | 73.7 | 128.6 |
| 0.6 | 2.4 | 2.5 | 2.2 | -1.1 | 1.1 | 1.1 | 0.6 | 1.6 | 1.2 | 1.4 | 1.5 |
| 0.0 | 0.1 | 0.1 | 0.1 | -0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 68.6 | -2.8 | -70.1 | -100.0 | | 180.2 | 13.6 | 78.5 | 25.9 | 26.0 | 8.4 |
| 1 | 2 | 2 | 1 | 0 | 12 | 34 | 38 | 68 | 84 | 107 | 114 |
Operating Profit Operating ProfitCr |
| -3.1 | -23.3 | -28.6 | -15.1 | | -0.6 | 1.2 | 0.9 | 2.1 | 3.2 | 2.8 | 3.8 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
|
| 16.8 | 85.1 | -88.0 | -749.5 | 399.3 | -93.0 | 2,566.2 | 185.4 | -23.5 | 28.4 | 25.2 | 40.5 |
| 4.4 | 4.8 | 0.6 | -13.0 | | 0.1 | 1.0 | 2.6 | 1.1 | 1.1 | 1.1 | 1.4 |
| 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 12 | 18 | 18 |
| -2 | -2 | -2 | -2 | -1 | -1 | -1 | 9 | 9 | 4 | 16 | 17 |
Current Liabilities Current LiabilitiesCr | 1 | 1 | 0 | 0 | 0 | 11 | 29 | 13 | 28 | 18 | 28 | 38 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 8 | 1 | 1 | 1 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 1 | 2 | 2 | 2 | 2 | 11 | 30 | 26 | 35 | 32 | 58 | 67 |
Non Current Assets Non Current AssetsCr | 3 | 3 | 3 | 2 | 2 | 3 | 3 | 3 | 16 | 3 | 5 | 6 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 0 | -1 | 0 | -1 | 0 | 2 | 0 | -3 | -9 | -4 | -18 |
Investing Cash Flow Investing Cash FlowCr | 0 | 1 | 0 | -1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow Financing Cash FlowCr | 0 | 0 | 1 | 2 | 0 | -2 | 0 | 11 | 4 | 3 | 17 |
|
Free Cash Flow Free Cash FlowCr | 0 | -1 | 0 | -1 | 0 | 2 | 0 | -4 | -9 | -4 | -18 |
| 772.6 | -1,390.2 | -3,691.8 | 985.4 | -87.8 | 14,267.6 | -12.7 | -338.3 | -1,187.1 | -461.5 | -1,478.1 |
CFO To EBITDA CFO To EBITDA% | -1,109.5 | 289.9 | 77.3 | 849.3 | 1,730.2 | -2,669.1 | -10.7 | -917.3 | -626.1 | -162.3 | -585.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 84 | 2 | 2 | 4 | 8 | 116 | 37 | 28 | 28 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 13.4 | 234.3 | 21.8 | 96.5 | 49.5 | 28.8 | 23.6 |
Price To Sales Price To Sales | 0.0 | 0.0 | 52.3 | 3.6 | | 0.3 | 0.2 | 3.0 | 0.5 | 0.3 | 0.3 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.5 | 0.7 | 1.0 | 1.9 | 7.1 | 2.4 | 1.7 | 0.8 |
| 10.9 | 0.2 | -184.6 | -23.1 | -271.3 | -42.0 | 18.0 | 298.5 | 37.1 | 12.9 | 13.4 |
Profitability Ratios Profitability Ratios |
| 0.9 | 1.9 | -5.5 | 2.3 | | 1.3 | 2.6 | 4.1 | 3.7 | 5.9 | 5.1 |
| -3.1 | -23.3 | -28.6 | -15.1 | | -0.6 | 1.2 | 0.9 | 2.1 | 3.2 | 2.8 |
| 4.4 | 4.8 | 0.6 | -13.0 | | 0.1 | 1.0 | 2.6 | 1.1 | 1.1 | 1.1 |
| 1.4 | 2.8 | 0.3 | -1.8 | 5.9 | 0.5 | 11.0 | 8.2 | 4.2 | 10.5 | 6.3 |
| 1.3 | 2.3 | 0.3 | -1.8 | 5.2 | 0.4 | 8.8 | 7.2 | 4.9 | 6.0 | 3.5 |
| 0.9 | 1.9 | 0.2 | -1.8 | 4.8 | 0.1 | 1.0 | 3.4 | 1.5 | 2.8 | 1.9 |
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.