Danube Peer Comparison

BSE: 540361

₹4.50

₹0.00 (0.00%)

As on 11-Nov-2026 09:52IST

Market cap

₹41 Cr

Revenue (TTM)

₹111 Cr

P/E Ratio

28.6

P/B Ratio

1.1

Div. Yield

0 %

Edit

	Danube	Syrma Sgs Tech	Redington	Aequs	Optiemus Infracom
Market cap (₹ Cr)	41	28,192	25,681	15,834	6,717
Revenue (₹ Cr)	111	6,307	1,42,004	1,498	2,781
Net Profit (₹ Cr)	1.43	459.44	1,576.97	-215.10	62.73
Net Margin (%)	1.27	7.23	1.11	-13.87	2.23
RoE (%)	3.98	14.39	19.82	-13.44	9.20
Price to Earnings	28.61	66.91	13.85	--	87.36
Price-To-Book	1.13	9.27	2.38	11.37	7.51

Income Statement (₹ Cr)

	Danube	Syrma Sgs Tech	Redington	Aequs	Optiemus Infracom
Operating Revenue	110.64	6,307.49	1,42,004.14	1,497.90	2,781.15
Total Income	112.39	6,354.55	1,42,194.72	1,552.23	2,816.01
Total Expenditure	107.19	5,619.08	1,39,217.11	1,436.06	2,673.28
EBITDA	3.44	688.41	2,787.03	61.84	107.87
Depreciation	0.13	86.85	209.22	172.41	27.91
EBIT	3.32	601.56	2,577.81	-110.57	79.97
Interest	2.82	49.29	368.07	96.05	24.91
Other Income	1.75	47.06	190.58	54.33	34.86
Exceptional Items	0.00	-4.57	-232.64	-7.70	0.00
Profit before Tax	2.25	594.76	2,167.68	-159.99	89.91
Provision for Tax	0.82	135.32	590.71	55.26	27.18
Profit after Tax	1.43	459.44	1,576.97	-215.25	62.73

	Danube	Syrma Sgs Tech	Redington	Aequs	Optiemus Infracom
Shareholder's Funds	36.32	3,041.57	10,773.98	1,393.07	894.53
Minority Interest	0.00	-38.13	277.45	0.00	0.00
Non-Current Liabilities	0.83	196.08	559.67	524.84	332.43
Current Liabilities	61.08	3,585.01	30,135.90	856.97	717.77
Total Liabilities	63.51	4,202.43	27,572.52	1,859.84	1,546.95

	Danube	Syrma Sgs Tech	Redington	Aequs	Optiemus Infracom
Non-Current Assets	2.49	1,659.12	700.74	1,093.23	660.97
Current Assets	94.69	5,119.77	40,014.18	1,296.27	1,184.15
Total Assets	63.51	4,202.43	27,572.52	1,859.84	1,546.95
Total Debt*	13.33	611.18	2,619.18	432.94	129.33
Net Current Assets	33.62	1,534.76	9,878.28	439.30	466.38
Contingent Liabilities	--	1.38	563.11	92.96	781.29

	Danube	Syrma Sgs Tech	Redington	Aequs	Optiemus Infracom
Cash From Operating Activities	-17.99	176.46	292.62	26.14	-12.54
Cash Flow from Investing Activities	-0.38	-105.15	559.86	-73.82	-50.52
Cash from Financing Activities	16.72	-70.70	-1,171.10	25.40	178.16
Net Cash Inflow / Outflow	-1.65	0.61	-318.62	-22.28	115.10

	Danube	Syrma Sgs Tech	Redington	Aequs	Optiemus Infracom
ROCE (%)	8.14	12.99	27.57	-2.64	16.05
ROE (%)	3.98	14.39	19.82	-13.44	9.20
ROA (%)	1.67	7.48	4.42	-15.52	3.77
EBIT Margin (%)	3.00	9.54	1.82	-7.38	2.88
Net Margin (%)	1.27	7.23	1.11	-13.87	2.23
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Danube	Syrma Sgs Tech	Redington	Aequs	Optiemus Infracom
Revenue Growth (%)	-8.72	62.40	31.26	49.37	56.74
EBIT Growth (%)	-9.15	96.91	31.37	-452.56	-16.38
Net Profit Growth (%)	0.07	90.86	-17.17	-297.22	-7.57
EPS Growth (%)	-6.99	74.33	51.87	-171.13	9.46
Book Value Growth (%)	109.48	8.55	15.53	76.00	37.08

	Danube	Syrma Sgs Tech	Redington	Aequs	Optiemus Infracom
Price / Earnings	28.61	66.43	12.38	-81.84	86.27
Price / Book Value	1.13	9.27	2.38	11.37	7.51
Dividend Yield (%)	0.00	0.10	1.83	0.00	0.00
EV/EBITDA	15.75	40.29	9.76	256.70	64.73
Market Cap (₹ Cr)	27.93	8,183.04	19,012.46	0.00	3,753.16

	Danube	Syrma Sgs Tech	Redington	Aequs	Optiemus Infracom
Debt to Equity	0.02	0.01	0.00	0.20	0.29
Short term debt to equity ratio	0.37	0.30	0.30	0.34	0.06
Current Ratio	1.55	1.43	1.33	1.51	1.65
Quick Ratio	1.05	0.99	0.93	0.72	0.91
Interest Coverage	1.80	13.07	6.89	-0.67	4.61

	Danube	Syrma Sgs Tech	Redington	Aequs	Optiemus Infracom
Debtors to sales (%)	50.30	33.66	17.97	19.94	8.14
Asset Turnover	1.29	1.03	3.98	1.08	1.67
Receivable days	83.28	116.03	57.44	57.93	104.41
Inventory Days	53.89	88.01	23.77	150.48	56.11
Payable days	40.48	172.54	48.98	201.67	144.68
Cash Conversion Cycle	96.69	31.50	32.23	6.74	15.84

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.