Owner Scorecard


← All companies ← DSGX Manual DSX → ← CCK Containers & Packaging ENTG →

DSWL, Deswell Industries Inc.

Containers & Packaging consumer brand Cyclical

Revenue is Electronic Products (85%) and Injection Molded Plastic Parts (15%).

Latest annual: FY2026 20-F
DSWL · Deswell Industries Inc.
I

The business

What it sells, where the money comes from, the kind of company it is.

Revenue · FY2026
$61M
−9.3% YoY · −1% 5-yr CAGR
Vital signs · TTM, with 5-yr average
Revenue $61M 5-yr avg $72M
Gross margin 22% 5-yr avg 19%
Operating margin 3.2% 5-yr avg 4.1%
ROIC 2% 5-yr avg 4%
Owner-earnings margin 8% 5-yr avg 12%
Free cash flow margin 8% 5-yr avg 12%

The business in brief

read the 10-K →

What this business is and what moves its needle, from its own SEC filings.

What it is
A consumer-brand business, where the durable asset is the brand and the pricing power it commands.
Situation
Cyclical. Margins collapse and recover repeatedly across the record; a single year, good or bad, misstates the through-cycle earning power.
What moves the needle
Gross margin has run about 17% and operating margin about 3.2% through the cycle, a thin spread that turns the result on volume and the cost of what it sells far more than on the price it sets. On a spread this thin the operating result swings hard on small moves in cost or volume — it has ranged from −4.7% to 5.5% over the years, so the cost line is where the needle moves. Inventory runs near 20% of sales, so how fast it turns back into cash — and the risk of writing it down when demand softens — sits alongside the margin. On its own account, the filing leans hardest on regulation & policy, set against the numbers in what the filing emphasizes, below.
Is it a good business?
Return on capital has rarely cleared the cost of capital (median 3%, above 15% in 0 of 10 years). By owner earnings: roughly 7% of revenue reaches owners as cash, though it swings. The cycle and the balance sheet decide this one; the worst year tells more than the median, and the rest is in the 10-K.

Every line is arithmetic on the company's filings, shown in full in the sections below.

Where the money comes from

read the 20-F →

Electronic Products is 85% of revenue, with Injection Molded Plastic Parts the other meaningful segment at 15%.

Revenue by reportable segment, FY2026
  • Electronic Products85%$52M
  • Injection Molded Plastic Parts15%$9M
By geographyChina30%United Kingdom17%Europe15%United States12%Hong Kong SAR China10%Canada8%Others7%

From the segment footnote of the company's own 20-F. Shares are of total revenue; the profit bar shows each segment's share of segment operating profit, before unallocated corporate costs.

II

The record

Ten years of arithmetic, read across the cycle.

The record, 2017–2026

realized figures from each filing · older years to the left
2017’172018’182019’192020’202021’212022’222023’232024’242025’252026’26TTMTTMMar 2026
Income statement
$45M$61M$67M$65M$65M$86M$77M$69M$68M$61M$61MRevenueRevenue
$7M$10M$10M$12M$13M$14M$13M$14M$14M$14M$14MGross profitGross prof.
17%16%15%18%20%16%17%20%20%22%22%Gross marginGross mgn
($2M)$2M$533K$1M$3M$3M$3M$4M$3M$2M$2MOperating incomeOp. inc.
−4.7%3.0%0.8%2.2%5.0%3.2%3.7%5.5%4.9%3.2%3.2%Operating marginOp. mgn
$1M$6M$4M($1M)$8M$8M$2M$8M$11M$11M$11MNet incomeNet inc.
13%0%3%5%-2%11%1%1%-4%-4%Effective tax rateTax rate
Cash flow & returns
($1M)$6M$2M$13M$3M($183K)$13M$13M$14M$5M$5MOperating cash flowOp. cash
$2M$2M$2M$2M$2M$2M$2M$2M$2M$1M$1MDepreciationDeprec.
($5M)($3M)($4M)$12M($7M)($10M)$9M$4M$877K($7M)($7M)Working capital & otherWC & other
$2M$2M$878K$507K$551K$2M$792K$381K$332K$481K$481KCapexCapex
4.8%2.8%1.3%0.8%0.8%1.7%1.0%0.5%0.5%0.8%0.8%Capex / revenueCapex/rev
($3M)$4M$1M$13M$3M($2M)$12M$13M$13M$5M$5MOwner earningsOwner earn.
−7.3%6.6%1.9%19.3%4.2%−2.0%15.8%18.5%19.5%7.7%7.7%Owner earnings marginOE mgn
($3M)$4M$1M$13M$3M($2M)$12M$13M$13M$5M$5MFree cash flowFCF
−7.3%6.6%1.9%19.3%4.2%−2.0%15.8%18.5%19.5%7.7%7.7%Free cash flow marginFCF mgn
$2M$1M$2M$2M$3M$3M$3M$3M$3M$3M$3MDividends paidDiv. paid
-3%3%1%2%5%4%4%5%4%2%2%ROICROIC
2%8%5%-2%10%9%2%8%11%10%10%Return on equityROE
−1%6%3%−5%6%6%−1%5%8%7%7%Retained to equityRetained/eq
Balance sheet
$24M$32M$39M$42M$43M$38M$43M$39M$53M$51M$51MCash & investmentsCash+inv
$13M$16M$16M$12M$15M$18M$16M$12M$10M$11M$11MReceivablesReceiv.
$11M$13M$13M$9M$16M$24M$17M$12M$9M$12M$12MInventoryInvent.
$5M$9M$6M$5M$10M$10M$7M$5M$6M$7M$7MAccounts payablePayables
$19M$20M$23M$16M$21M$32M$26M$19M$14M$16M$16MOperating working capitalOper. WC
$56M$69M$70M$65M$79M$88M$81M$83M$96M$107M$107MCurrent assetsCur. assets
$15M$19M$16M$14M$21M$24M$20M$16M$18M$20M$20MCurrent liabilitiesCur. liab.
3.8×3.6×4.3×4.6×3.7×3.7×4.0×5.1×5.4×5.2×5.2×Current ratioCurr. ratio
$32M$31M$30M$29M$27M$27M$26M$25M$23M$22M$22MNet PP&ENet PP&E
$91M$100M$100M$95M$108M$115M$110M$111M$120M$130M$130MTotal assetsAssets
($24M)($32M)($39M)($42M)($43M)($38M)($43M)($39M)($53M)($51M)($51M)Net debt / (cash)Net debt
$76M$81M$84M$80M$86M$91M$90M$94M$102M$109M$109MShareholders’ equityEquity
Per share
16.0M16.0M16.1M15.9M16.0M16.1M16.1M16.0M16.0M15.9M15.9MShares out (diluted)Shares
$2.78$3.80$4.15$4.11$4.04$5.33$4.81$4.34$4.24$3.85$3.86Revenue / shareRev/sh
$0.09$0.39$0.27$-0.08$0.51$0.51$0.13$0.48$0.70$0.67$0.67EPS (diluted)EPS
$-0.20$0.25$0.08$0.79$0.17$-0.10$0.76$0.80$0.83$0.30$0.30Owner earnings / shareOE/sh
$-0.20$0.25$0.08$0.79$0.17$-0.10$0.76$0.80$0.83$0.30$0.30Free cash flow / shareFCF/sh
$0.14$0.07$0.10$0.15$0.18$0.20$0.20$0.20$0.20$0.20$0.20Dividends / shareDiv/sh
$0.13$0.11$0.05$0.03$0.03$0.09$0.05$0.02$0.02$0.03$0.03Cap. spending / shareCapex/sh
$4.75$5.08$5.23$5.05$5.34$5.63$5.58$5.89$6.40$6.87$6.89Book value / shareBVPS
Per-share growththe realized rate an owner's share compounded
9-yr5-yr
Revenue / share+3.7%/yr−1.0%/yr
Owner earnings / share+11.6%/yr
EPS+25.6%/yr+5.4%/yr
Dividends / share+4.0%/yr+2.3%/yr
Capital spending / share−15.3%/yr−2.5%/yr
Book value / share+4.2%/yr+5.2%/yr

Where the cash went

ReinvestBuybacksDividendsAcquisitionsRetained

Each year's operating cash, by what management did with it: the mix, and how it drifts.

FY2018FY2026

Net income is the accountant's number; owner earnings is the cash an owner could take out. The walk between them, off the cash-flow statement, and whether the gap is widening or holding.

In fiscal 2026 the business reported $11M of profit but $5M of owner earnings: $6M less than the profit line, taken out by capital spending and the timing of cash.

Reported net income$11M
Owner earnings$5M · 8% of revenue
FY2026FY2025FY2024FY2023FY2022
Reported net income$11M$11M$8M$2M$8M
Depreciation & amortizationnon-cash charge added back+$1M+$2M+$2M+$2M+$2M
Working capital & othertiming of cash in and out, other non-cash items−$7M+$877K+$4M+$9M−$10M
Cash from operations$5M$14M$13M$13M($183K)
Capital expenditurecash put back in to keep running and to grow−$481K−$332K−$381K−$792K−$2M
Owner earnings$5M$13M$13M$12M($2M)
Owner-earnings marginowner earnings ÷ revenue8%20%18%16%-2%

Owner earnings is the cash an owner could pull out without starving the business: operating cash less the capital it must spend to hold its position .

Much of fiscal 2026's profit didn't arrive as operating cash; it sits in “working capital & other” above. That can be a real inventory or timing swing, or profit that doesn't run through operating cash at all: a heavy tax year, equity-method earnings, or investment income booked through investing. For a year like this, owner earnings understates the cash earned; the full cash-flow statement carries the rest.

Maintenance capex is estimated as depreciation where a growing business invests above it; free cash flow is the figure the scorecard's free-cash margin reads.

III

Quality & stewardship

Returns, the balance sheet, capital allocation, and pay.

Owner’s Scorecard

FY2026 20-F · source on SEC EDGAR →

Will it survive?

  • No meaningful interest burden
    Little or no interest expense reported
    What this means

    Little or no interest expense reported, the business isn't leaning on lenders to operate.

  • Net cash, debt-free
    Cash $23M + ST investments $28M − debt $0
    What this means

    Cash and short-term investments exceed every dollar of debt by $51M, on net the company owes nothing, and can act from strength when others can't. Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.

  • Long (60+ days)
    DSO 68 + DIO 90 − DPO 52 days
    What this means

    Days cash is tied up between paying suppliers and collecting from customers. Lower is better; a long cycle means growth itself eats cash.

Is it a good business?

  • Not enough data
    Industry peers: median 11%
    What this means

    The filing data didn't include the inputs for this check.

  • Solid through the cycle
    10-yr median margin, range -7%–20%; latest $5M = operating cash $5M − maintenance capex $481K
    Industry peers: median 7%
    What this means

    What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's 8% of revenue this year, a 7% median across 10 years.

  • Thinly cash-backed
    Cash from ops $5M ÷ net income $11M
    What this means

    How much of reported profit showed up as operating cash. Above 1× is reassuring; well below suggests earnings lean on accruals. One year is noisy, growth and working-capital swings distort it, and this is operating cash, not free cash. Watch the multi-year trend.

How is the cash used?

  • Returns about half
    Dividends + buybacks $3M ÷ Owner Earnings $5M — this fiscal year
    What this means

    Of $5M Owner Earnings, $3M (68%) went back to shareholders, $3M dividends, $0 buybacks. Returning most of it is the mark of a mature business with little left to reinvest at a high return; reinvesting most could mean a long runway, or empire-building. The split doesn't say which; the return earned on it (see ROIC) does. This year's proportion is 68%; across the record (2017–2026) it is 45%, the capital-allocation section below.

  • Investing or harvesting? 0.32×
    Harvesting
    Capex $481K ÷ depreciation $1M
    What this means

    Descriptive, not a grade. Above ~1× means investing faster than assets wear out (growth, or, sustained for years, today's earnings carrying less depreciation than tomorrow's will). Below means spending less than it's wearing out (efficiency, or a melting asset base). The ratio won't tell you which; the filings will.

Graham’s defensive tests · 3 of 5 met

Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.

  • Adequate size Miss
    Revenue ≥ $2B · $61M
    What this means

    Big enough to weather a storm. Graham's 1972 floor was ~$100M of sales (≈ $700M today); we use a $2B revenue line as a conservative modern stand-in.

  • Strong liquidity Pass
    Current ratio ≥ 2× · 5.25×
    What this means

    Current assets at least twice current liabilities, near-term bills covered without touching the business. Strict by design: many cash-rich modern firms run leaner and miss it, holding their cushion in longer-dated securities.

  • Earnings stability Near
    A profit every year (10-yr record) · 1 loss year
    What this means

    Graham wanted earnings in each of the past ten years, the stability a defensive owner leans on.

  • Dividend record Pass
    Uninterrupted dividends · paid every year (10)
    What this means

    An unbroken dividend was Graham's mark of durability. He wanted twenty years; the filings show about ten, and a single suspension breaks the streak. Non-payers, many fine modern compounders, fall outside his defensive net by design.

  • Earnings growth Pass
    Earnings +33% over the record · +149%
    What this means

    At least a third more earnings than a decade ago, averaging three years at each end. Net income (not per-share), so stock splits don't distort it, buybacks and dilution show up in the share-count line instead.

  • Moderate price
    P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
    What this means

    Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are $617.05/share (latest year $667.44), the averaged base the calculator's gate runs on, and book value is $6870.37/share. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.

Durability & moat, 2017–2026

Whether the record’s returns held, and what the capital reinvested earned.

  • Profitable years 9 of 10
    What this means

    Lost money in 1 year(s), look at what happened there before trusting the average.

  • Operating margin −0% → 5% (3-yr avg ends)
    What this means

    Through the cycle the operating margin widened — about −0% early to 5% lately, median 3% — pricing power intact or improving.

  • Owner earnings growth +42%/yr
    What this means

    Owner earnings grew about 42% a year over the record.

  • Worst year 2017 · −4.7% op. margin
    What this means

    Operations went underwater in 2017, understand why before trusting the good years.

  • Share count −0.1%/yr
    What this means

    Roughly flat share count, little dilution, little buyback.

  • Dividend record rising
    What this means

    Paid and raised the dividend across the record, the continuity Graham prized.

All figures as filed; the source filing is linked above.

Current Position

as of fiscal year-end, Mar 31, 2026

Can the business pay what it owes this year, off the freshest balance sheet: the quality of the assets, the debt actually coming due, and what a low ratio means here.

Current assets$107M
  • Cash & short-term investments$51M
  • Receivables$11M
  • Inventory$12M
  • Other current assets$33M
Current liabilities$20M
  • Accounts payable$7M
  • Other current liabilities$14M
Current ratio5.25×all current assets ÷ what's due · Graham looked for 2×
Quick ratio4.67×stricter: inventory excluded
Cash ratio2.50×strictest: cash alone against what's due
Working capital$87Mthe cushion left after near-term bills
Deeper floors
Tangible book value$109Mequity stripped of goodwill & intangibles
Net current asset value$86MGraham's net-net: current assets less all liabilities

From the company's latest filing.

How the cash was used, 2017–2026

Over the record, the business generated $68M of operating cash; how management split it reads as a cash builder, a large share of cash simply built up on the balance sheet.

  • Reinvested$9M · 14%
  • Dividends$26M · 38%
  • Buybacks$308K · 0%
  • Retained (debt / cash)$32M · 47%
  • Returned to owners$26M

    45% of the owner earnings the business produced over the span, $26M as dividends and $308K as buybacks.

  • Source of fundingOperating cash

    Operating cash covered reinvestment and returns; over the span cash and short-term investments rose $27M.

  • Average price paid for buybacks

    Buybacks ran $308K over the span, but the filings don't tag the share count needed to deduce the average price paid.

  • Net change in share count−0.9%

    The diluted count barely moved (16M to 16M): buybacks roughly offset the stock issued to staff.

  • Dividend record$0.20/sh

    Paid in 10 of the years on record, the per-share dividend growing about 4% a year. It was cut at least once along the way.

  • Return on what it retained30%

    Of the earnings it kept rather than paid out ($32M over the span), annual owner earnings (first three years vs last three) grew $10M, so each retained $1 added about 0.30 of yearly owner earnings. Buffett's test, run on owner earnings instead of market value.

Buybacks are gross of stock issued to staff; the share-count line above is the net of that, the figure that decides whether owners gained. The average price paid blends a year of purchases (and any accelerated repurchase), so it is close, not exact. The record of where the cash went and on what terms.

Peers, Containers & Packaging

The same industry, side by side on owner economics. Each column names the period it is read over; the group median at the foot is the line to read each figure against.

CompanyRevenuelatest FY, USDGross marginmedian over the recordOp. marginmedian over the recordROICmedian over the recordOwner earn. marginmedian over the record
ENTGEntegris Inc.$3.2B45%15.8%11%14%
AWIArmstrong World Industries Inc$1.6B37%25.7%23%11%
AZEKThe Azek Company Inc.$1.4B32%8.7%5%4%
MYEMyers Industries Inc.$826M32%6.9%16%7%
SWIMLatham Group Inc.$546M31%4.3%4%8%
KRTKarat Packaging Inc.$468M34%8.9%24%7%
PACKRanpak Holdings Corp$333M40%0.5%-1%2%
DSWLDeswell Industries Inc.$61M17%3.2%3%7%
Group median33%7.8%8%7%
IV

The price

What a price has to assume.

What the price implies

reverse-DCF

Enter the home-market price, not the US ADR quote. Deswell Industries Inc. reports in USD, and every figure here (owner earnings, book value, the share count) is on that ordinary-share basis. Enter the price on the same basis: the local-exchange quote per ordinary share. A US ADR price in dollars bundles the ADR-to-ordinary ratio, so it will not reconcile with these figures and would throw the multiple off.

Type today's close and see the owner-earnings growth you'd have to believe to justify it, beside what Deswell Industries Inc. has delivered.

$

Through the cycle, Deswell Industries Inc. earns about $4M on its 7.1% median owner-earnings margin. This year’s 7.7% margin runs in line with that. Normalize, below, values the price on that through-cycle figure rather than the latest year.

Base

The assumptions

9.0% = the 4.71% 10-year Treasury (Aug 18, 2026) + 4.29 points of equity premium. The rate you require is yours to set.

Enter a price above to run it.

Implied by the price
Owner-earnings growth · ’22→’26+14%/yr
Owner-earnings growth · ’17→’26+42%/yr
Owner-earnings yield
P/E (3-yr earnings ’24–’26)
P/B
Graham’s price gate

Graham capped the multiple at 15×; Buffett and Munger let that rule go: a wonderful business can deserve 50× if the thesis holds. The gate marks the bargain-hunter's floor.

Against a high-grade bond: Graham’s yardstick bond yield%

Prefilled with the 10-year Treasury (4.71%, as of Aug 18, 2026). Edit it for today’s exact figure, or a AAA corporate yield.

Graham measured a stock against the bond you could own instead, the heart of his margin of safety. Enter a price above to weigh the owner-earnings yield against this bond.

Owner earnings $5M on 0M shares outstanding (a weighted average, the only count this filer tags); net cash $51M. The if-converted diluted count is 16M, 99669% above the shares outstanding: the dilution overhang (convertibles, options) a buyer inherits. The base is the latest year by default; Normalize values it on the through-cycle median owner-earnings margin (to avoid paying on a peak year). Net of stock comp treats option pay as the expense it is. The dials set the multiple a growth belief justifies; the price, and every dollar on this page, is yours.

Cite: Owner Scorecard, "Deswell Industries Inc. (DSWL), the owner's record," https://ownerscorecard.com/c/DSWL, data as of 2026-08-17.

Manual order: ← DSGX its page in the Manual DSX →

Industry order: ← CCK the Containers & Packaging chapter ENTG →