Dynamatic Tech

₹7747.4 51 | 0.7%

WEBSITE BSE:505242 NSE : DYNAMAT.TECH 10 May, 16:01

Market Cap ₹5262 Cr.

Stock P/E 63.9

P/B 8.8

Current Price ₹7747.4

Book Value ₹ 881.8

Face Value 10

52W High ₹9080.4

Dividend Yield 0.13%

52W Low ₹ 3134.3

Edit Ratio

Dynamatic Tech Research see more...

Overview Inc. Year: 1973Industry: Compressors / Pumps

Dynamatic Technologies Ltd is a producer of engineered products for the aerospace, automobile, and hydraulic industries. The Company operates in 3 enterprise segments Hydraulics, Aerospace & Defence, and Automotive & Metallurgy. The Hydraulics section manufactures hydraulic tools pumps with aluminium or cast-iron body, motors, hand pumps, hitch control valves, rock shaft assemblies, lube, and water pumps, and associated products, and entire hydraulic solutions for the Indian and foreign markets. The Aerospace & Defence phase's merchandise include wing and rear fuselages, ailerons and wing flaps, flap track beams, and airframe systems. It also provides solutions for unmanned aerial structures and vehicles and monitoring and surveillance structures. The Automotive & Metallurgy phase resources engine, transmission, turbocharger, and chassis components. It additionally manufactures high precision, complex metallurgical ferrous castings for car engines and turbochargers.

Dynamatic Tech Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Dynamatic Tech Quarterly Results

#(Fig in Cr.)	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
Net Sales	304	308	321	311	324	313	368	363	351	346
Other Income	2	0	5	1	1	1	7	20	8	9
Total Income	306	308	326	312	325	314	375	383	359	354
Total Expenditure	266	265	273	269	276	271	318	326	312	305
Operating Profit	40	43	53	43	49	43	57	57	47	50
Interest	14	13	17	15	17	19	15	13	16	16
Depreciation	20	20	20	18	19	17	17	16	16	17
Exceptional Income / Expenses	0	0	0	0	0	0	0	18	0	0
Profit Before Tax	6	10	17	10	13	7	25	46	15	16
Provision for Tax	3	2	2	2	3	0	7	5	3	5
Profit After Tax	3	8	15	8	10	7	18	41	12	11
Adjustments	-13	0	0	0	0	0	0	0	0	0
Profit After Adjustments	-10	8	15	8	10	7	18	41	12	11
Adjusted Earnings Per Share	-15.9	12.6	23.7	12.9	15.8	11.1	25.9	60.9	17.8	16.6

Dynamatic Tech Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	1452	1588	1629	1494	1506	1402	1579	1360	1118	1253	1316	1428
Other Income	5	4	10	5	6	6	31	18	6	8	10	44
Total Income	1458	1591	1639	1499	1512	1408	1610	1378	1124	1262	1326	1471
Total Expenditure	1314	1422	1475	1350	1339	1277	1430	1201	967	1081	1132	1261
Operating Profit	143	170	165	148	172	131	180	177	157	180	194	211
Interest	85	103	83	75	80	76	81	83	72	62	68	60
Depreciation	46	51	51	52	53	47	49	80	78	77	70	66
Exceptional Income / Expenses	0	10	19	0	-4	0	0	0	0	0	0	18
Profit Before Tax	12	26	50	21	36	7	49	14	8	42	55	102
Provision for Tax	24	12	21	9	16	7	22	-25	6	10	12	20
Profit After Tax	-12	14	29	12	20	1	27	39	2	32	43	82
Adjustments	0	0	0	0	0	0	0	0	-24	-17	0	0
Profit After Adjustments	-12	14	29	12	20	1	27	39	-22	15	43	82
Adjusted Earnings Per Share	-22	24.9	45.2	19.4	30.9	1.1	43.3	61.6	-34.5	24.4	63	121.2

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	5%	-1%	-1%	-1%
Operating Profit CAGR	8%	3%	8%	3%
PAT CAGR	34%	3%	112%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	147%	99%	41%	25%
ROE Average	9%	6%	8%	6%
ROCE Average	12%	10%	11%	12%

Dynamatic Tech Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	134	153	252	258	299	314	325	373	369	381	542
Minority's Interest	33	3	0	0	0	0	0	0	0	0	0
Borrowings	344	362	266	400	463	429	396	358	363	299	225
Other Non-Current Liabilities	52	51	37	35	43	46	56	124	154	143	148
Total Current Liabilities	650	591	595	490	524	630	609	636	543	564	753
Total Liabilities	1213	1159	1150	1182	1329	1419	1385	1491	1429	1387	1669
Fixed Assets	661	687	644	627	759	793	644	826	708	685	682
Other Non-Current Assets	101	39	45	63	49	27	28	25	30	42	99
Total Current Assets	450	434	462	493	521	599	713	640	690	659	888
Total Assets	1213	1159	1150	1182	1329	1419	1385	1491	1429	1387	1669

Dynamatic Tech Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	19	54	38	73	60	62	40	37	56	38	17
Cash Flow from Operating Activities	239	174	116	43	118	88	124	226	121	107	131
Cash Flow from Investing Activities	-59	-14	48	-48	-94	-60	3	-52	-12	9	-83
Cash Flow from Financing Activities	-144	-177	-137	-10	-25	-48	-128	-155	-132	-137	72
Net Cash Inflow / Outflow	36	-17	27	-15	-2	-20	-2	19	-23	-20	120
Closing Cash & Cash Equivalent	54	38	73	60	62	40	37	56	38	17	138

Dynamatic Tech Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	-22.01	24.86	45.19	19.37	30.95	1.14	43.33	61.61	-34.5	24.4	63.02
CEPS(Rs)	63.72	117.38	125.49	102.07	114.26	75.79	121.01	187.6	125.43	171.74	166.73
DPS(Rs)	0	0	0	0	0	0	2	0	0	0	10
Book NAV/Share(Rs)	186.71	247.09	389.48	398.91	471.28	495.02	512.44	588.53	581.64	601.59	798.19
Core EBITDA Margin(%)	9.14	10.13	9.26	9.38	10.83	8.88	9.42	11.71	13.52	13.73	13.96
EBIT Margin(%)	6.42	7.86	7.97	6.28	7.5	5.93	8.25	7.14	7.13	8.26	9.35
Pre Tax Margin(%)	0.82	1.57	2.99	1.37	2.31	0.52	3.11	1.01	0.68	3.32	4.2
PAT Margin (%)	-0.79	0.84	1.72	0.8	1.27	0.05	1.74	2.87	0.18	2.56	3.25
Cash Profit Margin (%)	2.29	3.97	4.77	4.24	4.71	3.41	4.86	8.75	7.11	8.69	8.6
ROA(%)	-0.96	1.16	2.48	1.05	1.56	0.05	1.96	2.72	0.14	2.28	2.8
ROE(%)	-10.79	11.58	14.93	4.91	7.11	0.24	8.6	11.19	0.53	8.55	9.27
ROCE(%)	11.81	16.95	17.71	11.9	12.63	8.34	12.98	9.89	8.27	11.06	11.8
Receivable days	47.49	27.59	23.48	28.18	32.42	43.63	48.03	62.44	70.86	59.53	64.95
Inventory Days	47.68	47.95	49.78	57.73	58.63	67.56	65.18	73.24	79.92	69.91	77.02
Payable days	86.63	94.07	94.72	101.66	98.37	128.58	124.51	168.9	158.98	125.6	129.6
PER(x)	0	35.47	85.47	89.43	88.25	1506.12	37.39	7.88	0	87.54	43.74
Price/Book(x)	3.61	3.57	9.92	4.34	5.79	3.46	3.16	0.82	1.63	3.55	3.45
Dividend Yield(%)	0	0	0	0	0	0	0.12	0	0	0	0.36
EV/Net Sales(x)	0.67	0.65	1.77	1.09	1.55	1.24	1.03	0.61	1	1.48	1.77
EV/Core EBITDA(x)	6.81	6.1	17.53	10.96	13.5	13.23	9.01	4.7	7.11	10.31	12.04
Net Sales Growth(%)	-3.74	9.32	2.62	-8.31	0.82	-6.93	12.64	-13.86	-17.78	12.09	4.98
EBIT Growth(%)	-9.19	33.02	3.2	-27.87	20.31	-27.58	55.95	-25.47	-17.92	29.79	18.95
PAT Growth(%)	-148.34	215.62	108.06	-57.14	59.77	-96.33	3715.28	42.19	-94.93	1519.19	33.47
EPS Growth(%)	-148.34	212.9	81.81	-57.14	59.77	-96.33	3715.43	42.19	-155.99	170.74	158.27
Debt/Equity(x)	6.62	4.32	2.09	2.36	2.28	2.26	2.03	1.63	1.57	1.42	1.14
Current Ratio(x)	0.69	0.73	0.78	1.01	0.99	0.95	1.17	1.01	1.27	1.17	1.18
Quick Ratio(x)	0.38	0.35	0.39	0.48	0.54	0.5	0.71	0.59	0.86	0.72	0.78
Interest Cover(x)	1.15	1.25	1.6	1.28	1.45	1.1	1.61	1.16	1.1	1.67	1.81
Total Debt/Mcap(x)	1.83	1.21	0.21	0.54	0.39	0.65	0.64	1.97	0.96	0.4	0.33

Dynamatic Tech Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	44.84	44.84	44.84	44.84	44.84	41.87	41.87	41.87	41.87	41.87
FII	10.78	10.88	11.03	11.09	11.31	16.75	16.59	16.67	16.77	16.51
DII	6.86	6.86	6.84	9.71	9.56	10.02	10.49	11.02	11.42	11.41
Public	37.53	37.43	37.3	34.37	34.3	31.36	31.05	30.45	29.95	30.22
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	0.28	0.28	0.28	0.28	0.28	0.28	0.28	0.28	0.28	0.28
FII	0.07	0.07	0.07	0.07	0.07	0.11	0.11	0.11	0.11	0.11
DII	0.04	0.04	0.04	0.06	0.06	0.07	0.07	0.07	0.08	0.08
Public	0.24	0.24	0.24	0.22	0.22	0.21	0.21	0.21	0.2	0.21
Others	0	0	0	0	0	0	0	0	0	0
Total	0.63	0.63	0.63	0.63	0.63	0.68	0.68	0.68	0.68	0.68

Pros

Company has delivered good profit growth of 112% CAGR over last 5 years
Company has reduced debt.

Cons

Promoter holding is low: 41.87%.
Company has a low return on equity of 6% over the last 3 years.
Debtor days have increased from 125.6 to 129.6days.
Stock is trading at 8.8 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Dynamatic Tech News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Dynamatic Tech

Add Watchlist

Dynamatic Tech Research see more...

Overview Inc. Year: 1973Industry: Compressors / Pumps

Dynamatic Tech Share Price

Alert Data

Quarterly Price

Peer Comparison

Dynamatic Tech Quarterly Results

Dynamatic Tech Profit & Loss

Growth Rates

Dynamatic Tech Balance Sheet

Dynamatic Tech Cash Flow

Dynamatic Tech Ratios

Dynamatic Tech Shareholding Pattern

Dynamatic Tech News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!