Dynamic Archistructu

₹47.5 0 | 0%

WEBSITE BSE:539681 NSE : DAL 08 Dec, 00:00

Market Cap ₹24 Cr.

Stock P/E 4.4

P/B 0.8

Current Price ₹47.5

Book Value ₹ 58.2

Face Value 10

52W High ₹47.5

Dividend Yield 0%

52W Low ₹ 13.1

Edit Ratio

Dynamic Archistructu Research see more...

Overview Inc. Year: 1996Industry: Finance - NBFC

Dynamic Archistructu Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Dynamic Archistructu Quarterly Results

#(Fig in Cr.)	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Jun 2023	Sep 2023	Dec 2023
Operating Revenue	1	1	1	0	1	1	1	2	2	3
Other Income	0	0	0	0	0	0	0	0	0	0
Total Income	1	1	1	0	1	1	1	2	2	3
Total Expenditure	0	0	0	0	1	0	0	0	0	0
Operating Profit	1	1	1	0	-0	1	0	2	2	2
Interest Expense	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	1	1	0	0	-0	1	0	2	2	2
Provision for Tax	0	0	0	0	-0	0	0	0	0	0
Profit After Tax	1	1	0	-0	-0	1	0	1	1	2
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	1	1	0	-0	-0	1	0	1	1	2
Adjusted Earnings Per Share	1.7	1.1	1	-0.2	-0.6	1.5	0.7	2.8	2.7	4.5

Dynamic Archistructu 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
Operating Revenue	2	2	2	2	2	1	2	2	5	3	2	8
Other Income	0	0	0	0	0	0	0	0	0	1	0	0
Total Income	2	2	2	2	3	1	2	2	5	4	2	8
Total Expenditure	0	0	1	1	1	1	1	3	2	2	1	0
Operating Profit	2	2	1	2	2	1	1	-1	4	2	0	6
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	2	2	1	1	2	1	1	-1	4	2	0	6
Provision for Tax	1	1	1	1	1	0	0	-0	0	0	0	0
Profit After Tax	1	1	1	1	1	1	1	-1	3	2	0	4
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	1	1	1	1	1	1	1	-1	3	2	0	4
Adjusted Earnings Per Share	2	2.5	1.5	1.9	2.2	1.4	2.2	-1.9	6.5	3.6	0.7	10.7

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-33%	0%	15%	0%
Operating Profit CAGR	-100%	0%	-100%	-100%
PAT CAGR	-100%	0%	-100%	-100%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	NA%	NA%	NA%	NA%
ROE Average	1%	8%	5%	5%
ROCE Average	2%	9%	6%	7%

Dynamic Archistructu 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	15	16	17	18	19	20	22	21	24	26	26
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	0	0	0	0	0	0	0	0
Current Liability	0	0	0	1	1	1	0	0	1	1	0
Other Liabilities & Provisions	0	0	0	0	0	0	-0	-0	-0	-0	-0
Total Liabilities	15	16	17	18	20	21	22	21	25	27	27
Loans	0	0	0	0	0	0	0	0	0	0	0
Investments	4	3	3	5	5	11	11	9	11	13	13
Fixed Assets	0	0	0	0	0	0	0	0	0	0	0
Other Loans	0	0	0	1	1	1	10	0	0	0	0
Other Non Current Assets	0	0	0	0	0	0	0	0	0	0	0
Current Assets	11	13	13	13	14	8	1	12	13	14	13
Total Assets	15	16	17	18	20	21	22	21	25	27	27

Dynamic Archistructu 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	1	2	0	0	0	1	0	1	2	1	2
Cash Flow from Operating Activities	1	-3	1	2	0	5	-1	1	-3	1	1
Cash Flow from Investing Activities	-1	1	-1	-2	0	-6	2	0	2	-0	-1
Cash Flow from Financing Activities	0	0	0	0	0	0	0	0	0	0	0
Net Cash Inflow / Outflow	0	-1	0	0	1	-1	0	1	-1	1	-0
Closing Cash & Cash Equivalent	2	0	0	0	1	0	1	2	1	2	2

Dynamic Archistructu 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)	2.02	2.52	1.49	1.92	2.23	1.39	2.15	-1.85	6.5	3.57	0.65
CEPS(Rs)	2.03	2.53	1.51	1.95	2.29	1.47	2.23	-1.78	6.57	3.65	0.72
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	29.8	32.33	33.81	35.73	37.96	39.35	43.74	41.89	48.39	51.96	52.61
Net Profit Margin	56.12	68.14	34.33	42.9	51.29	65.49	52.89	-47.96	59.42	57.77	20.37
Operating Margin	85.88	96.97	64.23	66.61	75.95	84.26	66.97	-48.02	65.49	69.47	28.37
PBT Margin	85.87	96.82	64.22	66.6	75.94	84.25	66.96	-48.03	65.48	69.47	28.36
ROA(%)	6.99	8.1	4.46	5.39	5.79	3.41	5.02	-4.3	14.33	6.99	1.22
ROE(%)	7.02	8.13	4.51	5.53	6.05	3.59	5.19	-4.33	14.39	7.12	1.24
ROCE(%)	10.74	11.57	8.44	8.59	8.96	4.62	6.57	-4.33	15.86	8.56	1.73
Price/Earnings(x)	0	0	0	6.5	0	0	0	0	0	0	0
Price/Book(x)	0	0	0	0.35	0	0	0	0	0	0	0
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	1.87	2.62	2.17	2.66	1.89	4.53	2.14	1.67	0.8	1.06	2.11
EV/Core EBITDA(x)	2.17	2.69	3.36	3.96	2.44	5.16	3.11	-3.63	1.21	1.49	6.93
Interest Earned Growth(%)	10.62	2.92	17.28	3.13	-3.07	-51.18	92.04	-5.18	183.1	-43.47	-48.33
Net Profit Growth	1.89	24.97	-40.91	28.88	15.88	-37.66	55.07	-185.99	450.72	-45.04	-81.78
EPS Growth(%)	1.89	24.97	-40.91	28.88	15.88	-37.66	55.07	-185.99	450.72	-45.04	-81.78
Interest Coverage(x) %	7310.19	656.01	5587.07	9683.29	9766.81	7725.44	0	-4658.67	0	0	2269.5

Dynamic Archistructu Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	70.86	70.86	70.86	70.86	70.86	70.86	70.86	70.86	70.86	70.86
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	29.14	29.14	29.14	29.14	29.14	29.14	29.14	29.14	29.14	29.14
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	0.36	0.36	0.36	0.36	0.36	0.36	0.36	0.36	0.36	0.36
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.15	0.15	0.15	0.15	0.15	0.15	0.15	0.15	0.15	0.15
Others	0	0	0	0	0	0	0	0	0	0
Total	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5

Pros

Stock is trading at 0.8 times its book value
Company is almost debt free.

Cons

Company has a low return on equity of 8% over the last 3 years.
The company has delivered a poor profit growth of -100% over past five years.

* 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.