Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Dynamic Inds
Join Channel
Consolidated Standalone

Dynamic Inds

₹72.4 2.6 | 3.7%

Market Cap ₹22 Cr.

Stock P/E -37.1

P/B 0.5

Current Price ₹72.4

Book Value ₹ 153.8

Face Value 10

52W High ₹84

Dividend Yield 1.38%

52W Low ₹ 52

Edit Ratio

Dynamic Inds Research see more...

Overview Inc. Year: 1989Industry: Dyes & Pigments

Dynamic Inds Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Dynamic Inds 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 14 15 13 14 12 11 8 7 9 9
Other Income 0 0 0 1 0 0 -0 -0 0 0
Total Income 14 15 13 15 12 12 8 7 9 9
Total Expenditure 13 14 13 14 12 11 8 7 9 9
Operating Profit 1 1 1 1 1 1 0 0 0 0
Interest 0 0 0 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0 0 0 0
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 0 1 0 1 0 0 -0 -0 -0 -0
Provision for Tax 0 0 0 0 0 0 0 -0 -0 -0
Profit After Tax 0 1 0 1 0 0 -0 -0 -0 -0
Adjustments -0 0 0 -0 0 0 0 0 0 -0
Profit After Adjustments 0 1 0 1 0 0 -0 -0 -0 -0
Adjusted Earnings Per Share 0.9 1.9 1.2 2.5 1.2 0.8 -0.7 -0.6 -0.5 -0.2

Dynamic Inds 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 43 105 69 36 46 58 65 56 35 54 46 33
Other Income 1 0 1 2 0 1 1 1 0 1 1 0
Total Income 44 105 71 38 46 59 66 57 36 55 47 33
Total Expenditure 40 97 63 34 43 53 59 54 34 51 44 33
Operating Profit 4 8 8 4 4 6 7 3 2 3 3 0
Interest 2 2 2 0 0 1 1 0 0 0 0 0
Depreciation 1 1 1 1 1 1 1 1 1 1 1 0
Exceptional Income / Expenses 0 0 -1 -1 0 0 0 0 0 0 0 0
Profit Before Tax 1 6 4 2 3 4 6 2 0 2 2 0
Provision for Tax 0 2 2 1 1 1 2 0 0 0 0 0
Profit After Tax 1 4 2 1 2 3 4 1 0 1 1 0
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 1 4 2 1 2 3 4 1 0 1 1 0
Adjusted Earnings Per Share 2.8 13.2 7.4 4.2 5.8 9.9 13.4 3.4 1.3 4.7 3.8 -2

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -15% -6% -5% 1%
Operating Profit CAGR 0% 0% -13% -3%
PAT CAGR 0% 0% -20% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 17% 8% -1% 13%
ROE Average 2% 2% 4% 7%
ROCE Average 3% 3% 5% 10%

Dynamic Inds 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 31 34 36 37 39 41 45 45 45 46 47
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 1 1 1 0 0 2 2 1 1 0 0
Other Non-Current Liabilities 1 1 1 1 1 1 1 1 1 1 1
Total Current Liabilities 29 51 12 10 15 23 15 12 11 19 14
Total Liabilities 62 87 50 48 54 68 62 59 57 66 62
Fixed Assets 24 25 24 23 22 24 23 23 22 21 26
Other Non-Current Assets 1 0 0 0 1 1 1 4 5 5 5
Total Current Assets 37 61 26 25 31 42 38 33 30 40 31
Total Assets 62 87 50 48 54 68 62 59 57 66 62

Dynamic Inds 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 0 1 1 2 0 0 1 0 0 1
Cash Flow from Operating Activities -2 2 12 6 -2 -1 9 3 2 -1 8
Cash Flow from Investing Activities -0 -1 0 0 -1 -3 0 -2 -1 1 -6
Cash Flow from Financing Activities 2 -1 -11 -5 1 4 -8 -2 -1 0 -2
Net Cash Inflow / Outflow -0 0 1 1 -2 -0 1 -1 0 0 0
Closing Cash & Cash Equivalent 1 1 1 2 0 0 1 0 0 1 1

Dynamic Inds 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) 2.81 13.19 7.43 4.23 5.84 9.91 13.43 3.35 1.29 4.67 3.77
CEPS(Rs) 4.95 15.46 10.72 7.14 8.68 13.21 17 6.73 4.65 7.86 6.75
DPS(Rs) 0 1 1 1 1 1.5 1.5 1.5 1 1 1
Book NAV/Share(Rs) 46.33 58.35 64.58 68.17 127.61 136.41 148.01 149.5 149.42 153.33 156.08
Core EBITDA Margin(%) 6.39 7.31 9.01 7.45 7.64 9.14 9.65 4.05 3.66 4.41 3.32
EBIT Margin(%) 6.66 6.85 7.84 6.61 6.21 8.37 9.8 3.42 2.19 4.08 3.82
Pre Tax Margin(%) 3.06 5.24 5.39 5.39 5.23 7.25 8.66 2.68 1.26 3.55 3.41
PAT Margin (%) 1.96 3.62 3.09 3.35 3.62 5.08 6.23 1.8 1.11 2.63 2.5
Cash Profit Margin (%) 3.46 4.24 4.45 5.65 5.38 6.78 7.89 3.62 4 4.43 4.48
ROA(%) 1.52 5.39 3.29 2.62 3.45 4.92 6.26 1.67 0.68 2.29 1.78
ROE(%) 6.25 25.21 12.09 6.38 5.96 7.51 9.44 2.25 0.87 3.08 2.43
ROCE(%) 10.61 24.32 19.28 10.26 9.14 10.43 12.84 4.01 1.61 4.48 3.49
Receivable days 117.79 81.88 103.57 86.71 82.22 95.58 82.81 78.04 123.82 88.68 96.76
Inventory Days 96.01 61.91 90.37 107.36 83.19 85.02 91.68 102.89 142.44 99.29 107.9
Payable days 124.44 106.53 134.98 82.48 70.75 73.3 66.36 54.51 74.16 68.24 95.52
PER(x) 3.03 1.57 3.18 7.01 10.47 7.7 6.16 8.95 36.3 14.99 16.46
Price/Book(x) 0.18 0.35 0.37 0.44 0.48 0.56 0.56 0.2 0.31 0.46 0.4
Dividend Yield(%) 0 4.83 4.24 3.37 1.64 1.97 1.81 5 2.13 1.43 1.61
EV/Net Sales(x) 0.38 0.19 0.18 0.25 0.49 0.57 0.42 0.2 0.46 0.4 0.43
EV/Core EBITDA(x) 4.65 2.47 1.54 2.05 5.84 5.56 3.65 3.91 9.05 6.85 7.43
Net Sales Growth(%) 4.39 143.88 -33.94 -47.23 26.89 26.31 11.73 -13.78 -37.49 52.81 -15.14
EBIT Growth(%) -20.05 161.67 -24.28 -55.82 19.93 63.01 29.47 -69.91 -60.03 184.99 -20.6
PAT Growth(%) -37.05 369.61 -43.68 -43.02 37.83 69.89 35.47 -75.05 -61.36 260.37 -19.28
EPS Growth(%) -37.05 369.61 -43.68 -43.02 37.83 69.89 35.47 -75.05 -61.36 260.37 -19.28
Debt/Equity(x) 1.06 0.88 0.34 0.12 0.12 0.25 0.07 0.06 0.06 0.08 0.05
Current Ratio(x) 1.26 1.21 2.09 2.53 2.08 1.8 2.48 2.78 2.89 2.13 2.21
Quick Ratio(x) 0.78 0.75 1.08 1.52 1.26 1.15 1.32 1.57 1.63 1.29 1.42
Interest Cover(x) 1.85 4.26 3.2 5.41 6.33 7.46 8.62 4.6 2.37 7.72 9.49
Total Debt/Mcap(x) 5.8 2.47 0.93 0.27 0.25 0.44 0.13 0.3 0.18 0.17 0.13

Dynamic Inds Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 47.87 47.87 47.87 47.87 47.87 47.87 47.87 47.87 47.87 47.87
FII 0 0 0 0 0 0 0 0 0 0
DII 0 0 0 0 0 0 0 0 0 0
Public 52.13 52.13 52.13 52.13 52.13 52.13 52.13 52.13 52.13 52.13
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Stock is trading at 0.5 times its book value
  • Company is almost debt free.

Cons

  • Promoter holding is low: 47.87%.
  • Company has a low return on equity of 2% over the last 3 years.
  • Debtor days have increased from 68.24 to 95.52days.
  • The company has delivered a poor profit growth of -19% 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.

Dynamic Inds News

IPO

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

View more.....

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

View more.....

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

View more.....

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

View more.....

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

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!