eDynamics Solutions

₹2.3 0 | 0%

WEBSITE BSE:535694 NSE : EDSL 13 May, 00:00

Market Cap ₹6 Cr.

Stock P/E -212.7

P/B 0.2

Current Price ₹2.3

Book Value ₹ 13.9

Face Value 10

52W High ₹2.5

Dividend Yield 0%

52W Low ₹ 1.1

Edit Ratio

eDynamics Solutions Research see more...

Overview Inc. Year: 2000Industry: Retailing

eDynamics Solutions Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

eDynamics Solutions Quarterly Results

#(Fig in Cr.)	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Mar 2023
Net Sales	0	0	0	0	0	0	0	0	0	0
Other Income	0	0	0	0	0	0	0	0	0	0
Total Income	0	0	0	0	0	0	0	0	0	0
Total Expenditure	0	0	0	0	0	0	0	0	0	0
Operating Profit	-0	-0	-0	-0	-0	-0	-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	-0	-0	-0	-0	-0	-0	-0	-0	-0
Provision for Tax	0	0	0	0	0	0	0	0	0	0
Profit After Tax	-0	-0	-0	-0	-0	-0	-0	-0	-0	-0
Adjustments	0	0	0	0	0	0	-0	0	0	0
Profit After Adjustments	-0	-0	-0	-0	-0	-0	-0	-0	-0	-0
Adjusted Earnings Per Share	-0	-0	-0	-0	-0	-0	-0	-0	-0	-0

eDynamics Solutions Profit & Loss

#(Fig in Cr.)	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021
Net Sales	3	4	3	5	3	3	1	0	0	0
Other Income	0	0	0	0	0	0	0	0	0	0
Total Income	3	4	3	6	3	3	1	0	0	0
Total Expenditure	3	4	2	5	3	3	1	0	0	0
Operating Profit	0	0	0	0	0	0	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	0	0	0	0	0	0	-0	0	-0
Provision for Tax	0	0	0	0	0	0	0	0	0	0
Profit After Tax	0	0	0	0	0	0	0	-0	-0	-0
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	0	0	0	0	0	0	0	-0	-0	-0
Adjusted Earnings Per Share	0	0	0	0	0	0	0	-0	0	-0

Growth Rates

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

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	24%	96%	45%	-36%
ROE Average	-0%	-0%	-0%	0%
ROCE Average	-0%	-0%	-0%	0%

eDynamics Solutions Balance Sheet

#(Fig in Cr.)	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021
Shareholder's Funds	11	13	31	31	33	36	36	35	35	35
Minority's Interest	0	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	0	0	0	0	0	0	0
Other Non-Current Liabilities	0	0	3	-0	-0	-0	-0	-0	-0	-0
Total Current Liabilities	1	0	1	1	6	6	6	6	6	5
Total Liabilities	11	13	35	33	40	41	41	41	42	40
Fixed Assets	0	0	0	0	0	0	0	0	0	0
Other Non-Current Assets	11	12	32	25	29	29	30	30	31	30
Total Current Assets	1	0	3	7	10	12	11	11	11	10
Total Assets	11	13	35	33	40	41	41	41	42	40

eDynamics Solutions Cash Flow

#(Fig in Cr.)	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021
Opening Cash & Cash Equivalents	0	0	0	0	0	0	0	0	0	0
Cash Flow from Operating Activities	-3	-0	0	0	0	-0	-0	-0	0	-0
Cash Flow from Investing Activities	-1	-2	-22	3	-6	-0	0	-0	-0	1
Cash Flow from Financing Activities	4	2	21	-3	6	0	0	0	0	-1
Net Cash Inflow / Outflow	-0	0	0	-0	-0	0	-0	-0	-0	0
Closing Cash & Cash Equivalent	0	0	0	0	0	0	0	0	0	0

eDynamics Solutions Ratios

#	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021
Earnings Per Share (Rs)	0	0	0.01	0.02	0.02	0.01	0	-0.03	0	-0
CEPS(Rs)	0.05	0.14	0.04	0.05	0.03	0.02	0.01	-0.02	0	-0
DPS(Rs)	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	0	0	14.26	14.3	14.16	13.91	13.9	13.88	13.88	13.88
Core EBITDA Margin(%)	0.11	1.85	2.45	1.14	0.01	-2.73	-19.53	0	-32.22	0
EBIT Margin(%)	2.4	2.97	1.87	1.2	1.8	1.96	0.57	0	0.66	0
Pre Tax Margin(%)	2.35	2.89	1.84	1.2	1.69	1.86	0.35	0	0.37	0
PAT Margin (%)	1.6	2	1.24	0.83	1.08	1.29	0.33	0	-0.02	0
Cash Profit Margin (%)	1.6	3.27	3.37	1.99	2.27	2.33	2.26	0	2.1	0
ROA(%)	0.52	0.59	0.13	0.13	0.1	0.08	0.01	-0.18	-0	-0.02
ROE(%)	0.71	0.84	0.16	0.14	0.11	0.09	0.01	-0.21	-0	-0.02
ROCE(%)	0.83	0.92	0.21	0.21	0.18	0.13	0.01	-0.19	0.01	-0.02
Receivable days	75.47	38.06	61.84	43.43	152.75	403.08	1578.18	0	4120.58	0
Inventory Days	0	0	0	0	0	0	0	0	0	0
Payable days	40.57	0	133.07	70.97	227.88	528.96	2078.06	0	4149.92	0
PER(x)	0	0	0	334.72	332.62	818.76	2118.18	0	0	0
Price/Book(x)	0	0	12.3	0.48	0.36	0.75	0.17	0.03	0	0.02
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	3.28	2.34	151.01	2.76	4.64	11.18	8.73	0	78.03	0
EV/Core EBITDA(x)	136.63	55.07	3782.84	116.9	154.93	373.13	348.18	-45.99	2812.81	-1874.07
Net Sales Growth(%)	1603.43	39.15	-30.15	115.75	-38.39	-24.92	-65.54	-100	0	-100
EBIT Growth(%)	858.03	71.9	-56.01	38.01	-7.48	-18.22	-89.93	-1502.76	103.3	-369.88
PAT Growth(%)	820.05	74.06	-56.47	43.17	-19.61	-10.27	-91.24	-2701.45	99.89	-9682.25
EPS Growth(%)	0	0	0	42.79	-25.51	-17.8	-91.32	-2727.27	100	0
Debt/Equity(x)	0	0	0.01	0	0.11	0.05	0.05	0.05	0.05	0.03
Current Ratio(x)	0.86	0.98	2.77	5.55	1.62	2.11	1.88	1.85	1.77	2.24
Quick Ratio(x)	0.86	0.98	2.77	5.55	1.62	2.11	1.88	1.85	1.77	2.24
Interest Cover(x)	44.01	38.8	71.02	0	17.63	21.44	2.56	-20.58	2.27	-131.12
Total Debt/Mcap(x)	0	0	0	0	0.3	0.06	0.28	1.81	0	1.27

eDynamics Solutions Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	17.61	17.61	17.61	17.61	17.61	17.61	17.61	17.61	17.61	17.61
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	82.39	82.39	82.39	82.39	82.39	82.39	82.39	82.39	82.39	82.39
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	0.45	0.45	0.45	0.45	0.45	0.45	0.45	0.45	0.45	0.45
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	2.11	2.11	2.11	2.11	2.11	2.11	2.11	2.11	2.11	2.11
Others	0	0	0	0	0	0	0	0	0	0
Total	2.56	2.56	2.56	2.56	2.56	2.56	2.56	2.56	2.56	2.56

Pros

Stock is trading at 0.2 times its book value
Debtor days have improved from 4149.92 to 0days.
Company is almost debt free.

Cons

Promoter holding is low: 17.61%.
Company has a low return on equity of -0% over the last 3 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.

eDynamics Solutions News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

Current Price: 28/-

Bazar India

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

eDynamics Solutions

Add Watchlist

eDynamics Solutions Research see more...

Overview Inc. Year: 2000Industry: Retailing

eDynamics Solutions Share Price

Alert Data

Quarterly Price

Peer Comparison

eDynamics Solutions Quarterly Results

eDynamics Solutions Profit & Loss

Growth Rates

eDynamics Solutions Balance Sheet

eDynamics Solutions Cash Flow

eDynamics Solutions Ratios

eDynamics Solutions Shareholding Pattern

eDynamics Solutions News

Top Unlisted Companies & InstaBuy Companies

Bazar India

IPO

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

Please Login!

Error!