Nifty

:

22552.70

Sensex

:

74305.02

150.30 (0.67%)
452.08 (0.61%)

Login

Nifty
Sensex

:
:

22552.70
74305.02

150.30 (0.67%)
452.08 (0.61%)

eDynamics Solutions Ltd.

Retailing

Rating :

N/A

BSE: 535694 | NSE: Not Listed

Watchlist

NSE BSE

2.25

22-Apr-2024

Open
High
Low
Previous Close

2.28
2.28
2.25
2.28

Volume
Traded Value (lacs)
52 Week High
52 Week Low

9073
20446
2.45
1.14

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

5.75
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

6.60
N/A
0.16

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

0.09
0.09
0.09

EV:EBITDA (Average)

8 Years
5 Years
3 Years

253.20
-218.11
-310.42

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 0.01 0.00 0.35 0.00 0.87 2.51 3.35 5.44 2.52 3.61 2.59 Net Sales Growth 0.00% -100% 0 -100% -65.34% -25.07% -38.42% 115.87% -30.19% 39.38% Cost Of Goods Sold 0.00 0.00 0.36 0.00 0.68 2.17 2.95 4.91 2.15 3.25 2.45 Gross Profit 0.01 0.00 -0.01 0.00 0.19 0.35 0.40 0.53 0.37 0.36 0.14 GP Margin 90.00% 0 -2.86% 0 21.84% 13.94% 11.94% 9.74% 14.68% 9.97% 5.41% Total Expenditure 0.04 0.06 0.46 0.19 1.04 2.58 3.35 5.37 2.46 3.54 2.59 Power & Fuel Cost - 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0 2.86% 0 0% 0% 0% 0% 0% 0% 0% Employee Cost - 0.04 0.05 0.12 0.16 0.15 0.14 0.14 0.08 0.10 0.08 % Of Sales - 0 14.29% 0 18.39% 5.98% 4.18% 2.57% 3.17% 2.77% 3.09% Manufacturing Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.01 0.00 0.00 % Of Sales - 0 0% 0 0% 0% 0% 0.37% 0.40% 0% 0% General & Admin Exp. - 0.01 0.03 0.04 0.09 0.12 0.12 0.16 0.12 0.18 0.05 % Of Sales - 0 8.57% 0 10.34% 4.78% 3.58% 2.94% 4.76% 4.99% 1.93% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.04 0.04 0.07 0.03 0.02 0.01 % Of Sales - 0 0% 0 0% 1.59% 1.19% 1.29% 1.19% 0.55% 0.39% Miscellaneous Exp. - 0.01 0.01 0.02 0.11 0.10 0.10 0.09 0.07 0.00 0.01 % Of Sales - 0 2.86% 0 12.64% 3.98% 2.99% 1.65% 2.78% 0% 0% EBITDA -0.04 -0.06 -0.11 -0.19 -0.17 -0.07 0.00 0.07 0.06 0.07 0.00 EBITDA Margin -400.00% 0 -31.43% 0 -19.54% -2.79% 0% 1.29% 2.38% 1.94% 0% Other Income 0.03 0.06 0.12 0.13 0.19 0.14 0.10 0.07 0.04 0.09 0.06 Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.00 0.01 0.01 0.01 0.02 0.03 0.04 0.06 0.05 0.05 0.00 PBT -0.03 -0.01 0.00 -0.07 0.00 0.05 0.06 0.06 0.05 0.10 0.06 Tax 0.00 0.00 0.00 0.00 0.00 0.01 0.02 0.02 0.02 0.03 0.02 Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 20.00% 33.33% 33.33% 40.00% 30.00% 33.33% PAT -0.04 -0.01 0.00 -0.07 0.00 0.03 0.04 0.04 0.03 0.07 0.04 PAT before Minority Interest -0.04 -0.01 0.00 -0.07 0.00 0.03 0.04 0.04 0.03 0.07 0.04 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin -400.00% 0 0% 0 0% 1.20% 1.19% 0.74% 1.19% 1.94% 1.54% PAT Growth 0.00% - - - -100.00% -25.00% 0.00% 33.33% -57.14% 75.00% EPS -0.02 0.00 0.00 -0.03 0.00 0.01 0.02 0.02 0.01 0.03 0.02

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds 35.48 35.48 35.48 35.56 35.56 33.38 31.28 31.23 12.72 10.57 Share Capital 25.55 25.55 25.55 25.55 25.55 23.41 21.69 21.69 8.51 8.51 Total Reserves 9.92 9.93 9.93 10.00 10.00 9.97 9.59 9.54 0.07 0.05 Non-Current Liabilities -0.01 -0.01 -0.01 -0.01 -0.01 -0.01 -0.01 3.10 0.01 0.00 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.25 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 4.66 6.25 6.02 5.95 5.67 6.33 1.33 1.04 0.33 0.70 Trade Payables 3.51 4.26 3.99 3.99 3.73 2.55 1.13 0.78 0.00 0.54 Other Current Liabilities 0.20 0.23 0.26 0.29 0.25 0.19 0.17 0.21 0.30 0.00 Short Term Borrowings 0.94 1.76 1.76 1.66 1.66 3.56 0.00 0.00 0.00 0.00 Short Term Provisions 0.01 0.01 0.01 0.01 0.02 0.02 0.03 0.05 0.03 0.16 Total Liabilities 40.13 41.72 41.49 41.50 41.22 39.70 32.60 35.37 13.06 11.27 Net Block 0.02 0.02 0.03 0.04 0.06 0.08 0.12 0.19 0.24 0.11 Gross Block 0.29 0.29 0.29 0.29 0.29 0.29 0.29 0.29 0.29 0.11 Accumulated Depreciation 0.27 0.26 0.26 0.25 0.23 0.20 0.16 0.10 0.05 0.00 Non Current Assets 29.68 30.65 30.37 30.25 29.24 29.24 24.96 32.19 12.69 10.67 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 10.08 10.08 10.08 10.08 10.08 10.08 5.18 5.50 5.15 5.20 Long Term Loans & Adv. 19.58 20.54 20.26 20.13 18.81 19.08 19.66 26.51 7.29 5.36 Other Non Current Assets 0.00 0.00 0.00 0.00 0.29 0.00 0.00 0.00 0.00 0.00 Current Assets 10.44 11.07 11.11 11.20 11.98 10.23 7.38 2.88 0.33 0.60 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 3.28 3.94 3.96 4.09 3.41 2.15 0.66 0.64 0.22 0.54 Cash & Bank 0.01 0.01 0.01 0.05 0.08 0.04 0.05 0.18 0.08 0.00 Other Current Assets 7.16 0.00 0.00 0.00 8.49 8.04 6.68 2.06 0.03 0.06 Short Term Loans & Adv. 7.16 7.12 7.13 7.07 8.49 8.04 6.68 2.06 0.03 0.01 Net Current Assets 5.78 4.82 5.09 5.26 6.30 3.90 6.05 1.84 -0.01 -0.10 Total Assets 40.12 41.73 41.49 41.48 41.22 39.69 32.60 35.37 13.07 11.27

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Cash From Operating Activity -0.17 0.15 -0.08 -0.49 -0.02 0.01 0.43 0.44 -0.06 -2.77 PBT -0.01 0.00 -0.07 0.00 0.05 0.05 0.06 0.05 0.10 0.06 Adjustment -0.05 -0.11 -0.10 -0.08 -0.02 0.04 0.08 0.09 -0.04 -0.06 Changes in Working Capital -0.12 0.26 0.09 -0.40 -0.03 -0.05 0.33 0.31 -0.08 -2.77 Cash after chg. in Working capital -0.17 0.15 -0.08 -0.47 -0.01 0.04 0.47 0.44 -0.02 -2.77 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 -0.02 -0.01 -0.03 -0.05 0.00 -0.04 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 0.99 -0.15 -0.05 0.46 -0.19 -5.57 2.58 -21.54 -2.00 -1.22 Net Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.18 -0.11 Net Investments 0.00 0.00 0.00 0.00 0.00 -4.90 0.32 -0.35 0.05 -1.17 Others 0.99 -0.15 -0.05 0.46 -0.19 -0.67 2.26 -21.19 -1.87 0.06 Cash from Financing Activity -0.82 0.00 0.10 0.00 0.25 5.56 -3.14 21.20 2.13 3.99 Net Cash Inflow / Outflow 0.00 -0.01 -0.03 -0.03 0.04 0.00 -0.14 0.10 0.08 0.00 Opening Cash & Equivalents 0.01 0.01 0.05 0.08 0.04 0.05 0.18 0.08 0.00 0.01 Closing Cash & Equivalent 0.01 0.01 0.01 0.05 0.08 0.04 0.05 0.18 0.08 0.00

Financial Ratios

Standalone

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 13.88 13.88 13.88 13.90 13.91 14.16 14.30 14.26 10.03 10.06 ROA -0.02% 0.00% -0.18% 0.01% 0.08% 0.10% 0.13% 0.13% 0.59% 0.52% ROE -0.02% 0.00% -0.21% 0.01% 0.09% 0.11% 0.14% 0.16% 0.84% 0.71% ROCE -0.02% 0.01% -0.19% 0.01% 0.13% 0.18% 0.21% 0.21% 0.92% 0.83% Fixed Asset Turnover 0.00 1.22 0.00 3.03 8.80 11.72 19.03 8.82 18.22 23.53 Receivable days 0.00 4120.58 0.00 1578.18 403.08 152.75 43.43 61.84 38.06 75.47 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 4149.92 0.00 1643.11 481.07 211.96 67.09 123.21 0.00 39.14 Cash Conversion Cycle 0.00 -29.34 0.00 -64.93 -77.99 -59.21 -23.66 -61.37 38.06 36.33 Total Debt/Equity 0.03 0.05 0.05 0.05 0.05 0.11 0.00 0.01 0.00 0.00 Interest Cover -131.12 2.27 -20.58 2.56 21.44 17.63 0.00 71.02 38.80 44.01

Top Investors:

shree aeran marketing private limited

hardik garments pvt ltd

ninja healthcare limited

vimmi international private limited

moneytech financial services limited

dj yatayat private limited

indrawati commosales private limited

starwise infrahomes pvt ltd

dhanlaxmi builders and developers private limited

murlidhargiridhar trading private limited

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback