Nifty

:

24472.10

Sensex

:

80220.72

-309.00 (-1.25%)
-930.55 (-1.15%)

Login

Nifty
Sensex

:
:

24472.10
80220.72

-309.00 (-1.25%)
-930.55 (-1.15%)

Dynavision Ltd.

Business Support

Rating :

N/A

BSE: 517238 | NSE: Not Listed

Watchlist

NSE BSE

381.4

22-Oct-2024

Open
High
Low
Previous Close

408.95
408.95
365.05
377.75

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

328
125563
457.80
147.50

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

146.46
21.97
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

150.93
N/A
7.36

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
3.22
8.06

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
2.34
4.62

PAT CAGR (%)

10 Years
5 Years
3 Years

44.78
2.72
4.72

P:E (Median)

8 Years
5 Years
3 Years

17.60
17.60
17.60

P:BV (Average)

8 Years
5 Years
3 Years

6.17
6.17
6.17

EV:EBITDA (Average)

8 Years
5 Years
3 Years

11.39
11.39
11.39

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 2.20 2.11 4.27% 2.19 1.93 13.47% 31.18 1.93 1,515.54% 2.20 1.93 13.99%
Expenses 0.47 0.38 23.68% 0.49 0.53 -7.55% 28.86 0.38 7,494.74% 0.38 0.28 35.71%
EBITDA 1.73 1.73 0.00% 1.70 1.40 21.43% 2.32 1.55 49.68% 1.83 1.65 10.91%
EBIDTM 78.72% 82.07% 77.70% 72.46% 7.45% 80.23% 82.80% 85.66%
Other Income 0.80 0.56 42.86% 0.41 0.20 105.00% 0.74 0.24 208.33% 0.48 0.48 0.00%
Interest 0.12 0.11 9.09% 0.11 0.10 10.00% 0.10 0.10 0.00% 0.11 0.10 10.00%
Depreciation 0.04 0.04 0.00% 0.04 0.02 100.00% 0.03 0.04 -25.00% 0.04 0.03 33.33%
PBT 2.38 2.15 10.70% 1.97 1.48 33.11% 2.93 1.66 76.51% 2.16 2.00 8.00%
Tax 0.41 0.43 -4.65% 0.33 0.39 -15.38% 0.62 0.36 72.22% 0.45 0.38 18.42%
PAT 1.97 1.72 14.53% 1.64 1.09 50.46% 2.31 1.30 77.69% 1.71 1.62 5.56%
PATM 89.43% 81.55% 74.82% 56.42% 7.40% 67.29% 77.71% 84.06%
EPS 5.19 4.54 14.32% 4.31 2.87 50.17% 6.07 3.42 77.49% 4.51 4.27 5.62%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 3.27 2.11 54.98% 3.42 1.93 77.20% 2.60 1.93 34.72% 2.20 1.93 13.99%
Expenses 0.52 0.42 23.81% 0.54 0.59 -8.47% 0.57 0.41 39.02% 0.48 0.38 26.32%
EBITDA 2.74 1.69 62.13% 2.88 1.34 114.93% 2.03 1.52 33.55% 1.73 1.55 11.61%
EBIDTM 84.05% 79.99% 84.26% 69.36% 78.03% 78.57% 78.30% 80.38%
Other Income 0.72 0.57 26.32% 0.35 0.14 150.00% 0.68 0.18 277.78% 0.41 0.48 -14.58%
Interest 0.70 0.11 536.36% 0.71 0.10 610.00% 0.46 0.10 360.00% 0.11 0.10 10.00%
Depreciation 0.54 0.04 1,250.00% 0.54 0.02 2,600.00% 0.05 0.04 25.00% 0.04 0.03 33.33%
PBT 2.22 2.11 5.21% 1.98 1.36 45.59% 2.19 1.56 40.38% 1.99 1.90 4.74%
Tax 0.41 0.43 -4.65% 0.33 0.39 -15.38% 0.62 0.36 72.22% 0.45 0.38 18.42%
PAT 1.81 1.69 7.10% 1.65 0.97 70.10% 1.57 1.20 30.83% 1.54 1.52 1.32%
PATM 55.42% 79.71% 48.39% 50.36% 60.45% 62.32% 70.00% 78.78%
EPS 4.79 4.41 8.62% 4.34 2.54 70.87% 4.13 3.14 31.53% 4.11 3.96 3.79%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 37.77 7.71 7.51 6.11 6.48 6.58 6.51 5.33 4.65 4.32 0.00 Net Sales Growth 378.10% 2.66% 22.91% -5.71% -1.52% 1.08% 22.14% 14.62% 7.64% 0 Cost Of Goods Sold -0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 37.78 7.71 7.51 6.11 6.48 6.58 6.51 5.33 4.65 4.32 0.00 GP Margin 100.02% 100% 100% 100% 100% 100% 100% 100% 100% 100% 0 Total Expenditure 30.20 1.48 1.70 1.14 1.29 1.03 0.86 0.75 0.80 0.52 0.47 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0 Employee Cost - 0.69 0.69 0.64 0.58 0.49 0.39 0.37 0.16 0.15 0.16 % Of Sales - 8.95% 9.19% 10.47% 8.95% 7.45% 5.99% 6.94% 3.44% 3.47% 0 Manufacturing Exp. - 0.04 0.04 0.03 0.04 0.04 0.03 0.03 0.07 0.04 0.04 % Of Sales - 0.52% 0.53% 0.49% 0.62% 0.61% 0.46% 0.56% 1.51% 0.93% 0 General & Admin Exp. - 0.57 0.51 0.44 0.47 0.49 0.42 0.34 0.56 0.31 0.26 % Of Sales - 7.39% 6.79% 7.20% 7.25% 7.45% 6.45% 6.38% 12.04% 7.18% 0 Selling & Distn. Exp. - 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.01 0.00 0.00 % Of Sales - 0.13% 0.13% 0.16% 0% 0% 0% 0% 0.22% 0% 0 Miscellaneous Exp. - 0.16 0.46 0.02 0.20 0.01 0.01 0.01 0.00 0.01 0.00 % Of Sales - 2.08% 6.13% 0.33% 3.09% 0.15% 0.15% 0.19% 0% 0.23% 0 EBITDA 7.58 6.23 5.81 4.97 5.19 5.55 5.65 4.58 3.85 3.80 -0.47 EBITDA Margin 20.07% 80.80% 77.36% 81.34% 80.09% 84.35% 86.79% 85.93% 82.80% 87.96% 0 Other Income 2.43 1.07 1.24 1.28 1.07 0.79 0.46 0.15 0.00 0.00 0.61 Interest 0.44 0.38 0.35 0.31 0.29 0.26 0.24 0.21 0.00 0.00 0.00 Depreciation 0.15 0.13 0.13 0.05 0.02 0.02 0.02 0.02 0.01 0.01 0.01 PBT 9.44 6.80 6.57 5.89 5.95 6.07 5.86 4.50 3.84 3.79 0.13 Tax 1.81 1.54 1.50 1.31 1.30 1.47 1.35 0.98 0.09 0.00 0.00 Tax Rate 19.17% 22.65% 22.83% 22.24% 21.85% 24.22% 23.04% 20.08% 2.34% 0.00% 0.00% PAT 7.63 5.26 5.07 4.58 4.65 4.60 4.51 3.90 3.75 3.79 0.13 PAT before Minority Interest 7.63 5.26 5.07 4.58 4.65 4.60 4.51 3.90 3.75 3.79 0.13 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 20.20% 68.22% 67.51% 74.96% 71.76% 69.91% 69.28% 73.17% 80.65% 87.73% 0 PAT Growth 33.16% 3.75% 10.70% -1.51% 1.09% 2.00% 15.64% 4.00% -1.06% 2,815.38% EPS 20.08 13.84 13.34 12.05 12.24 12.11 11.87 10.26 9.87 9.97 0.34

Description TTM Mar 23
Net Sales 11.49 7.71 Net Sales Growth 45.44% Cost Of Goods Sold 0.00 0.00 Gross Profit 11.49 7.71 GP Margin 100.01% 100% Total Expenditure 2.11 1.67 Power & Fuel Cost - 0.00 % Of Sales - 0% Employee Cost - 0.70 % Of Sales - 9.08% Manufacturing Exp. - 0.04 % Of Sales - 0.52% General & Admin Exp. - 0.75 % Of Sales - 9.73% Selling & Distn. Exp. - 0.01 % Of Sales - 0.13% Miscellaneous Exp. - 0.17 % Of Sales - 2.20% EBITDA 9.38 6.04 EBITDA Margin 81.64% 78.34% Other Income 2.16 0.95 Interest 1.98 0.38 Depreciation 1.17 0.13 PBT 8.38 6.48 Tax 1.81 1.54 Tax Rate 21.60% 23.77% PAT 6.57 4.94 PAT before Minority Interest 6.66 4.94 Minority Interest 0.09 0.00 PAT Margin 57.18% 64.07% PAT Growth 22.12% EPS 17.29 13.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 11.87 6.62 1.55 -3.03 -7.68 -12.27 -16.78 -20.68 -24.43 -28.22 Share Capital 3.84 3.84 3.84 3.84 3.84 3.84 3.84 3.84 3.84 3.84 Total Reserves 8.03 2.78 -2.29 -6.87 -11.51 -16.11 -20.62 -24.52 -28.27 -32.06 Non-Current Liabilities 19.67 19.87 20.07 20.22 20.30 20.49 20.71 20.54 21.53 25.13 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 0.00 0.99 4.59 Long Term Provisions 0.27 0.23 0.27 0.22 0.17 0.13 0.10 0.03 0.02 0.02 Current Liabilities 9.25 1.77 1.36 1.07 0.77 0.63 0.52 1.22 3.63 4.24 Trade Payables 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Current Liabilities 7.95 0.98 0.66 0.67 0.62 0.61 0.50 1.22 3.62 4.22 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 1.29 0.79 0.69 0.40 0.15 0.02 0.02 0.00 0.02 0.01 Total Liabilities 40.79 28.26 22.98 18.26 13.39 8.85 4.45 1.08 0.73 1.15 Net Block 0.28 0.29 0.29 0.09 0.12 0.13 0.15 0.16 0.07 0.08 Gross Block 0.46 0.43 0.40 0.15 0.16 0.16 0.16 0.29 0.20 0.20 Accumulated Depreciation 0.18 0.14 0.11 0.06 0.04 0.02 0.01 0.13 0.13 0.12 Non Current Assets 19.19 9.16 11.49 13.46 0.45 4.72 4.17 0.23 0.61 0.20 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 8.85 0.00 0.00 0.02 0.02 0.02 0.02 0.00 0.00 0.00 Long Term Loans & Adv. 0.09 0.08 5.43 5.79 0.31 0.19 0.12 0.07 0.54 0.12 Other Non Current Assets 3.88 2.60 5.74 7.56 0.00 4.37 3.87 0.00 0.00 0.00 Current Assets 21.60 19.10 11.48 4.80 12.95 4.14 0.28 0.86 0.12 0.94 Current Investments 1.26 1.29 1.19 0.82 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 0.00 0.00 0.56 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash & Bank 14.09 17.80 8.76 3.57 12.23 3.93 0.01 0.02 0.12 0.94 Other Current Assets 6.25 0.00 0.95 0.41 0.71 0.21 0.27 0.83 0.00 0.00 Short Term Loans & Adv. 6.25 0.00 0.02 0.00 0.00 0.06 0.18 0.83 0.00 0.00 Net Current Assets 12.35 17.33 10.13 3.74 12.18 3.50 -0.24 -0.37 -3.51 -3.29 Total Assets 40.79 28.26 22.97 18.26 13.40 8.86 4.45 1.09 0.73 1.14

Description Mar 23
Shareholder's Funds 11.56 Share Capital 3.84 Total Reserves 7.72 Non-Current Liabilities 19.67 Secured Loans 0.00 Unsecured Loans 0.00 Long Term Provisions 0.27 Current Liabilities 2.90 Trade Payables 0.01 Other Current Liabilities 1.60 Short Term Borrowings 0.00 Short Term Provisions 1.29 Total Liabilities 34.13 Net Block 0.45 Gross Block 0.63 Accumulated Depreciation 0.18 Non Current Assets 12.00 Capital Work in Progress 0.03 Non Current Investment 0.00 Long Term Loans & Adv. 1.54 Other Non Current Assets 3.88 Current Assets 22.14 Current Investments 1.26 Inventories 0.00 Sundry Debtors 0.00 Cash & Bank 14.63 Other Current Assets 6.25 Short Term Loans & Adv. 6.25 Net Current Assets 19.24 Total Assets 34.14

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 5.38 4.75 3.24 3.94 3.71 4.26 5.29 3.39 3.38 0.02 PBT 6.80 6.57 5.89 5.95 6.07 5.86 4.88 3.84 3.79 0.13 Adjustment -1.06 -1.29 -1.40 -0.95 -0.99 -0.20 0.13 0.01 0.01 0.01 Changes in Working Capital 0.68 0.88 -0.22 0.07 -0.07 -0.11 1.36 -0.46 -0.42 -0.12 Cash after chg. in Working capital 6.42 6.16 4.26 5.07 5.01 5.55 6.36 3.39 3.38 0.02 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.04 -1.41 -1.02 -1.14 -1.29 -1.29 -1.07 0.00 0.00 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 -4.68 -5.37 -2.89 -4.40 -2.96 -4.00 -3.89 -0.10 0.00 -0.01 Net Fixed Assets -0.03 -0.03 -0.25 0.01 0.00 0.00 0.13 -0.09 0.00 -0.01 Net Investments -8.82 -0.10 -0.35 -0.82 0.00 0.00 -0.02 0.00 0.00 0.00 Others 4.17 -5.24 -2.29 -3.59 -2.96 -4.00 -4.00 -0.01 0.00 0.00 Cash from Financing Activity 0.00 0.00 0.00 0.00 0.00 -0.24 -1.41 -3.39 -3.33 -0.08 Net Cash Inflow / Outflow 0.70 -0.61 0.35 -0.46 0.75 0.02 -0.01 -0.10 0.05 -0.06 Opening Cash & Equivalents 0.05 0.67 0.32 0.78 0.03 0.01 0.02 0.12 0.07 0.13 Closing Cash & Equivalent 0.76 0.05 0.67 0.32 0.78 0.03 0.01 0.02 0.12 0.07

Description Mar 23
Cash From Operating Activity -1.16 PBT 6.48 Adjustment -0.94 Changes in Working Capital -5.67 Cash after chg. in Working capital -0.12 Interest Paid 0.00 Tax Paid -1.04 Other Direct Exp. Paid 0.00 Extra & Other Items 0.00 Cash From Investing Activity 2.40 Net Fixed Assets Net Investments Others Cash from Financing Activity 0.00 Net Cash Inflow / Outflow 1.24 Opening Cash & Equivalents 0.05 Closing Cash & Equivalent 1.30

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 30.92 17.24 4.03 -7.89 -20.00 -31.98 -43.73 -53.88 -63.66 -73.54 ROA 15.22% 19.79% 22.19% 29.36% 41.34% 67.80% 140.69% 413.78% 406.70% 11.43% ROE 56.84% 124.22% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% ROCE 77.62% 169.45% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Fixed Asset Turnover 17.27 18.04 22.12 41.91 41.41 40.97 23.63 19.04 22.02 0.00 Receivable days 0.00 0.00 33.54 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash Conversion Cycle 0.00 0.00 33.54 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.06 -0.19 -0.28 Interest Cover 18.82 19.97 19.71 21.80 24.34 25.80 23.70 0.00 0.00 1766.85

Description Mar 23
Book Value (Rs.) 30.11 ROA 14.48% ROE 42.75% ROCE 59.37% Fixed Asset Turnover 12.24 Receivable days 0.00 Inventory Days 0.00 Payable days 0.00 Cash Conversion Cycle 0.00 Total Debt/Equity 0.00 Interest Cover 17.99

Top Investors:

vijayalakshmi.s

mahendra girdharilal

Annual Reports:

News Update:

Dynavision - Quarterly Results
8th Aug 2024, 17:54 PM

Read More

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