Nifty

:

25795.15

Sensex

:

84211.88

-96.25 (-0.37%)
-344.52 (-0.41%)

Login

Nifty
Sensex

:
:

25795.15
84211.88

-96.25 (-0.37%)
-344.52 (-0.41%)

Dynavision Ltd.

Business Support

Rating :

39/99

BSE: 517238 | NSE: Not Listed

Watchlist

NSE BSE

220.05

24-Oct-2025

Open
High
Low
Previous Close

227
229
220
227.00

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

159
35113
229
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

84.50
17.86
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

92.09
N/A
3.43

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.72
9.87
19.54

EBITDA CAGR (%)

10 Years
5 Years
3 Years

5.01
4.79
11.27

PAT CAGR (%)

10 Years
5 Years
3 Years

5.16
6.24
5.63

P:E (Median)

8 Years
5 Years
3 Years

18.94
18.94
18.94

P:BV (Average)

8 Years
5 Years
3 Years

5.63
5.63
5.63

EV:EBITDA (Average)

8 Years
5 Years
3 Years

10.57
10.57
10.57

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 2.20 2.20 0.00% 2.21 2.19 0.91% 2.21 31.18 -92.91% 3.17 2.20 44.09%
Expenses 0.52 0.47 10.64% 0.42 0.49 -14.29% 0.73 28.86 -97.47% 1.90 0.38 400.00%
EBITDA 1.68 1.73 -2.89% 1.79 1.70 5.29% 1.48 2.32 -36.21% 1.27 1.83 -30.60%
EBIDTM 76.36% 78.72% 81.19% 77.70% 67.12% 7.45% 40.11% 82.80%
Other Income 0.76 0.80 -5.00% 0.62 0.41 51.22% 0.39 0.74 -47.30% 0.53 0.48 10.42%
Interest 0.13 0.12 8.33% 0.12 0.11 9.09% 0.12 0.10 20.00% 0.12 0.11 9.09%
Depreciation 0.04 0.04 0.00% 0.04 0.04 0.00% 0.04 0.03 33.33% 0.04 0.04 0.00%
PBT 2.28 2.38 -4.20% 2.25 1.97 14.21% 1.72 2.93 -41.30% 1.65 2.16 -23.61%
Tax 0.44 0.41 7.32% 0.49 0.33 48.48% 0.40 0.62 -35.48% 0.51 0.45 13.33%
PAT 1.84 1.97 -6.60% 1.76 1.64 7.32% 1.32 2.31 -42.86% 1.14 1.71 -33.33%
PATM 83.30% 89.43% 80.01% 74.82% 59.91% 7.40% 36.04% 77.71%
EPS 4.83 5.19 -6.94% 4.64 4.31 7.66% 3.48 6.07 -42.67% 3.00 4.51 -33.48%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 3.32 3.27 1.53% 3.44 3.42 0.58% 3.17 2.60 21.92% 3.30 2.20 50.00%
Expenses 0.62 0.52 19.23% 0.54 0.54 0.00% 0.79 0.57 38.60% 1.02 0.48 112.50%
EBITDA 2.70 2.74 -1.46% 2.90 2.88 0.69% 2.38 2.03 17.24% 2.29 1.72 33.14%
EBIDTM 81.33% 84.05% 84.40% 84.26% 74.97% 78.03% 69.22% 78.26%
Other Income 0.67 0.72 -6.94% 0.47 0.35 34.29% 0.29 0.68 -57.35% 0.44 0.41 7.32%
Interest 0.61 0.70 -12.86% 0.64 0.71 -9.86% 0.66 0.46 43.48% 0.69 0.11 527.27%
Depreciation 0.56 0.54 3.70% 0.55 0.54 1.85% 0.56 0.05 1,020.00% 0.55 0.04 1,275.00%
PBT 2.20 2.22 -0.90% 2.18 1.98 10.10% 1.44 2.19 -34.25% 1.49 1.99 -25.13%
Tax 0.55 0.41 34.15% 1.10 0.33 233.33% 0.40 0.62 -35.48% 0.51 0.45 13.33%
PAT 1.65 1.81 -8.84% 1.07 1.65 -35.15% 1.04 1.57 -33.76% 0.98 1.54 -36.36%
PATM 49.61% 55.42% 31.21% 48.39% 32.77% 60.45% 29.57% 69.95%
EPS 4.26 4.79 -11.06% 2.74 4.34 -36.87% 2.74 4.13 -33.66% 2.58 4.11 -37.23%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 9.79 9.78 37.69 7.71 7.51 6.11 6.48 6.58 6.51 5.33 4.65 Net Sales Growth -74.08% -74.05% 388.85% 2.66% 22.91% -5.71% -1.52% 1.08% 22.14% 14.62% 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 9.78 9.78 37.69 7.71 7.51 6.11 6.48 6.58 6.51 5.33 4.65 GP Margin 99.91% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 3.57 3.50 30.11 1.48 1.70 1.14 1.29 1.03 0.86 0.75 0.80 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 - 1.23 0.86 0.69 0.69 0.64 0.58 0.49 0.39 0.37 0.16 % Of Sales - 12.58% 2.28% 8.95% 9.19% 10.47% 8.95% 7.45% 5.99% 6.94% 3.44% Manufacturing Exp. - 0.97 28.46 0.04 0.04 0.03 0.04 0.04 0.03 0.03 0.07 % Of Sales - 9.92% 75.51% 0.52% 0.53% 0.49% 0.62% 0.61% 0.46% 0.56% 1.51% General & Admin Exp. - 1.11 0.61 0.57 0.51 0.44 0.47 0.49 0.42 0.34 0.56 % Of Sales - 11.35% 1.62% 7.39% 6.79% 7.20% 7.25% 7.45% 6.45% 6.38% 12.04% Selling & Distn. Exp. - 0.03 0.01 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.01 % Of Sales - 0.31% 0.03% 0.13% 0.13% 0.16% 0% 0% 0% 0% 0.22% Miscellaneous Exp. - 0.15 0.18 0.16 0.46 0.02 0.20 0.01 0.01 0.01 0.01 % Of Sales - 1.53% 0.48% 2.08% 6.13% 0.33% 3.09% 0.15% 0.15% 0.19% 0% EBITDA 6.22 6.28 7.58 6.23 5.81 4.97 5.19 5.55 5.65 4.58 3.85 EBITDA Margin 63.53% 64.21% 20.11% 80.80% 77.36% 81.34% 80.09% 84.35% 86.79% 85.93% 82.80% Other Income 2.30 2.34 2.19 1.07 1.24 1.28 1.07 0.79 0.46 0.15 0.00 Interest 0.49 0.46 0.42 0.38 0.35 0.31 0.29 0.26 0.24 0.21 0.00 Depreciation 0.16 0.15 0.14 0.13 0.13 0.05 0.02 0.02 0.02 0.02 0.01 PBT 7.90 8.01 9.21 6.80 6.57 5.89 5.95 6.07 5.86 4.50 3.84 Tax 1.84 1.81 1.83 1.54 1.50 1.31 1.30 1.47 1.35 0.98 0.09 Tax Rate 23.29% 22.60% 19.87% 22.65% 22.83% 22.24% 21.85% 24.22% 23.04% 20.08% 2.34% PAT 6.06 6.20 7.38 5.26 5.07 4.58 4.65 4.60 4.51 3.90 3.75 PAT before Minority Interest 6.06 6.20 7.38 5.26 5.07 4.58 4.65 4.60 4.51 3.90 3.75 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 61.90% 63.39% 19.58% 68.22% 67.51% 74.96% 71.76% 69.91% 69.28% 73.17% 80.65% PAT Growth -20.58% -15.99% 40.30% 3.75% 10.70% -1.51% 1.09% 2.00% 15.64% 4.00% EPS 15.95 16.32 19.42 13.84 13.34 12.05 12.24 12.11 11.87 10.26 9.87

Description TTM Mar 25 Mar 24 Mar 23
Net Sales 13.23 13.17 10.34 7.71 Net Sales Growth 15.14% 27.37% 34.11% Cost Of Goods Sold 0.00 0.00 0.00 0.00 Gross Profit 13.23 13.17 10.34 7.71 GP Margin 99.98% 100% 100% 100% Total Expenditure 2.97 2.87 2.01 1.67 Power & Fuel Cost - 0.00 0.00 0.00 % Of Sales - 0% 0% 0% Employee Cost - 1.31 0.92 0.70 % Of Sales - 9.95% 8.90% 9.08% Manufacturing Exp. - 0.03 0.04 0.04 % Of Sales - 0.23% 0.39% 0.52% General & Admin Exp. - 1.34 0.86 0.75 % Of Sales - 10.17% 8.32% 9.73% Selling & Distn. Exp. - 0.03 0.01 0.01 % Of Sales - 0.23% 0.10% 0.13% Miscellaneous Exp. - 0.16 0.18 0.17 % Of Sales - 1.21% 1.74% 2.20% EBITDA 10.27 10.30 8.33 6.04 EBITDA Margin 77.63% 78.21% 80.56% 78.34% Other Income 1.87 1.92 2.00 0.95 Interest 2.60 2.69 1.38 0.38 Depreciation 2.22 2.21 0.67 0.13 PBT 7.31 7.32 8.29 6.48 Tax 2.56 2.43 1.83 1.54 Tax Rate 35.02% 33.20% 22.07% 23.77% PAT 4.74 4.94 6.52 4.94 PAT before Minority Interest 4.73 4.90 6.46 4.94 Minority Interest -0.01 0.04 0.06 0.00 PAT Margin 35.83% 37.51% 63.06% 64.07% PAT Growth -27.85% -24.23% 31.98% EPS 12.47 13.00 17.16 13.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 25.45 19.25 11.87 6.62 1.55 -3.03 -7.68 -12.27 -16.78 -20.68 Share Capital 3.84 3.84 3.84 3.84 3.84 3.84 3.84 3.84 3.84 3.84 Total Reserves 21.61 15.41 8.03 2.78 -2.29 -6.87 -11.51 -16.11 -20.62 -24.52 Non-Current Liabilities 20.49 21.18 19.67 19.87 20.07 20.22 20.30 20.49 20.71 20.54 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 0.00 0.00 Long Term Provisions 0.15 0.32 0.27 0.23 0.27 0.22 0.17 0.13 0.10 0.03 Current Liabilities 4.58 3.40 9.23 1.77 1.36 1.07 0.77 0.63 0.52 1.22 Trade Payables 0.00 0.51 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Current Liabilities 2.03 1.41 7.93 0.98 0.66 0.67 0.62 0.61 0.50 1.22 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 2.55 1.49 1.29 0.79 0.69 0.40 0.15 0.02 0.02 0.00 Total Liabilities 50.52 43.83 40.77 28.26 22.98 18.26 13.39 8.85 4.45 1.08 Net Block 0.21 0.25 0.28 0.29 0.29 0.09 0.12 0.13 0.15 0.16 Gross Block 0.40 0.48 0.46 0.43 0.40 0.15 0.16 0.16 0.16 0.29 Accumulated Depreciation 0.19 0.24 0.18 0.14 0.11 0.06 0.04 0.02 0.01 0.13 Non Current Assets 20.99 21.31 19.16 9.16 11.49 13.46 0.45 4.72 4.17 0.23 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 11.17 11.17 8.85 0.00 0.00 0.02 0.02 0.02 0.02 0.00 Long Term Loans & Adv. 3.53 0.21 0.05 0.08 5.43 5.79 0.31 0.19 0.12 0.07 Other Non Current Assets 0.00 3.50 3.88 2.60 5.74 7.56 0.00 4.37 3.87 0.00 Current Assets 29.54 22.53 21.62 19.10 11.48 4.80 12.95 4.14 0.28 0.86 Current Investments 16.19 1.65 1.26 1.29 1.19 0.82 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 0.83 0.00 0.00 0.56 0.00 0.00 0.00 0.00 0.00 Cash & Bank 12.40 19.01 13.72 17.80 8.76 3.57 12.23 3.93 0.01 0.02 Other Current Assets 0.94 0.91 0.38 0.00 0.97 0.41 0.71 0.21 0.27 0.83 Short Term Loans & Adv. 0.21 0.13 6.26 0.00 0.02 0.00 0.00 0.06 0.18 0.83 Net Current Assets 24.96 19.12 12.39 17.33 10.13 3.74 12.18 3.50 -0.24 -0.37 Total Assets 50.53 43.84 40.78 28.26 22.97 18.26 13.40 8.86 4.45 1.09

Description Mar 25 Mar 24 Mar 23
Shareholder's Funds 23.02 18.08 11.56 Share Capital 3.84 3.84 3.84 Total Reserves 19.18 14.24 7.72 Non-Current Liabilities 39.81 41.65 19.67 Secured Loans 19.98 22.12 0.00 Unsecured Loans 0.00 0.00 0.00 Long Term Provisions 0.15 0.32 0.27 Current Liabilities 6.57 5.33 2.88 Trade Payables 0.01 0.51 0.01 Other Current Liabilities 4.01 3.33 1.58 Short Term Borrowings 0.00 0.00 0.00 Short Term Provisions 2.55 1.49 1.29 Total Liabilities 72.45 68.15 34.11 Net Block 32.42 33.36 0.45 Gross Block 35.18 34.12 0.63 Accumulated Depreciation 2.77 0.76 0.18 Non Current Assets 40.54 45.12 12.00 Capital Work in Progress 0.00 0.00 0.03 Non Current Investment 0.00 0.00 0.00 Long Term Loans & Adv. 2.05 0.81 1.50 Other Non Current Assets 0.00 4.78 3.92 Current Assets 31.91 23.02 22.12 Current Investments 16.19 1.65 1.26 Inventories 0.00 0.00 0.00 Sundry Debtors 0.00 0.00 0.00 Cash & Bank 14.53 19.78 14.26 Other Current Assets 1.18 0.96 0.34 Short Term Loans & Adv. 0.48 0.63 6.26 Net Current Assets 25.34 17.69 19.24 Total Assets 72.45 68.14 34.12

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 5.89 6.57 5.38 4.75 3.24 3.94 3.71 4.26 5.29 3.39 PBT 8.01 9.21 6.80 6.57 5.89 5.95 6.07 5.86 4.88 3.84 Adjustment -2.30 -2.21 -1.06 -1.29 -1.40 -0.95 -0.99 -0.20 0.13 0.01 Changes in Working Capital 1.12 1.21 0.68 0.88 -0.22 0.07 -0.07 -0.11 1.36 -0.46 Cash after chg. in Working capital 6.83 8.21 6.42 6.16 4.26 5.07 5.01 5.55 6.36 3.39 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.94 -1.64 -1.04 -1.41 -1.02 -1.14 -1.29 -1.29 -1.07 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 -3.65 -6.76 -4.68 -5.37 -2.89 -4.40 -2.96 -4.00 -3.89 -0.10 Net Fixed Assets 0.08 -0.02 -0.03 -0.03 -0.25 0.01 0.00 0.00 0.13 -0.09 Net Investments -14.54 -2.71 -8.82 -0.10 -0.35 -0.82 0.00 0.00 -0.02 0.00 Others 10.81 -4.03 4.17 -5.24 -2.29 -3.59 -2.96 -4.00 -4.00 -0.01 Cash from Financing Activity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.24 -1.41 -3.39 Net Cash Inflow / Outflow 2.24 -0.19 0.70 -0.61 0.35 -0.46 0.75 0.02 -0.01 -0.10 Opening Cash & Equivalents 0.57 0.76 0.05 0.67 0.32 0.78 0.03 0.01 0.02 0.12 Closing Cash & Equivalent 2.81 0.57 0.76 0.05 0.67 0.32 0.78 0.03 0.01 0.02

Description Mar 25 Mar 24 Mar 23
Cash From Operating Activity 9.76 11.24 -1.16 PBT 7.32 8.29 6.48 Adjustment 2.43 -0.54 -0.94 Changes in Working Capital 0.93 5.17 -5.67 Cash after chg. in Working capital 10.68 12.91 -0.12 Interest Paid 0.00 0.00 0.00 Tax Paid -0.92 -1.67 -1.04 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -3.92 -37.64 2.40 Net Fixed Assets 0.08 -0.02 Net Investments -14.54 -2.71 Others 10.54 -34.91 Cash from Financing Activity -4.37 26.45 0.00 Net Cash Inflow / Outflow 1.47 0.05 1.24 Opening Cash & Equivalents 1.34 1.30 0.05 Closing Cash & Equivalent 2.81 1.34 1.30

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 66.28 50.14 30.92 17.24 4.03 -7.89 -20.00 -31.98 -43.73 -53.88 ROA 13.14% 17.45% 15.23% 19.79% 22.19% 29.36% 41.34% 67.80% 140.69% 413.78% ROE 27.73% 47.42% 56.84% 124.22% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% ROCE 37.89% 61.87% 77.62% 169.45% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Fixed Asset Turnover 22.15 79.83 17.27 18.04 22.12 41.91 41.41 40.97 23.63 19.04 Receivable days 0.00 8.03 0.00 0.00 33.54 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 8.03 0.00 0.00 33.54 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 0.00 0.00 -0.06 Interest Cover 18.37 23.01 18.82 19.97 19.71 21.80 24.34 25.80 23.70 0.00

Description Mar 25 Mar 24 Mar 23
Book Value (Rs.) 59.94 47.09 30.11 ROA 6.97% 12.63% 14.49% ROE 23.84% 43.56% 42.75% ROCE 22.90% 35.86% 59.37% Fixed Asset Turnover 0.38 0.60 12.24 Receivable days 0.00 0.15 0.00 Inventory Days 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 Cash Conversion Cycle 0.00 0.15 0.00 Total Debt/Equity 0.96 1.34 0.00 Interest Cover 3.72 7.01 17.99

Top Investors:

d b vyapar private limited

vijayalakshmi.s

shuka consultancy services private limited

mahendra girdharilal

Annual Reports:

News Update:

Dynavision - Quarterly Results
12th Aug 2025, 18:07 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