Nifty

:

14433.70

Sensex

:

49034.67

-161.90 (-1.11%)
-549.49 (-1.11%)

Login

Nifty
Sensex

:
:

14433.70
49034.67

-161.90 (-1.11%)
-549.49 (-1.11%)

Dynavision Ltd.

Miscellaneous

Rating :

N/A

BSE: 517238 | NSE: Not Listed

Watchlist

NSE BSE

57.05

15-Jan-2021

Open
High
Low
Previous Close

57.05
57.05
57.05
56.75

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

1
0.06
64.05
27.10

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

21.91
4.97
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

18.34
N/A
-26.28

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

39.04
6.86
-0.15

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
6.16
-1.68

PAT CAGR (%)

10 Years
5 Years
3 Years

-
4.40
1.02

P:E (Median)

8 Years
5 Years
3 Years

-
4.42
4.27

P:BV (Average)

8 Years
5 Years
3 Years

-
-11.20
-11.20

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
2.86
2.06

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 1.65 1.64 0.61% 1.15 1.64 -29.88% 1.56 1.65 -5.45% 1.64 1.65 -0.61%
Expenses 0.25 0.33 -24.24% 0.26 0.24 8.33% 0.46 0.22 109.09% 0.26 0.36 -27.78%
EBITDA 1.41 1.31 7.63% 0.88 1.40 -37.14% 1.09 1.43 -23.78% 1.38 1.29 6.98%
EBIDTM 85.19% 79.63% 77.14% 85.49% -0.29% 86.76% 84.27% 78.37%
Other Income 0.26 0.27 -3.70% 0.35 0.24 45.83% 0.30 0.23 30.43% 0.26 0.21 23.81%
Interest 0.08 0.07 14.29% 0.08 0.07 14.29% 0.09 0.07 28.57% 0.07 0.07 0.00%
Depreciation 0.01 0.01 0.00% 0.01 0.01 0.00% 0.00 0.01 -100.00% 0.01 0.01 0.00%
PBT 1.58 1.51 4.64% 1.15 1.57 -26.75% 1.30 1.59 -18.24% 1.57 1.43 9.79%
Tax 0.30 0.28 7.14% 0.23 0.37 -37.84% 0.30 0.42 -28.57% 0.35 0.35 0.00%
PAT 1.28 1.23 4.07% 0.92 1.20 -23.33% 1.00 1.17 -14.53% 1.22 1.08 12.96%
PATM 77.21% 75.00% 79.93% 73.05% 2.87% 71.02% 74.51% 65.55%
EPS 3.36 3.24 3.70% 2.41 3.15 -23.49% 2.62 3.08 -14.94% 3.22 2.84 13.38%

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 6.00 6.48 6.58 6.51 5.33 4.65 4.32 0.00 0.00 0.28 0.24 Net Sales Growth -8.81% -1.52% 1.08% 22.14% 14.62% 7.64% 0 0 -100% 16.67% Cost Of Goods Sold 499.12 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit -493.12 6.48 6.58 6.51 5.33 4.65 4.32 0.00 0.00 0.28 0.24 GP Margin -8,218.72% 100% 100% 100% 100% 100% 100% 0 0 100% 100% Total Expenditure 1.23 1.29 1.03 0.86 0.75 0.80 0.52 0.47 0.51 0.61 0.65 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 % Of Sales - 0% 0% 0% 0% 0% 0% 0 0 3.57% 4.17% Employee Cost - 0.58 0.49 0.39 0.37 0.16 0.15 0.16 0.17 0.30 0.30 % Of Sales - 8.95% 7.45% 5.99% 6.94% 3.44% 3.47% 0 0 107.14% 125.00% Manufacturing Exp. - 0.04 0.04 0.03 0.03 0.07 0.04 0.04 0.07 0.05 0.14 % Of Sales - 0.62% 0.61% 0.46% 0.56% 1.51% 0.93% 0 0 17.86% 58.33% General & Admin Exp. - 0.47 0.49 0.42 0.34 0.56 0.31 0.26 0.25 0.24 0.20 % Of Sales - 7.25% 7.45% 6.45% 6.38% 12.04% 7.18% 0 0 85.71% 83.33% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0.22% 0% 0 0 0% 0% Miscellaneous Exp. - 0.20 0.01 0.01 0.01 0.00 0.01 0.00 0.00 0.00 0.00 % Of Sales - 3.09% 0.15% 0.15% 0.19% 0% 0.23% 0 0 0% 4.17% EBITDA 4.76 5.19 5.55 5.65 4.58 3.85 3.80 -0.47 -0.51 -0.33 -0.41 EBITDA Margin 79.33% 80.09% 84.35% 86.79% 85.93% 82.80% 87.96% 0 0 -117.86% -170.83% Other Income 1.17 1.07 0.79 0.46 0.15 0.00 0.00 0.61 0.58 0.20 0.15 Interest 0.32 0.29 0.26 0.24 0.21 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.03 0.02 0.02 0.02 0.02 0.01 0.01 0.01 0.03 0.06 0.07 PBT 5.60 5.95 6.07 5.86 4.50 3.84 3.79 0.13 0.04 -0.19 -0.32 Tax 1.18 1.30 1.47 1.35 0.98 0.09 0.00 0.00 0.10 0.00 0.26 Tax Rate 21.07% 21.85% 24.22% 23.04% 20.08% 2.34% 0.00% 0.00% -7.69% 0.00% -81.25% PAT 4.42 4.65 4.60 4.51 3.90 3.75 3.79 0.13 -1.40 -0.19 -0.58 PAT before Minority Interest 4.42 4.65 4.60 4.51 3.90 3.75 3.79 0.13 -1.40 -0.19 -0.58 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 73.67% 71.76% 69.91% 69.28% 73.17% 80.65% 87.73% 0 0 -67.86% -241.67% PAT Growth -5.56% 1.09% 2.00% 15.64% 4.00% -1.06% 2,815.38% - - - EPS 11.63 12.24 12.11 11.87 10.26 9.87 9.97 0.34 -3.68 -0.50 -1.53

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds -3.03 -7.68 -12.27 -16.78 -20.68 -24.43 -28.22 -28.35 -26.96 -26.76 Share Capital 3.84 3.84 3.84 3.84 3.84 3.84 3.84 3.84 3.84 3.84 Total Reserves -6.87 -11.51 -16.11 -20.62 -24.52 -28.27 -32.06 -32.19 -30.80 -30.60 Non-Current Liabilities 20.22 20.30 20.49 20.71 20.54 21.53 25.13 28.60 28.66 28.51 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 0.99 4.59 8.00 28.01 27.82 Long Term Provisions 0.22 0.17 0.13 0.10 0.03 0.02 0.02 0.09 0.13 0.13 Current Liabilities 1.07 0.77 0.63 0.52 1.22 3.63 4.24 0.89 0.89 0.91 Trade Payables 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 Other Current Liabilities 0.67 0.62 0.61 0.50 1.22 3.62 4.22 0.88 0.87 0.90 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 0.40 0.15 0.02 0.02 0.00 0.02 0.01 0.01 0.01 0.00 Total Liabilities 18.26 13.39 8.85 4.45 1.08 0.73 1.15 1.14 2.59 2.66 Net Block 0.09 0.12 0.13 0.15 0.16 0.07 0.08 0.08 1.44 1.55 Gross Block 0.15 0.16 0.16 0.16 0.29 0.20 0.20 0.19 2.92 8.77 Accumulated Depreciation 0.06 0.04 0.02 0.01 0.13 0.13 0.12 0.11 1.49 7.22 Non Current Assets 13.46 0.45 4.72 4.17 0.23 0.61 0.20 0.15 1.57 1.64 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 0.02 0.02 0.02 0.02 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 5.79 0.31 0.19 0.12 0.07 0.54 0.12 0.08 0.14 0.09 Other Non Current Assets 7.56 0.00 4.37 3.87 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 4.80 12.95 4.14 0.28 0.86 0.12 0.94 0.99 1.01 1.02 Current Investments 0.82 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.04 Cash & Bank 3.57 12.23 3.93 0.01 0.02 0.12 0.94 0.99 0.99 0.97 Other Current Assets 0.41 0.71 0.15 0.09 0.83 0.00 0.00 0.00 0.00 0.00 Short Term Loans & Adv. 0.00 0.00 0.06 0.18 0.83 0.00 0.00 0.00 0.00 0.00 Net Current Assets 3.74 12.18 3.50 -0.24 -0.37 -3.51 -3.29 0.10 0.13 0.11 Total Assets 18.26 13.40 8.86 4.45 1.09 0.73 1.14 1.14 2.58 2.66

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 3.94 3.71 4.26 5.29 3.39 3.38 0.02 20.03 -0.25 -0.36 PBT 5.95 6.07 5.86 4.88 3.84 3.79 0.13 0.04 -0.19 -0.32 Adjustment -0.95 -0.99 -0.20 0.13 0.01 0.01 0.01 0.03 0.04 0.07 Changes in Working Capital 0.07 -0.07 -0.11 1.36 -0.46 -0.42 -0.12 20.06 -0.10 0.15 Cash after chg. in Working capital 5.07 5.01 5.55 6.36 3.39 3.38 0.02 20.12 -0.25 -0.10 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.14 -1.29 -1.29 -1.07 0.00 0.00 0.00 -0.10 0.00 -0.26 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 -4.40 -2.96 -4.00 -3.89 -0.10 0.00 -0.01 -0.01 0.08 -0.03 Net Fixed Assets 0.01 0.00 0.00 0.13 -0.09 0.00 -0.01 2.73 5.85 -0.03 Net Investments -0.82 0.00 0.00 -0.02 0.00 0.00 0.00 0.00 0.00 0.00 Others -3.59 -2.96 -4.00 -4.00 -0.01 0.00 0.00 -2.74 -5.77 0.00 Cash from Financing Activity 0.00 0.00 -0.24 -1.41 -3.39 -3.33 -0.08 -20.02 0.19 0.39 Net Cash Inflow / Outflow -0.46 0.75 0.02 -0.01 -0.10 0.05 -0.06 0.00 0.02 0.00 Opening Cash & Equivalents 0.78 0.03 0.01 0.02 0.12 0.07 0.13 0.13 0.11 0.10 Closing Cash & Equivalent 0.32 0.78 0.03 0.01 0.02 0.12 0.07 0.13 0.13 0.11

Financial Ratios

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) -7.89 -20.00 -31.98 -43.73 -53.88 -63.66 -73.54 -73.88 -70.24 -69.74 ROA 29.36% 41.34% 67.80% 140.69% 413.78% 406.70% 11.43% -74.84% -7.40% -21.11% ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% ROCE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -18.43% -28.44% Fixed Asset Turnover 41.91 41.41 40.97 23.63 19.04 22.02 0.00 0.00 0.05 0.03 Receivable days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 43.37 54.67 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 10.04 151.16 Cash Conversion Cycle 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 33.32 -96.49 Total Debt/Equity 0.00 0.00 0.00 0.00 -0.06 -0.19 -0.28 -0.28 -1.04 -1.04 Interest Cover 21.80 24.34 25.80 23.70 0.00 0.00 1766.85 -4253.11 -1602.54 -4009.06

Top Investors:

mahendra girdharilal

shuka consultancy services pvt ltd

Annual Reports:

News Update:

Dynavision - Quarterly Results
3rd Nov 2020, 16:12 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