Nifty

:

11729.60

Sensex

:

39922.46

-159.80 (-1.34%)
-599.64 (-1.48%)

Login

Nifty
Sensex

:
:

11729.60
39922.46

-159.80 (-1.34%)
-599.64 (-1.48%)

Dynavision Ltd.

Miscellaneous

Rating :

N/A

BSE: 517238 | NSE: Not Listed

Watchlist

NSE BSE

42.75

28-Oct-2020

Open
High
Low
Previous Close

39.00
42.75
39.00
40.75

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

4
1.02
54.40
27.10

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

15.65
3.59
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3.42
N/A
-7.41

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

43.32
8.78
7.28

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
7.87
3.92

PAT CAGR (%)

10 Years
5 Years
3 Years

32.30
3.95
5.66

P:E (Median)

8 Years
5 Years
3 Years

-
4.40
4.32

P:BV (Average)

8 Years
5 Years
3 Years

-
-5.19
-5.19

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
2.90
2.14

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 1.15 1.64 -29.88% 1.56 1.65 -5.45% 1.64 1.65 -0.61% 1.64 1.65 -0.61%
Expenses 0.26 0.24 8.33% 0.46 0.22 109.09% 0.26 0.36 -27.78% 0.33 0.25 32.00%
EBITDA 0.88 1.40 -37.14% 1.09 1.43 -23.78% 1.38 1.29 6.98% 1.31 1.40 -6.43%
EBIDTM 77.14% 85.55% -0.29% 86.82% 84.27% 78.37% 79.63% 84.75%
Other Income 0.35 0.24 45.83% 0.30 0.23 30.43% 0.26 0.21 23.81% 0.27 0.19 42.11%
Interest 0.08 0.07 14.29% 0.09 0.07 28.57% 0.07 0.07 0.00% 0.07 0.07 0.00%
Depreciation 0.01 0.01 0.00% 0.00 0.01 -100.00% 0.01 0.01 0.00% 0.01 0.01 0.00%
PBT 1.15 1.57 -26.75% 1.30 1.59 -18.24% 1.57 1.43 9.79% 1.51 1.52 -0.66%
Tax 0.23 0.37 -37.84% 0.30 0.42 -28.57% 0.35 0.35 0.00% 0.28 0.33 -15.15%
PAT 0.92 1.20 -23.33% 1.00 1.17 -14.53% 1.22 1.08 12.96% 1.23 1.19 3.36%
PATM 79.93% 73.11% 2.87% 71.08% 74.51% 65.55% 75.00% 72.05%
EPS 2.41 3.16 -23.73% 2.62 3.08 -14.94% 3.22 2.84 13.38% 3.24 3.12 3.85%

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 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 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 5.99 6.58 6.51 5.33 4.65 4.32 0.00 0.00 0.28 0.24 0.18 Net Sales Growth -9.10% 1.08% 22.14% 14.62% 7.64% 0 0 -100% 16.67% 33.33% Cost Of Goods Sold 499.13 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit -493.14 6.58 6.51 5.33 4.65 4.32 0.00 0.00 0.28 0.24 0.18 GP Margin -8,232.67% 100% 100% 100% 100% 100% 0 0 100% 100% 100% Total Expenditure 1.31 1.03 0.86 0.75 0.80 0.52 0.47 0.51 0.61 0.65 0.60 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.01 % Of Sales - 0% 0% 0% 0% 0% 0 0 3.57% 4.17% 5.56% Employee Cost - 0.49 0.39 0.37 0.16 0.15 0.16 0.17 0.30 0.30 0.23 % Of Sales - 7.45% 5.99% 6.94% 3.44% 3.47% 0 0 107.14% 125.00% 127.78% Manufacturing Exp. - 0.04 0.03 0.03 0.07 0.04 0.04 0.07 0.05 0.14 0.10 % Of Sales - 0.61% 0.46% 0.56% 1.51% 0.93% 0 0 17.86% 58.33% 55.56% General & Admin Exp. - 0.49 0.42 0.34 0.56 0.31 0.26 0.25 0.24 0.20 0.22 % Of Sales - 7.45% 6.45% 6.38% 12.04% 7.18% 0 0 85.71% 83.33% 122.22% Selling & Distn. Exp. - 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0.22% 0% 0 0 0% 0% 0% Miscellaneous Exp. - 0.01 0.01 0.01 0.00 0.01 0.00 0.00 0.00 0.01 0.00 % Of Sales - 0.15% 0.15% 0.19% 0% 0.23% 0 0 0% 4.17% 16.67% EBITDA 4.66 5.55 5.65 4.58 3.85 3.80 -0.47 -0.51 -0.33 -0.41 -0.42 EBITDA Margin 77.80% 84.35% 86.79% 85.93% 82.80% 87.96% 0 0 -117.86% -170.83% -233.33% Other Income 1.18 0.79 0.46 0.15 0.00 0.00 0.61 0.58 0.20 0.15 0.76 Interest 0.31 0.26 0.24 0.21 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.03 0.02 0.02 0.02 0.01 0.01 0.01 0.03 0.06 0.07 0.06 PBT 5.53 6.07 5.86 4.50 3.84 3.79 0.13 0.04 -0.19 -0.32 0.28 Tax 1.16 1.47 1.35 0.98 0.09 0.00 0.00 0.10 0.00 0.26 0.00 Tax Rate 20.98% 24.22% 23.04% 20.08% 2.34% 0.00% 0.00% -7.69% 0.00% -81.25% 0.00% PAT 4.37 4.60 4.51 3.90 3.75 3.79 0.13 -1.40 -0.19 -0.58 0.28 PAT before Minority Interest 4.37 4.60 4.51 3.90 3.75 3.79 0.13 -1.40 -0.19 -0.58 0.28 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 72.95% 69.91% 69.28% 73.17% 80.65% 87.73% 0 0 -67.86% -241.67% 155.56% PAT Growth -5.82% 2.00% 15.64% 4.00% -1.06% 2,815.38% - - - - EPS 11.50 12.11 11.87 10.26 9.87 9.97 0.34 -3.68 -0.50 -1.53 0.74

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds -7.68 -12.27 -16.78 -20.68 -24.43 -28.22 -28.35 -26.96 -26.76 -26.18 Share Capital 3.84 3.84 3.84 3.84 3.84 3.84 3.84 3.84 3.84 3.84 Total Reserves -11.51 -16.11 -20.62 -24.52 -28.27 -32.06 -32.19 -30.80 -30.60 -30.02 Non-Current Liabilities 20.30 20.49 20.71 20.54 21.53 25.13 28.60 28.66 28.51 27.40 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 0.99 4.59 8.00 28.01 27.82 27.40 Long Term Provisions 0.17 0.13 0.10 0.03 0.02 0.02 0.09 0.13 0.13 0.00 Current Liabilities 0.77 0.63 0.52 1.22 3.63 4.24 0.89 0.89 0.91 1.63 Trade Payables 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.48 Other Current Liabilities 0.62 0.61 0.50 1.22 3.62 4.22 0.88 0.87 0.90 1.00 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 0.15 0.02 0.02 0.00 0.02 0.01 0.01 0.01 0.00 0.15 Total Liabilities 13.39 8.85 4.45 1.08 0.73 1.15 1.14 2.59 2.66 2.85 Net Block 0.12 0.13 0.15 0.16 0.07 0.08 0.08 1.44 1.55 1.59 Gross Block 0.16 0.16 0.16 0.29 0.20 0.20 0.19 2.92 8.77 8.74 Accumulated Depreciation 0.04 0.02 0.01 0.13 0.13 0.12 0.11 1.49 7.22 7.15 Non Current Assets 0.45 4.72 4.17 0.23 0.61 0.20 0.15 1.57 1.64 1.59 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.31 0.19 0.12 0.07 0.54 0.12 0.08 0.14 0.09 0.00 Other Non Current Assets 0.00 4.37 3.87 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 12.95 4.14 0.28 0.86 0.12 0.94 0.99 1.01 1.02 1.25 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.04 0.03 Cash & Bank 12.23 3.93 0.01 0.02 0.12 0.94 0.99 0.99 0.97 0.97 Other Current Assets 0.71 0.15 0.09 0.00 0.00 0.00 0.00 0.00 0.00 0.25 Short Term Loans & Adv. 0.00 0.06 0.18 0.83 0.00 0.00 0.00 0.00 0.00 0.25 Net Current Assets 12.18 3.50 -0.24 -0.37 -3.51 -3.29 0.10 0.13 0.11 -0.38 Total Assets 13.40 8.86 4.45 1.09 0.73 1.14 1.14 2.58 2.66 2.84

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Cash From Operating Activity 3.97 4.26 5.29 3.39 3.38 0.02 20.03 -0.25 -0.36 1.36 PBT 6.07 5.86 4.88 3.84 3.79 0.13 0.04 -0.19 -0.32 0.28 Adjustment -0.50 -0.20 0.13 0.01 0.01 0.01 0.03 0.04 0.07 -0.58 Changes in Working Capital -0.30 -0.11 1.36 -0.46 -0.42 -0.12 20.06 -0.10 0.15 1.07 Cash after chg. in Working capital 5.27 5.55 6.36 3.39 3.38 0.02 20.12 -0.25 -0.10 0.77 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.59 Tax Paid -1.29 -1.29 -1.07 0.00 0.00 0.00 -0.10 0.00 -0.26 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 -2.96 -4.00 -3.89 -0.10 0.00 -0.01 -0.01 0.08 -0.03 0.05 Net Fixed Assets 0.00 0.00 0.13 -0.09 0.00 -0.01 2.73 5.85 -0.03 0.14 Net Investments 0.00 0.00 -0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -2.96 -4.00 -4.00 -0.01 0.00 0.00 -2.74 -5.77 0.00 -0.09 Cash from Financing Activity -0.26 -0.24 -1.41 -3.39 -3.33 -0.08 -20.02 0.19 0.39 -1.37 Net Cash Inflow / Outflow 0.75 0.02 -0.01 -0.10 0.05 -0.06 0.00 0.02 0.00 0.04 Opening Cash & Equivalents 0.03 0.01 0.02 0.12 0.07 0.13 0.13 0.11 0.10 0.93 Closing Cash & Equivalent 0.78 0.03 0.01 0.02 0.12 0.07 0.13 0.13 0.11 0.97

Financial Ratios

Standalone

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) -20.00 -31.98 -43.73 -53.88 -63.66 -73.54 -73.88 -70.24 -69.74 -68.22 ROA 41.34% 67.80% 140.69% 413.78% 406.70% 11.43% -74.84% -7.40% -21.11% 8.42% 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% -18.43% -28.44% 16.08% Fixed Asset Turnover 41.41 40.97 23.63 19.04 22.02 0.00 0.00 0.05 0.03 0.02 Receivable days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 43.37 54.67 59.43 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 10.04 151.16 376.15 Cash Conversion Cycle 0.00 0.00 0.00 0.00 0.00 0.00 0.00 33.32 -96.49 -316.72 Total Debt/Equity 0.00 0.00 0.00 -0.06 -0.19 -0.28 -0.28 -1.04 -1.04 -1.05 Interest Cover 24.34 25.80 23.70 0.00 0.00 1766.85 -4253.11 -1602.54 -4009.06 906.48

Top Investors:

shuka consultancy services pvt ltd

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