Nifty
:
11661.85
Sensex
:
39298.38
75.50 (0.65%)
246.32 (0.63%)
Nifty
Sensex
:
:
11661.85
39298.38
75.50 (0.65%)
246.32 (0.63%)

Dynemic Products Ltd.

Dyes & Pigments

Rating :
57/99

BSE: 532707 | NSE: DYNPRO

NSE BSE
125.05
18-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  125.00
  •  125.90
  •  122.40
  •  124.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9588
  •  11.92
  •  149.00
  •  96.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 142.63
  • 7.11
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 171.90
  • 1.19%
  • 1.26

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 40.81%
  • 2.58%
  • 52.30%
  • FII
  • DII
  • Others
  • 0.04%
  • 0.00%
  • 4.27%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.23
  • 5.35
  • 9.01

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.06
  • 10.80
  • 3.47

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.99
  • 13.97
  • 10.01

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.10
  • 8.90
  • 10.48

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.21
  • 1.57
  • 1.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.35
  • 6.33
  • 6.86

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
46.75
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
37.53
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
9.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
19.72%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.15
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.44
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
8.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
2.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
5.69
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
12.17%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
5.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
166.67
164.46
129.33
129.61
129.03
116.97
86.09
83.22
65.32
63.83
Net Sales Growth
-
1.34%
27.16%
-0.22%
0.45%
10.31%
35.87%
3.45%
27.40%
2.33%
 
Cost Of Goods Sold
-
94.68
87.44
64.95
75.88
73.62
66.88
51.88
48.34
36.78
38.64
Gross Profit
-
71.99
77.01
64.38
53.74
55.41
50.09
34.21
34.89
28.55
25.19
GP Margin
-
43.19%
46.83%
49.78%
41.46%
42.94%
42.82%
39.74%
41.93%
43.71%
39.46%
Total Expenditure
-
136.96
133.28
104.23
112.87
111.17
98.55
76.78
72.38
54.47
54.20
Power & Fuel Cost
-
11.77
14.30
12.19
14.09
15.22
12.36
10.13
8.97
5.75
4.75
% Of Sales
-
7.06%
8.70%
9.43%
10.87%
11.80%
10.57%
11.77%
10.78%
8.80%
7.44%
Employee Cost
-
6.94
6.56
5.33
4.90
4.01
3.11
2.63
2.44
1.92
1.62
% Of Sales
-
4.16%
3.99%
4.12%
3.78%
3.11%
2.66%
3.05%
2.93%
2.94%
2.54%
Manufacturing Exp.
-
15.67
17.75
14.66
11.99
12.34
9.52
7.53
7.96
5.74
5.89
% Of Sales
-
9.40%
10.79%
11.34%
9.25%
9.56%
8.14%
8.75%
9.57%
8.79%
9.23%
General & Admin Exp.
-
3.96
3.55
3.75
3.21
3.42
2.94
2.65
2.45
2.59
1.70
% Of Sales
-
2.38%
2.16%
2.90%
2.48%
2.65%
2.51%
3.08%
2.94%
3.97%
2.66%
Selling & Distn. Exp.
-
2.84
3.21
2.67
2.55
2.32
2.04
1.72
2.00
1.68
1.19
% Of Sales
-
1.70%
1.95%
2.06%
1.97%
1.80%
1.74%
2.00%
2.40%
2.57%
1.86%
Miscellaneous Exp.
-
1.10
0.45
0.68
0.26
0.24
1.71
0.25
0.23
0.02
1.19
% Of Sales
-
0.66%
0.27%
0.53%
0.20%
0.19%
1.46%
0.29%
0.28%
0.03%
0.63%
EBITDA
-
29.71
31.18
25.10
16.74
17.86
18.42
9.31
10.84
10.85
9.63
EBITDA Margin
-
17.83%
18.96%
19.41%
12.92%
13.84%
15.75%
10.81%
13.03%
16.61%
15.09%
Other Income
-
0.25
0.30
0.26
0.26
0.34
0.78
0.77
0.46
0.44
1.26
Interest
-
1.17
1.19
1.51
2.29
2.22
1.36
1.54
1.59
1.24
1.76
Depreciation
-
3.35
3.32
3.17
3.14
3.03
1.81
1.75
1.63
1.50
1.45
PBT
-
25.43
26.96
20.68
11.57
12.95
16.01
6.78
8.08
8.55
7.68
Tax
-
7.45
9.41
7.13
3.99
3.50
5.63
2.38
2.72
2.79
2.72
Tax Rate
-
29.30%
34.90%
34.48%
34.49%
27.03%
35.17%
35.10%
33.66%
32.63%
35.42%
PAT
-
17.98
17.55
13.54
7.58
9.45
10.38
4.40
5.36
5.76
4.96
PAT before Minority Interest
-
17.98
17.55
13.54
7.58
9.45
10.38
4.40
5.36
5.76
4.96
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
10.79%
10.67%
10.47%
5.85%
7.32%
8.87%
5.11%
6.44%
8.82%
7.77%
PAT Growth
-
2.45%
29.62%
78.63%
-19.79%
-8.96%
135.91%
-17.91%
-6.94%
16.13%
 
Unadjusted EPS
-
15.70
15.42
11.96
6.69
8.34
9.16
3.88
4.73
5.08
4.38

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
108.16
92.42
76.99
64.01
58.47
49.40
41.00
38.33
34.68
30.91
Share Capital
11.33
11.33
11.33
11.33
11.33
11.33
11.33
11.33
11.33
11.33
Total Reserves
96.83
81.09
65.67
52.68
47.15
38.07
29.68
27.00
23.36
19.58
Non-Current Liabilities
5.00
5.31
5.34
4.86
6.19
8.29
5.40
5.66
5.12
20.08
Secured Loans
0.12
0.11
0.12
0.09
1.25
2.72
0.04
0.86
1.39
16.18
Unsecured Loans
0.00
0.00
0.00
0.09
0.35
0.32
0.33
0.16
0.27
1.16
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
45.15
42.11
37.19
42.42
47.40
40.75
30.89
31.57
24.76
7.76
Trade Payables
5.00
5.63
3.43
4.54
8.27
7.86
5.69
6.66
4.36
3.84
Other Current Liabilities
1.25
2.09
1.22
2.58
2.85
2.42
1.40
1.57
2.67
0.15
Short Term Borrowings
31.14
24.85
25.20
31.14
32.11
23.02
20.27
19.79
13.57
0.00
Short Term Provisions
7.76
9.54
7.34
4.16
4.16
7.45
3.54
3.55
4.17
3.78
Total Liabilities
158.38
139.91
119.59
111.35
112.12
98.50
77.35
75.62
64.62
58.81
Net Block
38.40
35.06
34.81
34.34
34.63
31.72
32.26
31.83
30.63
29.56
Gross Block
64.89
58.62
55.49
52.28
49.50
43.08
42.09
40.05
37.50
35.21
Accumulated Depreciation
26.49
23.56
20.69
17.94
14.88
11.36
9.84
8.23
6.87
5.65
Non Current Assets
69.80
56.80
50.64
48.62
46.70
45.72
37.12
36.45
35.51
31.74
Capital Work in Progress
24.88
14.25
9.82
9.44
9.18
9.27
0.00
0.00
0.00
0.00
Non Current Investment
1.01
1.01
1.05
1.10
1.32
3.33
3.55
3.34
3.68
2.18
Long Term Loans & Adv.
5.14
4.76
3.37
3.75
1.58
1.40
1.26
1.29
1.21
0.00
Other Non Current Assets
0.37
1.71
1.59
0.00
0.00
0.00
0.05
0.00
0.00
0.00
Current Assets
88.58
83.11
68.95
62.73
65.43
52.78
40.23
39.16
29.11
27.07
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.12
0.15
0.51
0.00
Inventories
27.16
26.97
22.08
19.98
23.55
16.64
16.41
14.60
7.33
6.97
Sundry Debtors
41.64
32.48
28.00
25.89
21.82
19.96
13.76
13.95
12.84
12.84
Cash & Bank
2.15
0.56
0.67
2.57
1.74
1.49
0.86
0.89
0.78
1.04
Other Current Assets
17.63
1.27
0.55
0.73
18.31
14.68
9.08
9.56
7.86
6.21
Short Term Loans & Adv.
16.01
21.84
17.64
13.56
17.42
13.79
8.53
8.76
7.16
5.40
Net Current Assets
43.43
41.00
31.76
20.31
18.03
12.03
9.34
7.60
4.35
19.30
Total Assets
158.38
139.91
119.59
111.35
112.13
98.50
77.35
75.61
64.62
58.81

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
13.23
10.19
11.82
10.09
0.73
7.90
5.44
1.65
6.92
1.08
PBT
25.43
26.96
20.68
11.56
12.89
15.94
6.78
8.08
8.55
4.96
Adjustment
3.79
3.17
4.08
5.14
4.91
2.36
2.61
2.88
2.32
5.56
Changes in Working Capital
-7.26
-11.76
-5.74
-2.60
-13.03
-5.58
-2.35
-7.47
-1.75
-7.64
Cash after chg. in Working capital
21.97
18.37
19.01
14.10
4.76
12.72
7.04
3.49
9.13
2.89
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.74
-8.18
-7.19
-4.00
-4.03
-4.82
-1.60
-1.84
-2.21
-1.80
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
-17.62
-7.94
-3.81
-2.73
-3.89
-9.59
-2.05
-2.30
-4.17
0.20
Net Fixed Assets
-16.90
-7.56
-3.59
-3.04
-6.34
-9.96
-2.04
-2.55
-2.29
-0.20
Net Investments
0.00
0.05
0.04
0.23
2.08
0.12
-0.19
0.49
-1.79
0.14
Others
-0.72
-0.43
-0.26
0.08
0.37
0.25
0.18
-0.24
-0.09
0.26
Cash from Financing Activity
3.11
-3.60
-9.00
-6.53
3.41
2.32
-3.43
0.77
-3.02
-0.93
Net Cash Inflow / Outflow
-1.28
-1.35
-1.00
0.83
0.25
0.64
-0.04
0.12
-0.27
0.35
Opening Cash & Equivalents
0.47
0.57
0.79
1.74
1.49
0.86
0.89
0.78
1.04
0.70
Closing Cash & Equivalent
0.26
0.47
0.57
2.57
1.74
1.49
0.86
0.89
0.78
1.04

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
95.48
81.58
67.97
56.50
51.62
43.60
36.20
33.83
30.62
27.28
ROA
12.06%
13.53%
11.73%
6.79%
8.97%
11.81%
5.75%
7.64%
9.33%
9.02%
ROE
17.93%
20.72%
19.21%
12.38%
17.52%
22.97%
11.10%
14.67%
17.56%
16.92%
ROCE
20.70%
25.60%
22.28%
14.52%
17.72%
24.90%
13.60%
17.27%
19.54%
20.71%
Fixed Asset Turnover
2.70
2.93
2.59
2.74
3.05
2.95
2.29
2.32
1.90
1.95
Receivable days
81.15
66.02
70.42
62.47
54.02
49.06
53.84
54.40
67.73
57.72
Inventory Days
59.26
53.55
54.97
56.99
51.96
48.09
60.26
44.54
37.71
36.93
Payable days
13.76
12.51
13.62
21.27
24.99
25.50
29.29
25.19
28.04
25.87
Cash Conversion Cycle
126.65
107.06
111.77
98.19
80.99
71.65
84.81
73.75
77.40
68.77
Total Debt/Equity
0.29
0.27
0.33
0.51
0.61
0.56
0.52
0.56
0.50
0.56
Interest Cover
22.65
23.66
14.70
6.06
6.82
12.75
5.40
6.09
7.90
5.35

Annual Reports:

FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • Dynemic Products - Quarterly Results
    1st Aug 2019, 12:11 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.