Nifty
:
24008.00
Sensex
:
79454.47
-265.80 (-1.09%)
-880.34 (-1.10%)
Nifty
Sensex
:
:
24008.00
79454.47
-265.80 (-1.09%)
-880.34 (-1.10%)

Dynacons Systems & Solutions Ltd.

IT - Software

Rating :
N/A

BSE: 532365 | NSE: DSSL

NSE BSE
1249.25
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1250.00
  •  1256.50
  •  1227.05
  •  1243.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  22201
  •  276.46
  •  1736.90
  •  926.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,278.64
  • 18.72
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,243.85
  • 0.05%
  • 6.05

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.95%
  • 0.79%
  • 34.33%
  • FII
  • DII
  • Others
  • 0.16%
  • 0.00%
  • 3.77%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.59
  • 25.52
  • 16.14

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 34.62
  • 39.78
  • 20.65

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 54.64
  • 56.63
  • 48.52

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.33
  • 18.77
  • 20.79

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.59
  • 5.11
  • 7.09

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.52
  • 10.67
  • 13.74

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
311.02
226.86
37.10%
306.33
219.86
39.33%
320.97
295.58
8.59%
282.16
226.65
24.49%
Expenses
282.11
207.84
35.73%
280.80
200.86
39.80%
296.23
275.11
7.68%
262.67
208.13
26.20%
EBITDA
28.91
19.02
52.00%
25.53
19.00
34.37%
24.74
20.48
20.80%
19.49
18.52
5.24%
EBIDTM
9.29%
8.38%
8.33%
8.64%
7.71%
6.93%
6.91%
8.17%
Other Income
1.28
1.04
23.08%
2.29
0.74
209.46%
1.46
0.73
100.00%
1.87
0.85
120.00%
Interest
3.40
1.89
79.89%
1.69
2.24
-24.55%
2.26
2.25
0.44%
2.42
2.63
-7.98%
Depreciation
2.09
0.38
450.00%
2.05
0.38
439.47%
0.35
0.38
-7.89%
0.38
0.35
8.57%
PBT
24.70
17.79
38.84%
24.08
17.13
40.57%
23.59
18.58
26.96%
18.57
16.39
13.30%
Tax
6.25
4.63
34.99%
5.85
4.55
28.57%
5.98
4.58
30.57%
4.49
4.08
10.05%
PAT
18.45
13.15
40.30%
18.23
12.57
45.03%
17.61
14.01
25.70%
14.09
12.32
14.37%
PATM
5.93%
5.80%
5.95%
5.72%
5.49%
4.74%
4.99%
5.43%
EPS
14.43
10.36
39.29%
14.35
9.91
44.80%
13.85
11.03
25.57%
11.09
9.70
14.33%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 10
Mar 09
Net Sales
1,220.48
1,024.46
804.47
653.98
435.94
328.85
310.73
213.77
158.29
58.95
38.57
Net Sales Growth
25.96%
27.35%
23.01%
50.02%
32.56%
5.83%
45.36%
35.05%
168.52%
52.84%
 
Cost Of Goods Sold
1,065.37
-36.75
34.27
-28.44
-33.75
8.07
-2.98
-4.61
-2.57
-0.11
-2.95
Gross Profit
155.11
1,061.22
770.20
682.42
469.68
320.78
313.71
218.39
160.86
59.06
41.52
GP Margin
12.71%
103.59%
95.74%
104.35%
107.74%
97.55%
100.96%
102.16%
101.62%
100.19%
107.65%
Total Expenditure
1,121.81
946.39
749.80
623.44
417.37
314.22
297.76
206.89
153.69
55.25
35.63
Power & Fuel Cost
-
0.13
0.10
0.08
0.06
0.11
0.10
0.11
0.11
0.04
0.05
% Of Sales
-
0.01%
0.01%
0.01%
0.01%
0.03%
0.03%
0.05%
0.07%
0.07%
0.13%
Employee Cost
-
38.55
30.76
27.57
23.94
22.38
24.48
20.78
11.28
1.43
1.26
% Of Sales
-
3.76%
3.82%
4.22%
5.49%
6.81%
7.88%
9.72%
7.13%
2.43%
3.27%
Manufacturing Exp.
-
2.56
3.36
1.84
1.19
1.33
0.95
0.83
0.72
0.02
0.03
% Of Sales
-
0.25%
0.42%
0.28%
0.27%
0.40%
0.31%
0.39%
0.45%
0.03%
0.08%
General & Admin Exp.
-
7.79
7.30
4.20
3.10
5.40
4.72
3.69
2.18
0.81
0.62
% Of Sales
-
0.76%
0.91%
0.64%
0.71%
1.64%
1.52%
1.73%
1.38%
1.37%
1.61%
Selling & Distn. Exp.
-
0.28
0.29
0.42
0.11
0.23
0.25
0.20
0.17
0.25
0.15
% Of Sales
-
0.03%
0.04%
0.06%
0.03%
0.07%
0.08%
0.09%
0.11%
0.42%
0.39%
Miscellaneous Exp.
-
1.26
0.89
0.95
0.86
0.30
0.26
0.32
0.33
0.14
0.15
% Of Sales
-
0.12%
0.11%
0.15%
0.20%
0.09%
0.08%
0.15%
0.21%
0.24%
0.41%
EBITDA
98.67
78.07
54.67
30.54
18.57
14.63
12.97
6.88
4.60
3.70
2.94
EBITDA Margin
8.08%
7.62%
6.80%
4.67%
4.26%
4.45%
4.17%
3.22%
2.91%
6.28%
7.62%
Other Income
6.90
4.38
2.30
1.87
1.31
1.73
1.18
0.83
0.54
0.07
0.03
Interest
9.77
8.87
10.92
9.02
7.17
7.76
6.03
3.90
2.91
1.14
1.01
Depreciation
4.87
1.52
1.36
1.36
1.26
1.03
0.72
0.76
0.61
1.65
1.43
PBT
90.94
72.07
44.68
22.02
11.45
7.57
7.39
3.05
1.62
0.98
0.52
Tax
22.57
18.25
11.23
5.59
2.92
1.85
2.22
0.96
0.41
0.26
0.18
Tax Rate
24.82%
25.32%
25.13%
25.39%
25.50%
24.44%
30.04%
31.48%
25.31%
26.53%
34.62%
PAT
68.38
53.83
33.45
16.43
8.54
5.71
5.17
2.10
1.21
0.72
0.34
PAT before Minority Interest
68.30
53.82
33.45
16.43
8.54
5.71
5.17
2.10
1.21
0.72
0.34
Minority Interest
-0.08
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
5.60%
5.25%
4.16%
2.51%
1.96%
1.74%
1.66%
0.98%
0.76%
1.22%
0.88%
PAT Growth
31.37%
60.93%
103.59%
92.39%
49.56%
10.44%
146.19%
73.55%
68.06%
111.76%
 
EPS
53.84
42.39
26.34
12.94
6.72
4.50
4.07
1.65
0.95
0.57
0.27

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 10
Mar 09
Shareholder's Funds
157.64
104.76
67.97
49.59
37.03
31.90
23.31
20.39
35.46
34.74
Share Capital
12.71
12.69
11.28
10.13
9.17
9.17
6.91
6.38
29.69
29.69
Total Reserves
144.56
91.10
55.70
37.67
27.85
22.73
15.27
12.61
5.76
5.04
Non-Current Liabilities
14.34
20.84
15.57
7.30
2.86
1.40
1.51
1.53
11.36
9.89
Secured Loans
8.96
14.58
9.76
0.44
0.18
0.30
0.50
0.67
9.94
8.54
Unsecured Loans
0.52
1.38
2.25
3.17
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
3.47
2.61
2.17
1.44
1.12
0.92
0.68
0.48
0.00
0.00
Current Liabilities
414.78
276.57
215.12
123.69
83.04
67.61
44.81
32.00
6.41
2.36
Trade Payables
382.05
219.14
160.53
79.88
42.82
27.12
5.89
7.91
4.89
1.26
Other Current Liabilities
14.12
11.71
8.08
9.52
5.41
5.86
4.13
4.86
0.81
0.60
Short Term Borrowings
18.62
45.72
46.52
34.29
34.82
34.63
34.80
19.23
0.00
0.00
Short Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.70
0.50
Total Liabilities
586.80
402.17
298.66
180.58
122.93
100.91
69.63
53.92
53.23
46.99
Net Block
5.50
6.73
6.09
6.39
3.74
2.50
2.85
3.03
13.35
12.16
Gross Block
9.31
9.06
8.83
9.26
6.54
4.27
4.03
5.60
16.93
16.02
Accumulated Depreciation
3.81
2.33
2.75
2.87
2.80
1.77
1.18
2.57
3.58
3.86
Non Current Assets
9.20
8.92
8.03
7.10
3.75
2.50
2.85
5.90
29.28
26.27
Capital Work in Progress
0.26
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.92
9.02
Non Current Investment
0.71
0.50
0.51
0.39
0.01
0.01
0.01
0.01
5.01
5.08
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.86
0.00
0.00
Other Non Current Assets
2.74
1.68
1.43
0.32
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
577.59
393.26
290.64
173.48
119.18
98.41
66.78
48.02
23.94
20.72
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
73.39
36.63
70.91
42.47
8.72
16.79
13.81
9.19
6.06
5.96
Sundry Debtors
401.69
300.99
175.68
101.90
84.00
59.61
39.54
29.46
14.51
10.24
Cash & Bank
88.10
45.86
35.45
22.94
17.44
18.73
9.13
9.25
1.78
1.94
Other Current Assets
14.42
0.00
0.00
0.00
9.02
3.27
4.31
0.11
1.59
2.59
Short Term Loans & Adv.
14.42
9.78
8.60
6.18
9.02
3.27
4.31
0.11
1.59
2.59
Net Current Assets
162.81
116.68
75.51
49.79
36.14
30.80
21.97
16.02
17.53
18.36
Total Assets
586.79
402.18
298.67
180.58
122.93
100.91
69.63
53.92
53.22
46.99

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 10
Mar 09
Cash From Operating Activity
29.25
13.13
-13.36
9.07
4.29
4.04
-12.92
4.42
4.14
-0.01
PBT
72.07
44.68
22.02
11.45
7.57
7.39
3.05
1.62
0.98
0.52
Adjustment
9.97
12.62
10.38
8.32
8.68
6.66
4.30
3.34
2.68
2.44
Changes in Working Capital
-35.72
-40.73
-42.44
-8.97
-9.92
-7.92
-19.16
0.29
0.62
-2.84
Cash after chg. in Working capital
46.32
16.57
-10.04
10.81
6.32
6.13
-11.80
5.25
4.28
0.12
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.07
-3.44
-3.32
-1.73
-2.03
-2.09
-1.12
-0.83
-0.14
-0.14
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
-0.54
-0.30
-1.17
-2.82
-0.05
-0.37
-0.58
-0.30
-4.77
-1.94
Net Fixed Assets
-0.25
-0.23
0.43
-2.72
-2.27
-0.24
1.57
6.72
12.72
Net Investments
-0.26
0.01
-0.12
-0.38
0.00
0.00
0.00
1.45
3.57
Others
-0.03
-0.08
-1.48
0.28
2.22
-0.13
-2.15
-8.47
-21.06
Cash from Financing Activity
-42.14
-5.37
13.63
-0.45
-8.21
-2.89
12.65
-1.13
0.47
3.74
Net Cash Inflow / Outflow
-13.43
7.46
-0.90
5.80
-3.97
0.78
-0.85
3.00
-0.16
1.79
Opening Cash & Equivalents
16.29
8.84
9.73
3.94
7.91
7.12
7.98
6.25
1.94
0.15
Closing Cash & Equivalent
2.86
16.29
8.84
9.73
3.94
7.91
7.12
9.25
1.78
1.94

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 10
Mar 09
Book Value (Rs.)
123.71
81.77
59.39
47.17
40.36
34.78
32.10
29.77
23.89
23.41
ROA
10.88%
9.55%
6.86%
5.63%
5.11%
6.06%
3.39%
2.26%
1.44%
0.72%
ROE
41.23%
39.18%
28.63%
20.13%
16.58%
19.12%
10.18%
4.45%
2.06%
0.98%
ROCE
44.84%
37.08%
28.25%
22.96%
21.97%
21.29%
14.01%
10.55%
4.78%
3.55%
Fixed Asset Turnover
111.53
89.93
72.27
55.17
60.86
74.94
44.42
14.05
3.58
2.41
Receivable days
125.18
108.13
77.46
77.82
79.70
58.23
58.90
50.70
76.61
96.88
Inventory Days
19.60
24.40
31.64
21.43
14.16
17.97
19.64
17.59
37.21
56.38
Payable days
-2985.09
2021.71
-1542.71
-663.53
506.79
226.33
110.75
180.82
304.14
144.43
Cash Conversion Cycle
3129.87
-1889.18
1651.81
762.78
-412.93
-150.13
-32.21
-112.53
-190.32
8.83
Total Debt/Equity
0.21
0.63
0.92
0.85
0.95
1.11
1.60
1.06
0.28
0.25
Interest Cover
9.12
5.09
3.44
2.60
1.97
2.22
1.78
1.56
1.86
1.52

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • Dynacons Systems & Solutions secures contract worth Rs 138.44 crore
    21st Apr 2025, 11:40 AM

    The project will be executed over a period of 3 years

    Read More
  • Dynacons Sys & Sol - Quarterly Results
    31st Jan 2025, 21:34 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.