Nifty
Sensex
:
:
17853.20
60048.47
30.25 (0.17%)
163.11 (0.27%)

IT - Software

Rating :
87/99

BSE: 532365 | NSE: DSSL

147.50
24-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  148.90
  •  153.80
  •  146.00
  •  146.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  176869
  •  267.60
  •  177.25
  •  28.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 150.12
  • 17.58
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 167.88
  • 0.34%
  • 2.84

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.27%
  • 0.84%
  • 42.68%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.21%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.72
  • 21.44
  • 15.44

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.84
  • 28.48
  • 16.29

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.03
  • 46.40
  • 39.57

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.79
  • 9.55
  • 6.04

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.65
  • 1.01
  • 1.16

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.03
  • 4.74
  • 4.30

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
146.18
58.03
151.90%
130.87
54.94
138.21%
153.83
92.23
66.79%
93.21
92.59
0.67%
Expenses
140.14
54.35
157.85%
124.78
50.60
146.60%
148.96
89.01
67.35%
89.40
88.85
0.62%
EBITDA
6.04
3.68
64.13%
6.09
4.34
40.32%
4.87
3.23
50.77%
3.81
3.74
1.87%
EBIDTM
4.13%
6.34%
4.66%
7.90%
3.17%
3.50%
4.09%
4.04%
Other Income
0.41
0.38
7.89%
0.20
0.56
-64.29%
0.33
0.33
0.00%
0.41
0.40
2.50%
Interest
1.96
2.09
-6.22%
1.45
2.35
-38.30%
1.49
1.34
11.19%
2.03
2.12
-4.25%
Depreciation
0.37
0.16
131.25%
0.52
0.35
48.57%
0.30
0.26
15.38%
0.28
0.23
21.74%
PBT
4.12
1.81
127.62%
4.33
2.21
95.93%
3.42
1.95
75.38%
1.90
1.79
6.15%
Tax
0.88
0.39
125.64%
1.34
0.53
152.83%
0.68
0.49
38.78%
0.52
0.47
10.64%
PAT
3.24
1.42
128.17%
3.00
1.68
78.57%
2.73
1.46
86.99%
1.39
1.32
5.30%
PATM
2.22%
2.45%
2.29%
3.05%
1.78%
1.58%
1.49%
1.43%
EPS
3.20
1.55
106.45%
3.27
1.83
78.69%
2.98
1.59
87.42%
1.51
1.45
4.14%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 10
Mar 09
Net Sales
524.09
328.85
310.73
213.77
158.29
58.95
38.57
Net Sales Growth
75.99%
5.83%
45.36%
35.05%
168.52%
52.84%
 
Cost Of Goods Sold
472.00
8.07
-2.98
-4.61
-2.57
-0.11
-2.95
Gross Profit
52.09
320.78
313.71
218.39
160.86
59.06
41.52
GP Margin
9.94%
97.55%
100.96%
102.16%
101.62%
100.19%
107.65%
Total Expenditure
503.28
314.22
297.76
206.89
153.69
55.25
35.63
Power & Fuel Cost
-
0.11
0.10
0.11
0.11
0.04
0.05
% Of Sales
-
0.03%
0.03%
0.05%
0.07%
0.07%
0.13%
Employee Cost
-
22.38
24.48
20.78
11.28
1.43
1.26
% Of Sales
-
6.81%
7.88%
9.72%
7.13%
2.43%
3.27%
Manufacturing Exp.
-
1.33
0.95
0.83
0.72
0.02
0.03
% Of Sales
-
0.40%
0.31%
0.39%
0.45%
0.03%
0.08%
General & Admin Exp.
-
5.40
4.72
3.69
2.18
0.81
0.62
% Of Sales
-
1.64%
1.52%
1.73%
1.38%
1.37%
1.61%
Selling & Distn. Exp.
-
0.23
0.25
0.20
0.17
0.25
0.15
% Of Sales
-
0.07%
0.08%
0.09%
0.11%
0.42%
0.39%
Miscellaneous Exp.
-
0.30
0.26
0.32
0.33
0.14
0.16
% Of Sales
-
0.09%
0.08%
0.15%
0.21%
0.24%
0.41%
EBITDA
20.81
14.63
12.97
6.88
4.60
3.70
2.94
EBITDA Margin
3.97%
4.45%
4.17%
3.22%
2.91%
6.28%
7.62%
Other Income
1.35
1.73
1.18
0.83
0.54
0.07
0.03
Interest
6.93
7.76
6.03
3.90
2.91
1.14
1.01
Depreciation
1.47
1.03
0.72
0.76
0.61
1.65
1.43
PBT
13.77
7.57
7.39
3.05
1.62
0.98
0.52
Tax
3.42
1.85
2.22
0.96
0.41
0.26
0.18
Tax Rate
24.84%
24.44%
30.04%
31.48%
25.31%
26.53%
34.62%
PAT
10.36
5.71
5.17
2.10
1.21
0.72
0.34
PAT before Minority Interest
10.36
5.71
5.17
2.10
1.21
0.72
0.34
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.98%
1.74%
1.66%
0.98%
0.76%
1.22%
0.88%
PAT Growth
76.19%
10.44%
146.19%
73.55%
68.06%
111.76%
 
EPS
10.26
5.65
5.12
2.08
1.20
0.71
0.34

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 10
Mar 09
Shareholder's Funds
37.03
31.90
23.31
20.39
35.46
34.74
Share Capital
9.17
9.17
6.91
6.38
29.69
29.69
Total Reserves
27.85
22.73
15.27
12.61
5.76
5.04
Non-Current Liabilities
2.86
1.40
1.51
1.53
11.36
9.89
Secured Loans
0.18
0.30
0.50
0.67
9.94
8.54
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1.12
0.92
0.68
0.48
0.00
0.00
Current Liabilities
83.04
67.61
44.81
32.00
6.41
2.36
Trade Payables
42.82
27.12
5.89
7.91
4.89
1.26
Other Current Liabilities
5.41
5.86
4.13
4.86
0.81
0.60
Short Term Borrowings
34.82
34.63
34.80
19.23
0.00
0.00
Short Term Provisions
0.00
0.00
0.00
0.00
0.70
0.50
Total Liabilities
122.93
100.91
69.63
53.92
53.23
46.99
Net Block
3.74
2.50
2.85
3.03
13.35
12.16
Gross Block
6.54
4.27
4.03
5.60
16.93
16.02
Accumulated Depreciation
2.80
1.77
1.18
2.57
3.58
3.86
Non Current Assets
3.75
2.50
2.85
5.90
29.28
26.27
Capital Work in Progress
0.00
0.00
0.00
0.00
10.92
9.02
Non Current Investment
0.01
0.01
0.01
0.01
5.01
5.08
Long Term Loans & Adv.
0.00
0.00
0.00
2.86
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
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
Inventories
8.72
16.79
13.81
9.19
6.06
5.96
Sundry Debtors
84.00
59.61
39.54
29.46
14.51
10.24
Cash & Bank
17.44
18.73
9.13
9.25
1.78
1.94
Other Current Assets
9.02
0.00
0.00
0.00
1.59
2.59
Short Term Loans & Adv.
9.02
3.27
4.31
0.11
1.59
2.59
Net Current Assets
36.14
30.80
21.97
16.02
17.53
18.36
Total Assets
122.93
100.91
69.63
53.92
53.22
46.99

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 10
Mar 09
Cash From Operating Activity
4.29
4.04
-12.92
4.42
4.14
-0.01
PBT
7.57
7.39
3.05
1.62
0.98
0.52
Adjustment
8.68
6.66
4.30
3.34
2.68
2.44
Changes in Working Capital
-9.92
-7.92
-19.16
0.29
0.62
-2.84
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-0.05
-0.37
-0.58
-0.30
-4.77
-1.94
Net Fixed Assets
-2.27
-0.24
1.57
6.72
12.72
Net Investments
0.00
0.00
0.00
1.45
3.57
Others
2.22
-0.13
-2.15
-8.47
-21.06
Cash from Financing Activity
-8.21
-2.89
12.65
-1.13
0.47
3.74
Net Cash Inflow / Outflow
-3.97
0.78
-0.85
3.00
-0.16
1.79
Opening Cash & Equivalents
7.91
7.12
7.98
6.25
1.94
0.15
Closing Cash & Equivalent
3.94
7.91
7.12
9.25
1.78
1.94

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 10
Mar 09
Book Value (Rs.)
40.36
34.78
32.10
29.77
23.89
23.41
ROA
5.11%
6.06%
3.39%
2.26%
1.44%
0.72%
ROE
16.58%
19.12%
10.18%
4.45%
2.06%
0.98%
ROCE
21.97%
21.29%
14.01%
10.55%
4.78%
3.55%
Fixed Asset Turnover
60.86
74.94
44.42
14.05
3.58
2.41
Receivable days
79.70
58.23
58.90
50.70
76.61
96.88
Inventory Days
14.16
17.97
19.64
17.59
37.21
56.38
Payable days
506.79
226.33
110.75
180.82
304.14
144.43
Cash Conversion Cycle
-412.93
-150.13
-32.21
-112.53
-190.32
8.83
Total Debt/Equity
0.95
1.11
1.60
1.06
0.28
0.25
Interest Cover
1.97
2.22
1.78
1.56
1.86
1.52

News Update:


  • Dynacons Systems wins e-Governance contract worth Rs 746 lakh
    15th Sep 2021, 09:30 AM

    The automatic Rainfall data collection from all the Weather Stations across Mumbai city & integration with Command & Control System

    Read More
  • Dynacons Systems & Solutions wins ‘ChannelWorld Premier Hall of Fame 2021’ award
    22nd Jul 2021, 09:25 AM

    The company was also named as a Premier Honoree 2021 as part of the Premier 100 awards

    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.