Nifty
Sensex
:
:
17698.15
59462.78
39.15 (0.22%)
130.18 (0.22%)

IT - Software

Rating :
70/99

BSE: 532365 | NSE: DSSL

277.95
12-Aug-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 289.35
  • 290.00
  • 277.95
  • 292.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  19486
  •  54.34
  •  456.70
  •  116.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 311.16
  • 18.94
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 328.36
  • 0.18%
  • 4.58

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.22%
  • 0.71%
  • 38.33%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.74%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.71
  • 22.46
  • 11.95

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.38
  • 32.19
  • 7.44

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.51
  • 47.82
  • 18.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.82
  • 9.72
  • 9.31

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.10
  • 1.70
  • 2.07

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.12
  • 5.72
  • 5.80

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
209.22
130.87
59.87%
159.51
153.83
3.69%
139.06
93.21
49.19%
146.18
58.03
151.90%
Expenses
197.32
124.78
58.13%
153.42
148.96
2.99%
132.65
89.40
48.38%
140.14
54.35
157.85%
EBITDA
11.90
6.09
95.40%
6.09
4.87
25.05%
6.41
3.81
68.24%
6.04
3.68
64.13%
EBIDTM
5.69%
4.66%
3.82%
3.17%
4.61%
4.09%
4.13%
6.34%
Other Income
0.35
0.20
75.00%
0.42
0.33
27.27%
0.70
0.41
70.73%
0.41
0.38
7.89%
Interest
2.56
1.45
76.55%
1.85
1.49
24.16%
2.57
2.03
26.60%
1.96
2.09
-6.22%
Depreciation
0.52
0.52
0.00%
0.17
0.30
-43.33%
0.30
0.28
7.14%
0.37
0.16
131.25%
PBT
9.17
4.33
111.78%
4.50
3.41
31.96%
4.24
1.90
123.16%
4.12
1.81
127.62%
Tax
2.74
1.34
104.48%
1.06
0.68
55.88%
0.91
0.52
75.00%
0.88
0.39
125.64%
PAT
6.42
3.00
114.00%
3.44
2.73
26.01%
3.33
1.39
139.57%
3.24
1.42
128.17%
PATM
3.07%
2.29%
2.16%
1.78%
2.39%
1.49%
2.22%
2.45%
EPS
5.70
2.96
92.57%
3.05
2.98
2.35%
3.28
1.51
117.22%
3.20
1.55
106.45%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 10
Mar 09
Net Sales
653.97
435.94
328.85
310.73
213.77
158.29
58.95
38.57
Net Sales Growth
50.01%
32.56%
5.83%
45.36%
35.05%
168.52%
52.84%
 
Cost Of Goods Sold
588.37
-33.75
8.07
-2.98
-4.61
-2.57
-0.11
-2.95
Gross Profit
65.60
469.68
320.78
313.71
218.39
160.86
59.06
41.52
GP Margin
10.03%
107.74%
97.55%
100.96%
102.16%
101.62%
100.19%
107.65%
Total Expenditure
623.53
417.37
314.22
297.76
206.89
153.69
55.25
35.63
Power & Fuel Cost
-
0.06
0.11
0.10
0.11
0.11
0.04
0.05
% Of Sales
-
0.01%
0.03%
0.03%
0.05%
0.07%
0.07%
0.13%
Employee Cost
-
23.94
22.38
24.48
20.78
11.28
1.43
1.26
% Of Sales
-
5.49%
6.81%
7.88%
9.72%
7.13%
2.43%
3.27%
Manufacturing Exp.
-
1.19
1.33
0.95
0.83
0.72
0.02
0.03
% Of Sales
-
0.27%
0.40%
0.31%
0.39%
0.45%
0.03%
0.08%
General & Admin Exp.
-
3.10
5.40
4.72
3.69
2.18
0.81
0.62
% Of Sales
-
0.71%
1.64%
1.52%
1.73%
1.38%
1.37%
1.61%
Selling & Distn. Exp.
-
0.11
0.23
0.25
0.20
0.17
0.25
0.15
% Of Sales
-
0.03%
0.07%
0.08%
0.09%
0.11%
0.42%
0.39%
Miscellaneous Exp.
-
0.86
0.30
0.26
0.32
0.33
0.14
0.16
% Of Sales
-
0.20%
0.09%
0.08%
0.15%
0.21%
0.24%
0.41%
EBITDA
30.44
18.57
14.63
12.97
6.88
4.60
3.70
2.94
EBITDA Margin
4.65%
4.26%
4.45%
4.17%
3.22%
2.91%
6.28%
7.62%
Other Income
1.88
1.31
1.73
1.18
0.83
0.54
0.07
0.03
Interest
8.94
7.17
7.76
6.03
3.90
2.91
1.14
1.01
Depreciation
1.36
1.26
1.03
0.72
0.76
0.61
1.65
1.43
PBT
22.03
11.45
7.57
7.39
3.05
1.62
0.98
0.52
Tax
5.59
2.92
1.85
2.22
0.96
0.41
0.26
0.18
Tax Rate
25.37%
25.50%
24.44%
30.04%
31.48%
25.31%
26.53%
34.62%
PAT
16.43
8.54
5.71
5.17
2.10
1.21
0.72
0.34
PAT before Minority Interest
16.43
8.54
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
0.00
PAT Margin
2.51%
1.96%
1.74%
1.66%
0.98%
0.76%
1.22%
0.88%
PAT Growth
92.39%
49.56%
10.44%
146.19%
73.55%
68.06%
111.76%
 
EPS
14.54
7.56
5.05
4.58
1.86
1.07
0.64
0.30

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 10
Mar 09
Shareholder's Funds
49.59
37.03
31.90
23.31
20.39
35.46
34.74
Share Capital
10.13
9.17
9.17
6.91
6.38
29.69
29.69
Total Reserves
37.67
27.85
22.73
15.27
12.61
5.76
5.04
Non-Current Liabilities
7.30
2.86
1.40
1.51
1.53
11.36
9.89
Secured Loans
0.44
0.18
0.30
0.50
0.67
9.94
8.54
Unsecured Loans
3.17
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1.44
1.12
0.92
0.68
0.48
0.00
0.00
Current Liabilities
123.69
83.04
67.61
44.81
32.00
6.41
2.36
Trade Payables
79.88
42.82
27.12
5.89
7.91
4.89
1.26
Other Current Liabilities
9.52
5.41
5.86
4.13
4.86
0.81
0.60
Short Term Borrowings
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
0.70
0.50
Total Liabilities
180.58
122.93
100.91
69.63
53.92
53.23
46.99
Net Block
6.39
3.74
2.50
2.85
3.03
13.35
12.16
Gross Block
9.26
6.54
4.27
4.03
5.60
16.93
16.02
Accumulated Depreciation
2.87
2.80
1.77
1.18
2.57
3.58
3.86
Non Current Assets
6.78
3.75
2.50
2.85
5.90
29.28
26.27
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
10.92
9.02
Non Current Investment
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
2.86
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
173.80
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
Inventories
42.47
8.72
16.79
13.81
9.19
6.06
5.96
Sundry Debtors
101.90
84.00
59.61
39.54
29.46
14.51
10.24
Cash & Bank
23.26
17.44
18.73
9.13
9.25
1.78
1.94
Other Current Assets
6.18
0.00
0.00
0.00
0.11
1.59
2.59
Short Term Loans & Adv.
6.18
9.02
3.27
4.31
0.11
1.59
2.59
Net Current Assets
50.11
36.14
30.80
21.97
16.02
17.53
18.36
Total Assets
180.58
122.93
100.91
69.63
53.92
53.22
46.99

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 10
Mar 09
Cash From Operating Activity
9.07
4.29
4.04
-12.92
4.42
4.14
-0.01
PBT
11.45
7.57
7.39
3.05
1.62
0.98
0.52
Adjustment
8.32
8.68
6.66
4.30
3.34
2.68
2.44
Changes in Working Capital
-8.97
-9.92
-7.92
-19.16
0.29
0.62
-2.84
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-2.82
-0.05
-0.37
-0.58
-0.30
-4.77
-1.94
Net Fixed Assets
-2.72
-2.27
-0.24
1.57
6.72
12.72
Net Investments
-0.38
0.00
0.00
0.00
1.45
3.57
Others
0.28
2.22
-0.13
-2.15
-8.47
-21.06
Cash from Financing Activity
-0.45
-8.21
-2.89
12.65
-1.13
0.47
3.74
Net Cash Inflow / Outflow
5.80
-3.97
0.78
-0.85
3.00
-0.16
1.79
Opening Cash & Equivalents
3.94
7.91
7.12
7.98
6.25
1.94
0.15
Closing Cash & Equivalent
9.73
3.94
7.91
7.12
9.25
1.78
1.94

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 10
Mar 09
Book Value (Rs.)
47.17
40.36
34.78
32.10
29.77
23.89
23.41
ROA
5.63%
5.11%
6.06%
3.39%
2.26%
1.44%
0.72%
ROE
20.13%
16.58%
19.12%
10.18%
4.45%
2.06%
0.98%
ROCE
22.96%
21.97%
21.29%
14.01%
10.55%
4.78%
3.55%
Fixed Asset Turnover
55.17
60.86
74.94
44.42
14.05
3.58
2.41
Receivable days
77.82
79.70
58.23
58.90
50.70
76.61
96.88
Inventory Days
21.43
14.16
17.97
19.64
17.59
37.21
56.38
Payable days
-663.53
506.79
226.33
110.75
180.82
304.14
144.43
Cash Conversion Cycle
762.78
-412.93
-150.13
-32.21
-112.53
-190.32
8.83
Total Debt/Equity
0.85
0.95
1.11
1.60
1.06
0.28
0.25
Interest Cover
2.60
1.97
2.22
1.78
1.56
1.86
1.52

News Update:


  • Dynacons recognized in Financial Times Asia-Pacific High-Growth Companies 2022 List
    2nd Jun 2022, 11:57 AM

    The company has been ranked for the third time alongside major technology players

    Read More
  • Dynacons Systems ranked 97th in Economic Times India’s Growth Champions 2022 list
    19th May 2022, 16:38 PM

    This one-of-a-kind ranking underlines the gold standard for Growth and Excellence in India Inc

    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.