Nifty

:

25285.35

Sensex

:

82500.82

103.55 (0.41%)
328.72 (0.40%)

Login

Nifty
Sensex

:
:

25285.35
82500.82

103.55 (0.41%)
328.72 (0.40%)

Dynamic Industries Ltd.

Dyes & Pigments

Rating :

62/99

BSE: 524818 | NSE: Not Listed

Watchlist

NSE BSE

150.65

10-Oct-2025

Open
High
Low
Previous Close

152.55
157.95
150
154.00

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

2588
395726
157.95
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

45.62
24.03
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

61.65
0.66%
0.93

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.14
15.60
16.76

EBITDA CAGR (%)

10 Years
5 Years
3 Years

6.18
32.10
30.52

PAT CAGR (%)

10 Years
5 Years
3 Years

2.19
32.45
11.73

P:E (Median)

8 Years
5 Years
3 Years

11.34
15.84
16.19

P:BV (Average)

8 Years
5 Years
3 Years

0.47
0.50
0.53

EV:EBITDA (Average)

8 Years
5 Years
3 Years

12.41
16.67
17.14

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 22.28 18.06 23.37% 18.98 10.94 73.49% 14.44 8.85 63.16% 21.17 8.98 135.75%
Expenses 20.36 16.60 22.65% 17.51 10.48 67.08% 13.53 8.68 55.88% 19.81 8.87 123.34%
EBITDA 1.92 1.46 31.51% 1.47 0.47 212.77% 0.91 0.18 405.56% 1.36 0.11 1,136.36%
EBIDTM 8.62% 8.06% 7.76% 4.27% 6.33% 2.01% 6.42% 1.19%
Other Income 0.02 0.04 -50.00% 0.11 0.15 -26.67% 0.10 0.03 233.33% 0.16 0.07 128.57%
Interest 0.34 0.35 -2.86% 0.39 0.16 143.75% 0.40 0.05 700.00% 0.40 0.06 566.67%
Depreciation 0.52 0.49 6.12% 0.51 0.33 54.55% 0.52 0.28 85.71% 0.51 0.29 75.86%
PBT 1.09 0.65 67.69% 0.68 0.12 466.67% 0.10 -0.12 - 0.61 -0.17 -
Tax 0.30 0.18 66.67% 0.01 0.03 -66.67% 0.10 -0.06 - 0.17 -0.02 -
PAT 0.79 0.48 64.58% 0.67 0.09 644.44% 0.00 -0.06 - 0.45 -0.15 -
PATM 3.54% 2.63% 3.50% 0.79% -0.01% -0.63% 2.11% -1.70%
EPS 2.63 1.58 66.46% 2.22 0.29 665.52% 0.00 -0.19 - 1.49 -0.51 -

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 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 /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 76.87 72.65 36.14 45.64 53.77 35.19 56.29 65.29 58.43 46.26 36.46 Net Sales Growth 64.15% 101.02% -20.82% -15.12% 52.80% -37.48% -13.78% 11.74% 26.31% 26.88% Cost Of Goods Sold 57.60 52.80 24.61 33.78 40.88 26.81 43.78 46.03 40.12 32.02 24.89 Gross Profit 19.27 19.86 11.53 11.86 12.89 8.37 12.51 19.26 18.31 14.23 11.57 GP Margin 25.06% 27.34% 31.90% 25.99% 23.97% 23.79% 22.22% 29.50% 31.34% 30.76% 31.73% Total Expenditure 71.21 67.46 35.29 44.27 51.40 33.90 54.01 58.99 53.03 42.53 33.61 Power & Fuel Cost - 4.72 2.88 2.78 2.64 1.57 2.36 2.91 3.53 2.56 2.20 % Of Sales - 6.50% 7.97% 6.09% 4.91% 4.46% 4.19% 4.46% 6.04% 5.53% 6.03% Employee Cost - 3.65 3.24 3.25 2.93 2.46 3.38 3.34 3.17 2.77 2.43 % Of Sales - 5.02% 8.97% 7.12% 5.45% 6.99% 6.00% 5.12% 5.43% 5.99% 6.66% Manufacturing Exp. - 3.60 2.40 1.98 1.92 1.54 2.16 2.91 3.06 2.55 2.04 % Of Sales - 4.96% 6.64% 4.34% 3.57% 4.38% 3.84% 4.46% 5.24% 5.51% 5.60% General & Admin Exp. - 1.34 0.93 0.87 1.36 0.70 0.93 0.98 0.89 0.86 0.74 % Of Sales - 1.84% 2.57% 1.91% 2.53% 1.99% 1.65% 1.50% 1.52% 1.86% 2.03% Selling & Distn. Exp. - 1.16 0.87 1.11 1.12 0.64 1.06 2.01 1.94 1.32 1.04 % Of Sales - 1.60% 2.41% 2.43% 2.08% 1.82% 1.88% 3.08% 3.32% 2.85% 2.85% Miscellaneous Exp. - 0.20 0.35 0.49 0.55 0.17 0.34 0.81 0.31 0.43 1.04 % Of Sales - 0.28% 0.97% 1.07% 1.02% 0.48% 0.60% 1.24% 0.53% 0.93% 0.74% EBITDA 5.66 5.19 0.85 1.37 2.37 1.29 2.28 6.30 5.40 3.73 2.85 EBITDA Margin 7.36% 7.14% 2.35% 3.00% 4.41% 3.67% 4.05% 9.65% 9.24% 8.06% 7.82% Other Income 0.39 0.41 0.28 1.27 0.79 0.50 0.67 1.18 0.54 0.16 1.62 Interest 1.53 1.53 0.36 0.18 0.28 0.32 0.42 0.74 0.66 0.48 0.47 Depreciation 2.06 2.02 1.18 0.90 0.97 1.01 1.02 1.08 1.00 0.86 0.88 PBT 2.48 2.04 -0.41 1.56 1.91 0.44 1.51 5.66 4.28 2.55 3.13 Tax 0.58 0.46 -0.11 0.42 0.50 0.05 0.49 1.59 1.28 0.79 0.78 Tax Rate 23.39% 22.55% 26.83% 26.92% 26.18% 11.36% 32.45% 28.09% 29.91% 30.98% 37.86% PAT 1.91 1.59 -0.30 1.14 1.41 0.39 1.01 4.07 3.00 1.77 1.28 PAT before Minority Interest 1.91 1.59 -0.30 1.14 1.41 0.39 1.01 4.07 3.00 1.77 1.28 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 2.48% 2.19% -0.83% 2.50% 2.62% 1.11% 1.79% 6.23% 5.13% 3.83% 3.51% PAT Growth 430.56% - - -19.15% 261.54% -61.39% -75.18% 35.67% 69.49% 38.28% EPS 6.37 5.30 -1.00 3.80 4.70 1.30 3.37 13.57 10.00 5.90 4.27

Description TTM Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales - 58.53 46.28 36.47 69.09 104.58 Net Sales Growth - 26.47% 26.90% -47.21% -33.94% Cost Of Goods Sold - 40.12 32.02 24.89 51.50 80.01 Gross Profit - 18.41 14.26 11.57 17.58 24.57 GP Margin - 31.45% 30.81% 31.72% 25.45% 23.49% Total Expenditure - 53.07 42.55 33.62 62.52 96.52 Power & Fuel Cost - 3.53 2.56 2.20 2.87 4.78 % Of Sales - 6.03% 5.53% 6.03% 4.15% 4.57% Employee Cost - 3.17 2.77 2.43 2.18 2.07 % Of Sales - 5.42% 5.99% 6.66% 3.16% 1.98% Manufacturing Exp. - 3.03 2.56 2.04 2.49 3.98 % Of Sales - 5.18% 5.53% 5.59% 3.60% 3.81% General & Admin Exp. - 0.89 0.86 0.75 0.94 1.32 % Of Sales - 1.52% 1.86% 2.06% 1.36% 1.26% Selling & Distn. Exp. - 1.96 1.33 1.04 2.09 3.69 % Of Sales - 3.35% 2.87% 2.85% 3.03% 3.53% Miscellaneous Exp. - 0.37 0.44 0.27 0.45 0.66 % Of Sales - 0.63% 0.95% 0.74% 0.65% 0.63% EBITDA - 5.46 3.73 2.85 6.57 8.06 EBITDA Margin - 9.33% 8.06% 7.81% 9.51% 7.71% Other Income - 0.54 0.16 1.63 1.42 0.18 Interest - 0.66 0.48 0.47 1.79 1.77 Depreciation - 1.00 0.86 0.88 0.99 0.69 PBT - 4.35 2.56 3.13 5.20 5.78 Tax - 1.30 0.79 0.78 1.68 1.79 Tax Rate - 29.89% 30.86% 37.86% 42.75% 30.97% PAT - 3.05 1.77 1.28 2.25 3.99 PAT before Minority Interest - 3.05 1.77 1.28 2.25 3.99 Minority Interest - 0.00 0.00 0.00 0.00 0.00 PAT Margin - 5.21% 3.82% 3.51% 3.26% 3.82% PAT Growth - 72.32% 38.28% -43.11% -43.61% EPS - 10.17 5.90 4.27 7.50 13.30

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 48.14 46.70 47.27 46.44 45.25 45.28 44.82 41.31 38.65 36.89 Share Capital 3.03 3.03 3.03 3.03 3.03 3.03 3.03 3.03 3.03 3.03 Total Reserves 45.12 43.67 44.24 43.41 42.22 42.25 41.80 38.28 35.62 33.86 Non-Current Liabilities 12.52 11.35 1.10 0.87 1.50 1.89 2.37 3.09 0.89 1.28 Secured Loans 11.21 10.32 0.01 0.00 0.69 1.03 1.56 2.27 0.25 0.44 Unsecured Loans 0.08 0.14 0.20 0.05 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.35 0.38 0.34 0.25 0.24 0.20 0.11 0.11 0.09 0.15 Current Liabilities 20.99 15.70 13.88 18.91 10.52 11.71 15.12 23.17 14.94 9.83 Trade Payables 15.11 10.26 6.88 10.80 4.49 6.41 6.67 10.07 6.05 6.37 Other Current Liabilities 1.90 1.27 0.30 0.95 1.18 0.68 0.72 0.77 0.52 0.42 Short Term Borrowings 3.61 3.94 2.15 3.04 1.23 1.12 1.21 7.41 4.14 1.75 Short Term Provisions 0.37 0.23 4.55 4.12 3.62 3.50 6.52 4.91 4.23 1.28 Total Liabilities 81.65 73.75 62.25 66.22 57.27 58.88 62.31 67.57 54.48 48.00 Net Block 42.29 40.81 26.11 21.40 21.88 22.72 23.42 24.40 22.15 22.88 Gross Block 51.76 48.38 32.53 26.85 26.36 26.61 26.29 26.19 22.94 32.36 Accumulated Depreciation 9.47 7.57 6.42 5.45 4.48 3.90 2.87 1.79 0.79 9.48 Non Current Assets 45.27 44.60 31.53 25.94 26.88 26.28 24.76 25.76 23.37 23.09 Capital Work in Progress 0.28 0.32 2.15 0.81 0.05 0.00 0.00 0.00 0.31 0.00 Non Current Investment 1.16 2.50 2.73 3.14 4.65 3.32 1.10 1.21 0.65 0.05 Long Term Loans & Adv. 1.54 0.97 0.54 0.59 0.21 0.16 0.16 0.15 0.26 0.16 Other Non Current Assets 0.00 0.00 0.00 0.00 0.09 0.08 0.08 0.00 0.00 0.00 Current Assets 36.39 29.16 30.72 40.27 30.40 32.60 37.55 41.80 31.10 24.90 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 17.01 14.34 11.01 15.96 13.29 14.17 17.56 15.23 12.28 9.97 Sundry Debtors 14.86 9.28 9.43 14.77 11.36 12.51 11.56 18.07 12.86 9.13 Cash & Bank 0.49 0.24 1.59 3.07 0.66 0.23 1.07 0.27 0.37 2.26 Other Current Assets 4.02 0.73 1.03 0.45 5.09 5.67 7.36 8.23 5.59 3.54 Short Term Loans & Adv. 3.18 4.56 7.66 6.02 4.79 5.53 7.22 8.06 5.48 3.44 Net Current Assets 15.40 13.45 16.84 21.36 19.88 20.89 22.44 18.64 16.17 15.08 Total Assets 81.66 73.76 62.25 66.21 57.28 58.88 62.31 67.56 54.47 47.99

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 41.36 38.30 36.89 35.97 34.26 Share Capital 3.03 3.03 3.03 3.03 3.03 Total Reserves 38.33 35.27 33.86 32.94 31.23 Non-Current Liabilities 3.09 0.89 1.28 1.62 1.76 Secured Loans 2.27 0.25 0.44 0.69 0.84 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.11 0.09 0.15 0.10 0.31 Current Liabilities 23.19 15.31 9.83 12.39 50.68 Trade Payables 10.08 6.05 6.37 4.88 33.22 Other Current Liabilities 0.93 0.52 0.42 0.39 1.09 Short Term Borrowings 7.41 4.14 1.75 5.68 13.92 Short Term Provisions 4.78 4.60 1.28 1.44 2.45 Total Liabilities 67.64 54.50 48.00 49.98 86.70 Net Block 24.40 22.15 22.88 23.70 24.89 Gross Block 26.19 22.94 32.36 32.37 32.67 Accumulated Depreciation 1.79 0.79 9.48 8.68 7.78 Non Current Assets 25.71 23.32 23.05 24.07 25.29 Capital Work in Progress 0.00 0.31 0.00 0.00 0.03 Non Current Investment 1.16 0.60 0.00 0.00 0.00 Long Term Loans & Adv. 0.15 0.26 0.17 0.16 0.23 Other Non Current Assets 0.00 0.00 0.00 0.21 0.13 Current Assets 41.93 31.18 24.95 25.92 61.40 Current Investments 0.00 0.00 0.00 0.00 0.00 Inventories 15.23 12.28 9.97 12.53 23.60 Sundry Debtors 17.94 12.88 9.13 9.04 32.36 Cash & Bank 0.40 0.39 2.30 1.51 1.43 Other Current Assets 8.35 0.11 0.10 0.07 4.02 Short Term Loans & Adv. 8.18 5.51 3.45 2.78 3.62 Net Current Assets 18.74 15.87 15.12 13.53 10.73 Total Assets 67.64 54.50 48.00 49.99 86.69

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 3.03 1.27 8.19 -0.73 2.33 2.97 8.66 -1.19 -2.38 5.53 PBT 2.04 -0.41 1.56 1.91 0.44 1.51 5.66 4.28 2.55 2.06 Adjustment 3.39 1.67 0.96 0.70 0.91 1.20 1.42 1.39 1.32 1.70 Changes in Working Capital -2.13 0.08 6.15 -2.75 0.99 1.01 3.14 -5.51 -5.25 2.35 Cash after chg. in Working capital 3.30 1.33 8.66 -0.14 2.35 3.72 10.22 0.16 -1.38 6.11 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.27 -0.06 -0.47 -0.59 -0.02 -0.75 -1.57 -1.35 -0.99 -0.58 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 -2.58 -13.67 -6.35 0.59 -1.24 -2.36 0.30 -3.33 -0.98 0.08 Net Fixed Assets -3.34 -14.02 -7.02 -1.25 0.20 -0.32 -0.10 -2.94 9.11 0.01 Net Investments 1.34 0.23 0.41 1.51 -1.33 -2.22 0.11 -0.56 -0.60 0.00 Others -0.58 0.12 0.26 0.33 -0.11 0.18 0.29 0.17 -9.49 0.07 Cash from Financing Activity -0.22 11.56 -1.58 0.42 -0.83 -1.51 -8.03 4.41 1.46 -4.91 Net Cash Inflow / Outflow 0.24 -0.83 0.26 0.29 0.25 -0.91 0.93 -0.11 -1.90 0.69 Opening Cash & Equivalents 0.05 0.88 0.62 0.42 0.17 1.07 0.14 0.25 2.15 1.46 Closing Cash & Equivalent 0.28 0.05 0.88 0.70 0.42 0.17 1.07 0.14 0.25 2.15

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity -1.08 -2.39 5.54 11.69 2.27 PBT 4.35 2.56 2.06 3.93 5.78 Adjustment 1.39 1.31 1.70 2.30 2.13 Changes in Working Capital -5.45 -5.26 2.36 7.52 -4.48 Cash after chg. in Working capital 0.29 -1.39 6.12 13.76 3.43 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.37 -0.99 -0.58 -2.07 -1.16 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -3.33 -0.98 0.08 0.10 -1.25 Net Fixed Assets -2.94 9.11 0.01 0.33 Net Investments -0.56 -0.60 0.00 0.00 Others 0.17 -9.49 0.07 -0.23 Cash from Financing Activity 4.41 1.45 -4.91 -10.87 -0.69 Net Cash Inflow / Outflow 0.00 -1.92 0.70 0.93 0.33 Opening Cash & Equivalents 0.27 2.17 1.46 0.54 0.21 Closing Cash & Equivalent 0.28 0.25 2.17 1.46 0.54

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 158.97 154.20 156.08 153.33 149.42 149.50 148.01 136.41 127.61 68.17 ROA 2.04% -0.44% 1.78% 2.29% 0.68% 1.67% 6.26% 4.92% 3.45% 2.62% ROE 3.34% -0.64% 2.43% 3.08% 0.87% 2.25% 9.44% 7.51% 5.96% 6.38% ROCE 5.66% -0.09% 3.49% 4.48% 1.61% 4.01% 12.84% 10.43% 9.14% 10.26% Fixed Asset Turnover 1.45 0.89 1.54 2.02 1.33 2.13 2.49 2.40 1.77 1.18 Receivable days 60.65 94.45 96.74 88.68 123.82 78.04 82.81 95.58 82.22 86.71 Inventory Days 78.76 128.06 107.87 99.29 142.44 102.89 91.68 85.02 83.19 107.36 Payable days 87.72 127.11 95.52 68.24 74.16 54.51 50.53 52.35 53.74 66.98 Cash Conversion Cycle 51.69 95.41 109.09 119.73 192.10 126.42 123.96 128.26 111.66 127.09 Total Debt/Equity 0.34 0.32 0.05 0.08 0.06 0.06 0.07 0.25 0.12 0.12 Interest Cover 2.33 -0.14 9.49 7.72 2.37 4.60 8.62 7.46 6.33 5.41

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 136.57 126.47 68.16 64.57 58.34 ROA 5.00% 3.45% 2.62% 3.29% 4.61% ROE 7.66% 6.00% 6.38% 12.09% 22.60% ROCE 10.61% 9.20% 10.26% 19.29% 22.77% Fixed Asset Turnover 2.41 1.77 1.18 2.24 3.38 Receivable days 95.08 82.26 86.70 103.57 107.09 Inventory Days 84.88 83.14 107.34 90.37 78.08 Payable days 52.19 53.76 67.00 116.32 124.87 Cash Conversion Cycle 127.77 111.65 127.03 77.63 60.30 Total Debt/Equity 0.25 0.12 0.12 0.34 0.88 Interest Cover 7.57 6.34 5.41 3.19 4.26

Top Investors:

investor education and protection fund (iepf)

ayan shirishbhai shah

sablawaat jute industries private limited

Annual Reports:

News Update:

Dynamic Inds - Quarterly Results
6th Aug 2025, 17:27 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.

Feedback