Nifty

:

22147.00

Sensex

:

73088.33

151.15 (0.69%)
599.34 (0.83%)

Login

Nifty
Sensex

:
:

22147.00
73088.33

151.15 (0.69%)
599.34 (0.83%)

Dynavision Ltd.

Business Support

Rating :

75/99

BSE: 517238 | NSE: Not Listed

Watchlist

NSE BSE

353.40

19-Apr-2024

Open
High
Low
Previous Close

355.50
379.00
341.00
371.55

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

112
20.02
379.00
127.55

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

135.71
23.29
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

137.43
N/A
8.27

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
3.22
8.06

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
2.34
4.62

PAT CAGR (%)

10 Years
5 Years
3 Years

44.78
2.72
4.72

P:E (Median)

8 Years
5 Years
3 Years

14.71
15.11
15.11

P:BV (Average)

8 Years
5 Years
3 Years

4.51
5.62
5.62

EV:EBITDA (Average)

8 Years
5 Years
3 Years

8.38
10.57
10.57

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 31.18 1.93 1,515.54% 2.20 1.93 13.99% 2.11 1.91 10.47% 1.93 1.88 2.66%
Expenses 28.86 0.38 7,494.74% 0.38 0.28 35.71% 0.38 0.44 -13.64% 0.53 0.74 -28.38%
EBITDA 2.32 1.55 49.68% 1.83 1.65 10.91% 1.73 1.48 16.89% 1.40 1.14 22.81%
EBIDTM 7.45% 80.23% 82.80% 85.66% 82.07% 77.14% 72.46% 60.63%
Other Income 0.74 0.24 208.33% 0.48 0.48 0.00% 0.56 0.31 80.65% 0.20 0.18 11.11%
Interest 0.10 0.10 0.00% 0.11 0.10 10.00% 0.11 0.10 10.00% 0.10 0.09 11.11%
Depreciation 0.03 0.04 -25.00% 0.04 0.03 33.33% 0.04 0.03 33.33% 0.02 0.04 -50.00%
PBT 2.93 1.66 76.51% 2.16 2.00 8.00% 2.15 1.65 30.30% 1.48 1.19 24.37%
Tax 0.62 0.36 72.22% 0.45 0.38 18.42% 0.43 0.41 4.88% 0.39 0.31 25.81%
PAT 2.31 1.30 77.69% 1.71 1.62 5.56% 1.72 1.24 38.71% 1.09 0.88 23.86%
PATM 7.40% 67.29% 77.71% 84.06% 81.55% 65.01% 56.42% 46.99%
EPS 6.07 3.42 77.49% 4.51 4.27 5.62% 4.54 3.27 38.84% 2.87 2.32 23.71%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 2.60 1.93 34.72% 2.20 1.93 13.99% 2.11 0.00 0 1.93 0.00 0
Expenses 0.57 0.41 39.02% 0.48 0.38 26.32% 0.42 0.00 0 0.59 0.00 0
EBITDA 2.03 1.52 33.55% 1.73 1.55 11.61% 1.69 0.00 0 1.34 0.00 0
EBIDTM 78.03% 78.57% 78.30% 80.38% 79.99% 0.00% 69.36% 0.00%
Other Income 0.68 0.18 277.78% 0.41 0.48 -14.58% 0.57 0.00 0 0.14 0.00 0
Interest 0.46 0.10 360.00% 0.11 0.10 10.00% 0.11 0.00 0 0.10 0.00 0
Depreciation 0.05 0.04 25.00% 0.04 0.03 33.33% 0.04 0.00 0 0.02 0.00 0
PBT 2.19 1.56 40.38% 1.99 1.90 4.74% 2.11 0.00 0 1.36 0.00 0
Tax 0.62 0.36 72.22% 0.45 0.38 18.42% 0.43 0.00 0 0.39 0.00 0
PAT 1.57 1.20 30.83% 1.54 1.52 1.32% 1.69 0.00 0 0.97 0.00 0
PATM 60.45% 62.32% 70.00% 78.78% 79.71% 0.00% 50.36% 0.00%
EPS 4.13 3.14 31.53% 4.11 3.96 3.79% 4.41 0.00 0 2.54 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 37.42 7.71 7.51 6.11 6.48 6.58 6.51 5.33 4.65 4.32 0.00 Net Sales Growth 389.15% 2.66% 22.91% -5.71% -1.52% 1.08% 22.14% 14.62% 7.64% 0 Cost Of Goods Sold -0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 37.43 7.71 7.51 6.11 6.48 6.58 6.51 5.33 4.65 4.32 0.00 GP Margin 100.03% 100% 100% 100% 100% 100% 100% 100% 100% 100% 0 Total Expenditure 30.15 1.48 1.70 1.14 1.29 1.03 0.86 0.75 0.80 0.52 0.47 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0 Employee Cost - 0.69 0.69 0.64 0.58 0.49 0.39 0.37 0.16 0.15 0.16 % Of Sales - 8.95% 9.19% 10.47% 8.95% 7.45% 5.99% 6.94% 3.44% 3.47% 0 Manufacturing Exp. - 0.04 0.04 0.03 0.04 0.04 0.03 0.03 0.07 0.04 0.04 % Of Sales - 0.52% 0.53% 0.49% 0.62% 0.61% 0.46% 0.56% 1.51% 0.93% 0 General & Admin Exp. - 0.57 0.51 0.44 0.47 0.49 0.42 0.34 0.56 0.31 0.26 % Of Sales - 7.39% 6.79% 7.20% 7.25% 7.45% 6.45% 6.38% 12.04% 7.18% 0 Selling & Distn. Exp. - 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.01 0.00 0.00 % Of Sales - 0.13% 0.13% 0.16% 0% 0% 0% 0% 0.22% 0% 0 Miscellaneous Exp. - 0.16 0.46 0.02 0.20 0.01 0.01 0.01 0.00 0.01 0.00 % Of Sales - 2.08% 6.13% 0.33% 3.09% 0.15% 0.15% 0.19% 0% 0.23% 0 EBITDA 7.28 6.23 5.81 4.97 5.19 5.55 5.65 4.58 3.85 3.80 -0.47 EBITDA Margin 19.45% 80.80% 77.36% 81.34% 80.09% 84.35% 86.79% 85.93% 82.80% 87.96% 0 Other Income 1.98 1.07 1.24 1.28 1.07 0.79 0.46 0.15 0.00 0.00 0.61 Interest 0.42 0.38 0.35 0.31 0.29 0.26 0.24 0.21 0.00 0.00 0.00 Depreciation 0.13 0.13 0.13 0.05 0.02 0.02 0.02 0.02 0.01 0.01 0.01 PBT 8.72 6.80 6.57 5.89 5.95 6.07 5.86 4.50 3.84 3.79 0.13 Tax 1.89 1.54 1.50 1.31 1.30 1.47 1.35 0.98 0.09 0.00 0.00 Tax Rate 21.67% 22.65% 22.83% 22.24% 21.85% 24.22% 23.04% 20.08% 2.34% 0.00% 0.00% PAT 6.83 5.26 5.07 4.58 4.65 4.60 4.51 3.90 3.75 3.79 0.13 PAT before Minority Interest 6.83 5.26 5.07 4.58 4.65 4.60 4.51 3.90 3.75 3.79 0.13 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 18.25% 68.22% 67.51% 74.96% 71.76% 69.91% 69.28% 73.17% 80.65% 87.73% 0 PAT Growth 35.52% 3.75% 10.70% -1.51% 1.09% 2.00% 15.64% 4.00% -1.06% 2,815.38% EPS 17.97 13.84 13.34 12.05 12.24 12.11 11.87 10.26 9.87 9.97 0.34

Description TTM Mar 23
Net Sales - 7.71 Net Sales Growth - Cost Of Goods Sold - 0.00 Gross Profit - 7.71 GP Margin - 100% Total Expenditure - 1.67 Power & Fuel Cost - 0.00 % Of Sales - 0% Employee Cost - 0.70 % Of Sales - 9.08% Manufacturing Exp. - 0.04 % Of Sales - 0.52% General & Admin Exp. - 0.75 % Of Sales - 9.73% Selling & Distn. Exp. - 0.01 % Of Sales - 0.13% Miscellaneous Exp. - 0.17 % Of Sales - 2.20% EBITDA - 6.04 EBITDA Margin - 78.34% Other Income - 0.95 Interest - 0.38 Depreciation - 0.13 PBT - 6.48 Tax - 1.54 Tax Rate - 23.77% PAT - 4.94 PAT before Minority Interest - 4.94 Minority Interest - 0.00 PAT Margin - 64.07% PAT Growth - EPS - 13.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 11.87 6.62 1.55 -3.03 -7.68 -12.27 -16.78 -20.68 -24.43 -28.22 Share Capital 3.84 3.84 3.84 3.84 3.84 3.84 3.84 3.84 3.84 3.84 Total Reserves 8.03 2.78 -2.29 -6.87 -11.51 -16.11 -20.62 -24.52 -28.27 -32.06 Non-Current Liabilities 19.67 19.87 20.07 20.22 20.30 20.49 20.71 20.54 21.53 25.13 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.99 4.59 Long Term Provisions 0.27 0.23 0.27 0.22 0.17 0.13 0.10 0.03 0.02 0.02 Current Liabilities 9.25 1.77 1.36 1.07 0.77 0.63 0.52 1.22 3.63 4.24 Trade Payables 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Current Liabilities 7.95 0.98 0.66 0.67 0.62 0.61 0.50 1.22 3.62 4.22 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 1.29 0.79 0.69 0.40 0.15 0.02 0.02 0.00 0.02 0.01 Total Liabilities 40.79 28.26 22.98 18.26 13.39 8.85 4.45 1.08 0.73 1.15 Net Block 0.28 0.29 0.29 0.09 0.12 0.13 0.15 0.16 0.07 0.08 Gross Block 0.46 0.43 0.40 0.15 0.16 0.16 0.16 0.29 0.20 0.20 Accumulated Depreciation 0.18 0.14 0.11 0.06 0.04 0.02 0.01 0.13 0.13 0.12 Non Current Assets 19.19 9.16 11.49 13.46 0.45 4.72 4.17 0.23 0.61 0.20 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 8.85 0.00 0.00 0.02 0.02 0.02 0.02 0.00 0.00 0.00 Long Term Loans & Adv. 0.09 0.08 5.43 5.79 0.31 0.19 0.12 0.07 0.54 0.12 Other Non Current Assets 3.88 2.60 5.74 7.56 0.00 4.37 3.87 0.00 0.00 0.00 Current Assets 21.60 19.10 11.48 4.80 12.95 4.14 0.28 0.86 0.12 0.94 Current Investments 1.26 1.29 1.19 0.82 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 0.00 0.00 0.56 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash & Bank 14.09 17.80 8.76 3.57 12.23 3.93 0.01 0.02 0.12 0.94 Other Current Assets 6.25 0.00 0.95 0.41 0.71 0.21 0.27 0.83 0.00 0.00 Short Term Loans & Adv. 6.25 0.00 0.02 0.00 0.00 0.06 0.18 0.83 0.00 0.00 Net Current Assets 12.35 17.33 10.13 3.74 12.18 3.50 -0.24 -0.37 -3.51 -3.29 Total Assets 40.79 28.26 22.97 18.26 13.40 8.86 4.45 1.09 0.73 1.14

Description Mar 23
Shareholder's Funds 11.56 Share Capital 3.84 Total Reserves 7.72 Non-Current Liabilities 19.67 Secured Loans 0.00 Unsecured Loans 0.00 Long Term Provisions 0.27 Current Liabilities 2.90 Trade Payables 0.01 Other Current Liabilities 1.60 Short Term Borrowings 0.00 Short Term Provisions 1.29 Total Liabilities 34.13 Net Block 0.45 Gross Block 0.63 Accumulated Depreciation 0.18 Non Current Assets 12.00 Capital Work in Progress 0.03 Non Current Investment 0.00 Long Term Loans & Adv. 1.54 Other Non Current Assets 3.88 Current Assets 22.14 Current Investments 1.26 Inventories 0.00 Sundry Debtors 0.00 Cash & Bank 14.63 Other Current Assets 6.25 Short Term Loans & Adv. 6.25 Net Current Assets 19.24 Total Assets 34.14

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 5.38 4.75 3.24 3.94 3.71 4.26 5.29 3.39 3.38 0.02 PBT 6.80 6.57 5.89 5.95 6.07 5.86 4.88 3.84 3.79 0.13 Adjustment -1.06 -1.29 -1.40 -0.95 -0.99 -0.20 0.13 0.01 0.01 0.01 Changes in Working Capital 0.68 0.88 -0.22 0.07 -0.07 -0.11 1.36 -0.46 -0.42 -0.12 Cash after chg. in Working capital 6.42 6.16 4.26 5.07 5.01 5.55 6.36 3.39 3.38 0.02 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.04 -1.41 -1.02 -1.14 -1.29 -1.29 -1.07 0.00 0.00 0.00 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 -4.68 -5.37 -2.89 -4.40 -2.96 -4.00 -3.89 -0.10 0.00 -0.01 Net Fixed Assets -0.03 -0.03 -0.25 0.01 0.00 0.00 0.13 -0.09 0.00 -0.01 Net Investments -8.82 -0.10 -0.35 -0.82 0.00 0.00 -0.02 0.00 0.00 0.00 Others 4.17 -5.24 -2.29 -3.59 -2.96 -4.00 -4.00 -0.01 0.00 0.00 Cash from Financing Activity 0.00 0.00 0.00 0.00 0.00 -0.24 -1.41 -3.39 -3.33 -0.08 Net Cash Inflow / Outflow 0.70 -0.61 0.35 -0.46 0.75 0.02 -0.01 -0.10 0.05 -0.06 Opening Cash & Equivalents 0.05 0.67 0.32 0.78 0.03 0.01 0.02 0.12 0.07 0.13 Closing Cash & Equivalent 0.76 0.05 0.67 0.32 0.78 0.03 0.01 0.02 0.12 0.07

Description Mar 23
Cash From Operating Activity -1.16 PBT 6.48 Adjustment -0.94 Changes in Working Capital -5.67 Cash after chg. in Working capital -0.12 Interest Paid 0.00 Tax Paid -1.04 Other Direct Exp. Paid 0.00 Extra & Other Items 0.00 Cash From Investing Activity 2.40 Net Fixed Assets Net Investments Others Cash from Financing Activity 0.00 Net Cash Inflow / Outflow 1.24 Opening Cash & Equivalents 0.05 Closing Cash & Equivalent 1.30

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 30.92 17.24 4.03 -7.89 -20.00 -31.98 -43.73 -53.88 -63.66 -73.54 ROA 15.22% 19.79% 22.19% 29.36% 41.34% 67.80% 140.69% 413.78% 406.70% 11.43% ROE 56.84% 124.22% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% ROCE 77.62% 169.45% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Fixed Asset Turnover 17.27 18.04 22.12 41.91 41.41 40.97 23.63 19.04 22.02 0.00 Receivable days 0.00 0.00 33.54 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash Conversion Cycle 0.00 0.00 33.54 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.06 -0.19 -0.28 Interest Cover 18.82 19.97 19.71 21.80 24.34 25.80 23.70 0.00 0.00 1766.85

Description Mar 23
Book Value (Rs.) 30.11 ROA 14.48% ROE 42.75% ROCE 59.37% Fixed Asset Turnover 12.24 Receivable days 0.00 Inventory Days 0.00 Payable days 0.00 Cash Conversion Cycle 0.00 Total Debt/Equity 0.00 Interest Cover 17.99

Top Investors:

d b vyapar private limited

shuka consultancy services private limited

mahendra girdharilal

vijayalakshmi.s

margin trading account-corporate

Annual Reports:

News Update:

Dynavision gets nod for purchasing of land to set up solar power generating facilities
10th Apr 2024, 15:13 PM

The Board of Directors of the company in its meeting held on April 10, 2024, has approved the same
Read More
Dynavision - Quarterly Results
13th Feb 2024, 18:28 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