Nifty

:

22795.90

Sensex

:

75311.06

-117.25 (-0.51%)
-424.90 (-0.56%)

Login

Nifty
Sensex

:
:

22795.90
75311.06

-117.25 (-0.51%)
-424.90 (-0.56%)

Dynavision Ltd.

Business Support

Rating :

N/A

BSE: 517238 | NSE: Not Listed

Watchlist

NSE BSE

349.00

06-Feb-2025

Open
High
Low
Previous Close

355.05
355.05
349.00
355.05

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

53
0.19
457.80
251.65

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

109.75
19.79
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

115.08
N/A
5.00

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

24.19
42.21
71.21

EBITDA CAGR (%)

10 Years
5 Years
3 Years

7.15
7.87
5.46

PAT CAGR (%)

10 Years
5 Years
3 Years

6.89
9.68
13.33

P:E (Median)

8 Years
5 Years
3 Years

18.45
18.45
18.45

P:BV (Average)

8 Years
5 Years
3 Years

6.26
6.26
6.26

EV:EBITDA (Average)

8 Years
5 Years
3 Years

11.46
11.46
11.46

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 2.21 31.18 -92.91% 3.17 2.20 44.09% 2.20 2.11 4.27% 2.19 1.93 13.47%
Expenses 0.73 28.86 -97.47% 1.90 0.38 400.00% 0.47 0.38 23.68% 0.49 0.53 -7.55%
EBITDA 1.48 2.32 -36.21% 1.27 1.83 -30.60% 1.73 1.73 0.00% 1.70 1.40 21.43%
EBIDTM 67.12% 7.45% 40.11% 82.80% 78.72% 82.07% 77.70% 72.46%
Other Income 0.39 0.74 -47.30% 0.53 0.48 10.42% 0.80 0.56 42.86% 0.41 0.20 105.00%
Interest 0.12 0.10 20.00% 0.12 0.11 9.09% 0.12 0.11 9.09% 0.11 0.10 10.00%
Depreciation 0.04 0.03 33.33% 0.04 0.04 0.00% 0.04 0.04 0.00% 0.04 0.02 100.00%
PBT 1.72 2.93 -41.30% 1.65 2.16 -23.61% 2.38 2.15 10.70% 1.97 1.48 33.11%
Tax 0.40 0.62 -35.48% 0.51 0.45 13.33% 0.41 0.43 -4.65% 0.33 0.39 -15.38%
PAT 1.32 2.31 -42.86% 1.14 1.71 -33.33% 1.97 1.72 14.53% 1.64 1.09 50.46%
PATM 59.91% 7.40% 36.04% 77.71% 89.43% 81.55% 74.82% 56.42%
EPS 3.48 6.07 -42.67% 3.00 4.51 -33.48% 5.19 4.54 14.32% 4.31 2.87 50.17%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 3.17 2.60 21.92% 3.30 2.20 50.00% 3.27 2.11 54.98% 3.42 1.93 77.20%
Expenses 0.79 0.57 38.60% 1.02 0.48 112.50% 0.52 0.42 23.81% 0.54 0.59 -8.47%
EBITDA 2.38 2.03 17.24% 2.29 1.72 33.14% 2.74 1.69 62.13% 2.88 1.34 114.93%
EBIDTM 74.97% 78.03% 69.22% 78.26% 84.05% 79.99% 84.26% 69.36%
Other Income 0.29 0.68 -57.35% 0.44 0.41 7.32% 0.72 0.57 26.32% 0.35 0.14 150.00%
Interest 0.66 0.46 43.48% 0.69 0.11 527.27% 0.70 0.11 536.36% 0.71 0.10 610.00%
Depreciation 0.56 0.05 1,020.00% 0.55 0.04 1,275.00% 0.54 0.04 1,250.00% 0.54 0.02 2,600.00%
PBT 1.44 2.19 -34.25% 1.49 1.99 -25.13% 2.22 2.11 5.21% 1.98 1.36 45.59%
Tax 0.40 0.62 -35.48% 0.51 0.45 13.33% 0.41 0.43 -4.65% 0.33 0.39 -15.38%
PAT 1.04 1.57 -33.76% 0.98 1.54 -36.36% 1.81 1.69 7.10% 1.65 0.97 70.10%
PATM 32.77% 60.45% 29.57% 69.95% 55.42% 79.71% 48.39% 50.36%
EPS 2.74 4.13 -33.66% 2.58 4.11 -37.23% 4.79 4.41 8.62% 4.34 2.54 70.87%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 9.77 37.69 7.71 7.51 6.11 6.48 6.58 6.51 5.33 4.65 4.32 Net Sales Growth -73.89% 388.85% 2.66% 22.91% -5.71% -1.52% 1.08% 22.14% 14.62% 7.64% 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 9.76 37.69 7.71 7.51 6.11 6.48 6.58 6.51 5.33 4.65 4.32 GP Margin 99.93% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 3.59 30.11 1.48 1.70 1.14 1.29 1.03 0.86 0.75 0.80 0.52 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 - 0.86 0.69 0.69 0.64 0.58 0.49 0.39 0.37 0.16 0.15 % Of Sales - 2.28% 8.95% 9.19% 10.47% 8.95% 7.45% 5.99% 6.94% 3.44% 3.47% Manufacturing Exp. - 28.46 0.04 0.04 0.03 0.04 0.04 0.03 0.03 0.07 0.04 % Of Sales - 75.51% 0.52% 0.53% 0.49% 0.62% 0.61% 0.46% 0.56% 1.51% 0.93% General & Admin Exp. - 0.61 0.57 0.51 0.44 0.47 0.49 0.42 0.34 0.56 0.31 % Of Sales - 1.62% 7.39% 6.79% 7.20% 7.25% 7.45% 6.45% 6.38% 12.04% 7.18% Selling & Distn. Exp. - 0.01 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.01 0.00 % Of Sales - 0.03% 0.13% 0.13% 0.16% 0% 0% 0% 0% 0.22% 0% Miscellaneous Exp. - 0.18 0.16 0.46 0.02 0.20 0.01 0.01 0.01 0.00 0.00 % Of Sales - 0.48% 2.08% 6.13% 0.33% 3.09% 0.15% 0.15% 0.19% 0% 0.23% EBITDA 6.18 7.58 6.23 5.81 4.97 5.19 5.55 5.65 4.58 3.85 3.80 EBITDA Margin 63.25% 20.11% 80.80% 77.36% 81.34% 80.09% 84.35% 86.79% 85.93% 82.80% 87.96% Other Income 2.13 2.19 1.07 1.24 1.28 1.07 0.79 0.46 0.15 0.00 0.00 Interest 0.47 0.42 0.38 0.35 0.31 0.29 0.26 0.24 0.21 0.00 0.00 Depreciation 0.16 0.14 0.13 0.13 0.05 0.02 0.02 0.02 0.02 0.01 0.01 PBT 7.72 9.21 6.80 6.57 5.89 5.95 6.07 5.86 4.50 3.84 3.79 Tax 1.65 1.83 1.54 1.50 1.31 1.30 1.47 1.35 0.98 0.09 0.00 Tax Rate 21.37% 19.87% 22.65% 22.83% 22.24% 21.85% 24.22% 23.04% 20.08% 2.34% 0.00% PAT 6.07 7.38 5.26 5.07 4.58 4.65 4.60 4.51 3.90 3.75 3.79 PAT before Minority Interest 6.07 7.38 5.26 5.07 4.58 4.65 4.60 4.51 3.90 3.75 3.79 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 62.13% 19.58% 68.22% 67.51% 74.96% 71.76% 69.91% 69.28% 73.17% 80.65% 87.73% PAT Growth -11.13% 40.30% 3.75% 10.70% -1.51% 1.09% 2.00% 15.64% 4.00% -1.06% EPS 15.97 19.42 13.84 13.34 12.05 12.24 12.11 11.87 10.26 9.87 9.97

Description TTM Mar 24 Mar 23
Net Sales 13.16 10.34 7.71 Net Sales Growth 48.87% 34.11% Cost Of Goods Sold 0.00 0.00 0.00 Gross Profit 13.16 10.34 7.71 GP Margin 99.97% 100% 100% Total Expenditure 2.87 2.01 1.67 Power & Fuel Cost - 0.00 0.00 % Of Sales - 0% 0% Employee Cost - 0.92 0.70 % Of Sales - 8.90% 9.08% Manufacturing Exp. - 0.04 0.04 % Of Sales - 0.39% 0.52% General & Admin Exp. - 0.86 0.75 % Of Sales - 8.32% 9.73% Selling & Distn. Exp. - 0.01 0.01 % Of Sales - 0.10% 0.13% Miscellaneous Exp. - 0.18 0.17 % Of Sales - 1.74% 2.20% EBITDA 10.29 8.33 6.04 EBITDA Margin 78.19% 80.56% 78.34% Other Income 1.80 2.00 0.95 Interest 2.76 1.38 0.38 Depreciation 2.19 0.67 0.13 PBT 7.13 8.29 6.48 Tax 1.65 1.83 1.54 Tax Rate 23.14% 22.07% 23.77% PAT 5.48 6.52 4.94 PAT before Minority Interest 5.54 6.46 4.94 Minority Interest 0.06 0.06 0.00 PAT Margin 41.64% 63.06% 64.07% PAT Growth -5.03% 31.98% EPS 14.42 17.16 13.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 19.25 11.87 6.62 1.55 -3.03 -7.68 -12.27 -16.78 -20.68 -24.43 Share Capital 3.84 3.84 3.84 3.84 3.84 3.84 3.84 3.84 3.84 3.84 Total Reserves 15.41 8.03 2.78 -2.29 -6.87 -11.51 -16.11 -20.62 -24.52 -28.27 Non-Current Liabilities 21.18 19.67 19.87 20.07 20.22 20.30 20.49 20.71 20.54 21.53 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 0.00 0.99 Long Term Provisions 0.32 0.27 0.23 0.27 0.22 0.17 0.13 0.10 0.03 0.02 Current Liabilities 3.40 9.23 1.77 1.36 1.07 0.77 0.63 0.52 1.22 3.63 Trade Payables 0.51 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Current Liabilities 1.41 7.93 0.98 0.66 0.67 0.62 0.61 0.50 1.22 3.62 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 1.49 1.29 0.79 0.69 0.40 0.15 0.02 0.02 0.00 0.02 Total Liabilities 43.83 40.77 28.26 22.98 18.26 13.39 8.85 4.45 1.08 0.73 Net Block 0.25 0.28 0.29 0.29 0.09 0.12 0.13 0.15 0.16 0.07 Gross Block 0.48 0.46 0.43 0.40 0.15 0.16 0.16 0.16 0.29 0.20 Accumulated Depreciation 0.24 0.18 0.14 0.11 0.06 0.04 0.02 0.01 0.13 0.13 Non Current Assets 21.31 19.16 9.16 11.49 13.46 0.45 4.72 4.17 0.23 0.61 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 11.17 8.85 0.00 0.00 0.02 0.02 0.02 0.02 0.00 0.00 Long Term Loans & Adv. 0.21 0.05 0.08 5.43 5.79 0.31 0.19 0.12 0.07 0.54 Other Non Current Assets 3.50 3.88 2.60 5.74 7.56 0.00 4.37 3.87 0.00 0.00 Current Assets 22.53 21.62 19.10 11.48 4.80 12.95 4.14 0.28 0.86 0.12 Current Investments 1.65 1.26 1.29 1.19 0.82 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 0.83 0.00 0.00 0.56 0.00 0.00 0.00 0.00 0.00 0.00 Cash & Bank 19.01 13.72 17.80 8.76 3.57 12.23 3.93 0.01 0.02 0.12 Other Current Assets 1.04 0.38 0.00 0.95 0.41 0.71 0.21 0.27 0.83 0.00 Short Term Loans & Adv. 0.13 6.26 0.00 0.02 0.00 0.00 0.06 0.18 0.83 0.00 Net Current Assets 19.12 12.39 17.33 10.13 3.74 12.18 3.50 -0.24 -0.37 -3.51 Total Assets 43.84 40.78 28.26 22.97 18.26 13.40 8.86 4.45 1.09 0.73

Description Mar 24 Mar 23
Shareholder's Funds 18.08 11.56 Share Capital 3.84 3.84 Total Reserves 14.24 7.72 Non-Current Liabilities 43.79 19.67 Secured Loans 24.26 0.00 Unsecured Loans 0.00 0.00 Long Term Provisions 0.32 0.27 Current Liabilities 3.19 2.88 Trade Payables 0.51 0.01 Other Current Liabilities 1.19 1.58 Short Term Borrowings 0.00 0.00 Short Term Provisions 1.49 1.29 Total Liabilities 68.15 34.11 Net Block 33.36 0.45 Gross Block 34.12 0.63 Accumulated Depreciation 0.76 0.18 Non Current Assets 45.13 12.00 Capital Work in Progress 0.00 0.03 Non Current Investment 0.00 0.00 Long Term Loans & Adv. 0.82 1.50 Other Non Current Assets 4.78 3.92 Current Assets 23.02 22.12 Current Investments 1.65 1.26 Inventories 0.00 0.00 Sundry Debtors 0.00 0.00 Cash & Bank 19.78 14.26 Other Current Assets 1.57 0.34 Short Term Loans & Adv. 0.16 6.26 Net Current Assets 19.83 19.24 Total Assets 68.15 34.12

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 6.57 5.38 4.75 3.24 3.94 3.71 4.26 5.29 3.39 3.38 PBT 9.21 6.80 6.57 5.89 5.95 6.07 5.86 4.88 3.84 3.79 Adjustment -2.21 -1.06 -1.29 -1.40 -0.95 -0.99 -0.20 0.13 0.01 0.01 Changes in Working Capital 1.21 0.68 0.88 -0.22 0.07 -0.07 -0.11 1.36 -0.46 -0.42 Cash after chg. in Working capital 8.21 6.42 6.16 4.26 5.07 5.01 5.55 6.36 3.39 3.38 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.64 -1.04 -1.41 -1.02 -1.14 -1.29 -1.29 -1.07 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 -6.76 -4.68 -5.37 -2.89 -4.40 -2.96 -4.00 -3.89 -0.10 0.00 Net Fixed Assets -0.02 -0.03 -0.03 -0.25 0.01 0.00 0.00 0.13 -0.09 0.00 Net Investments -2.71 -8.82 -0.10 -0.35 -0.82 0.00 0.00 -0.02 0.00 0.00 Others -4.03 4.17 -5.24 -2.29 -3.59 -2.96 -4.00 -4.00 -0.01 0.00 Cash from Financing Activity 0.00 0.00 0.00 0.00 0.00 0.00 -0.24 -1.41 -3.39 -3.33 Net Cash Inflow / Outflow -0.19 0.70 -0.61 0.35 -0.46 0.75 0.02 -0.01 -0.10 0.05 Opening Cash & Equivalents 0.76 0.05 0.67 0.32 0.78 0.03 0.01 0.02 0.12 0.07 Closing Cash & Equivalent 0.57 0.76 0.05 0.67 0.32 0.78 0.03 0.01 0.02 0.12

Description Mar 24 Mar 23
Cash From Operating Activity 11.24 -1.16 PBT 8.29 6.48 Adjustment -0.54 -0.94 Changes in Working Capital 5.17 -5.67 Cash after chg. in Working capital 12.91 -0.12 Interest Paid 0.00 0.00 Tax Paid -1.67 -1.04 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -37.64 2.40 Net Fixed Assets -0.02 Net Investments -2.71 Others -34.91 Cash from Financing Activity 26.45 0.00 Net Cash Inflow / Outflow 0.05 1.24 Opening Cash & Equivalents 1.30 0.05 Closing Cash & Equivalent 1.34 1.30

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 50.14 30.92 17.24 4.03 -7.89 -20.00 -31.98 -43.73 -53.88 -63.66 ROA 17.45% 15.23% 19.79% 22.19% 29.36% 41.34% 67.80% 140.69% 413.78% 406.70% ROE 47.42% 56.84% 124.22% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% ROCE 61.87% 77.62% 169.45% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Fixed Asset Turnover 79.83 17.27 18.04 22.12 41.91 41.41 40.97 23.63 19.04 22.02 Receivable days 8.03 0.00 0.00 33.54 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 8.03 0.00 0.00 33.54 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 0.00 -0.06 -0.19 Interest Cover 23.01 18.82 19.97 19.71 21.80 24.34 25.80 23.70 0.00 0.00

Description Mar 24 Mar 23
Book Value (Rs.) 47.09 30.11 ROA 12.63% 14.49% ROE 43.56% 42.75% ROCE 35.86% 59.37% Fixed Asset Turnover 0.60 12.24 Receivable days 0.15 0.00 Inventory Days 0.00 0.00 Payable days 0.00 0.00 Cash Conversion Cycle 0.15 0.00 Total Debt/Equity 1.34 0.00 Interest Cover 7.01 17.99

Top Investors:

vijayalakshmi.s

mahendra girdharilal

Annual Reports:

News Update:

No Latest News!

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