Nifty

:

23587.50

Sensex

:

78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Login

Nifty
Sensex

:
:

23587.50
78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Dynavision Ltd.

Business Support

Rating :

N/A

BSE: 517238 | NSE: Not Listed

Watchlist

NSE BSE

367.30

20-Dec-2024

Open
High
Low
Previous Close

391.15
391.15
366.00
391.15

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

675
2.49
457.80
199.10

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

141.04
23.20
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

146.38
N/A
6.74

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

18.06
18.06
18.06

P:BV (Average)

8 Years
5 Years
3 Years

6.24
6.24
6.24

EV:EBITDA (Average)

8 Years
5 Years
3 Years

11.45
11.45
11.45

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 3.17 2.20 44.09% 2.20 2.11 4.27% 2.19 1.93 13.47% 31.18 1.93 1,515.54%
Expenses 1.90 0.38 400.00% 0.47 0.38 23.68% 0.49 0.53 -7.55% 28.86 0.38 7,494.74%
EBITDA 1.27 1.83 -30.60% 1.73 1.73 0.00% 1.70 1.40 21.43% 2.32 1.55 49.68%
EBIDTM 40.11% 82.80% 78.72% 82.07% 77.70% 72.46% 7.45% 80.23%
Other Income 0.53 0.48 10.42% 0.80 0.56 42.86% 0.41 0.20 105.00% 0.74 0.24 208.33%
Interest 0.12 0.11 9.09% 0.12 0.11 9.09% 0.11 0.10 10.00% 0.10 0.10 0.00%
Depreciation 0.04 0.04 0.00% 0.04 0.04 0.00% 0.04 0.02 100.00% 0.03 0.04 -25.00%
PBT 1.65 2.16 -23.61% 2.38 2.15 10.70% 1.97 1.48 33.11% 2.93 1.66 76.51%
Tax 0.51 0.45 13.33% 0.41 0.43 -4.65% 0.33 0.39 -15.38% 0.62 0.36 72.22%
PAT 1.14 1.71 -33.33% 1.97 1.72 14.53% 1.64 1.09 50.46% 2.31 1.30 77.69%
PATM 36.04% 77.71% 89.43% 81.55% 74.82% 56.42% 7.40% 67.29%
EPS 3.00 4.51 -33.48% 5.19 4.54 14.32% 4.31 2.87 50.17% 6.07 3.42 77.49%

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 3.30 2.20 50.00% 3.27 2.11 54.98% 3.42 1.93 77.20% 2.60 1.93 34.72%
Expenses 1.02 0.48 112.50% 0.52 0.42 23.81% 0.54 0.59 -8.47% 0.57 0.41 39.02%
EBITDA 2.29 1.72 33.14% 2.74 1.69 62.13% 2.88 1.34 114.93% 2.03 1.52 33.55%
EBIDTM 69.22% 78.26% 84.05% 79.99% 84.26% 69.36% 78.03% 78.57%
Other Income 0.44 0.41 7.32% 0.72 0.57 26.32% 0.35 0.14 150.00% 0.68 0.18 277.78%
Interest 0.69 0.11 527.27% 0.70 0.11 536.36% 0.71 0.10 610.00% 0.46 0.10 360.00%
Depreciation 0.55 0.04 1,275.00% 0.54 0.04 1,250.00% 0.54 0.02 2,600.00% 0.05 0.04 25.00%
PBT 1.49 1.99 -25.13% 2.22 2.11 5.21% 1.98 1.36 45.59% 2.19 1.56 40.38%
Tax 0.51 0.45 13.33% 0.41 0.43 -4.65% 0.33 0.39 -15.38% 0.62 0.36 72.22%
PAT 0.98 1.54 -36.36% 1.81 1.69 7.10% 1.65 0.97 70.10% 1.57 1.20 30.83%
PATM 29.57% 69.95% 55.42% 79.71% 48.39% 50.36% 60.45% 62.32%
EPS 2.58 4.11 -37.23% 4.79 4.41 8.62% 4.34 2.54 70.87% 4.13 3.14 31.53%

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 38.74 37.69 7.71 7.51 6.11 6.48 6.58 6.51 5.33 4.65 4.32 Net Sales Growth 374.17% 388.85% 2.66% 22.91% -5.71% -1.52% 1.08% 22.14% 14.62% 7.64% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 38.74 37.69 7.71 7.51 6.11 6.48 6.58 6.51 5.33 4.65 4.32 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 31.72 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 7.02 7.58 6.23 5.81 4.97 5.19 5.55 5.65 4.58 3.85 3.80 EBITDA Margin 18.12% 20.11% 80.80% 77.36% 81.34% 80.09% 84.35% 86.79% 85.93% 82.80% 87.96% Other Income 2.48 2.19 1.07 1.24 1.28 1.07 0.79 0.46 0.15 0.00 0.00 Interest 0.45 0.42 0.38 0.35 0.31 0.29 0.26 0.24 0.21 0.00 0.00 Depreciation 0.15 0.14 0.13 0.13 0.05 0.02 0.02 0.02 0.02 0.01 0.01 PBT 8.93 9.21 6.80 6.57 5.89 5.95 6.07 5.86 4.50 3.84 3.79 Tax 1.87 1.83 1.54 1.50 1.31 1.30 1.47 1.35 0.98 0.09 0.00 Tax Rate 20.94% 19.87% 22.65% 22.83% 22.24% 21.85% 24.22% 23.04% 20.08% 2.34% 0.00% PAT 7.06 7.38 5.26 5.07 4.58 4.65 4.60 4.51 3.90 3.75 3.79 PAT before Minority Interest 7.06 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 18.22% 19.58% 68.22% 67.51% 74.96% 71.76% 69.91% 69.28% 73.17% 80.65% 87.73% PAT Growth 21.31% 40.30% 3.75% 10.70% -1.51% 1.09% 2.00% 15.64% 4.00% -1.06% EPS 18.58 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 12.59 10.34 7.71 Net Sales Growth 54.10% 34.11% Cost Of Goods Sold 0.00 0.00 0.00 Gross Profit 12.59 10.34 7.71 GP Margin 100.02% 100% 100% Total Expenditure 2.65 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 9.94 8.33 6.04 EBITDA Margin 78.95% 80.56% 78.34% Other Income 2.19 2.00 0.95 Interest 2.56 1.38 0.38 Depreciation 1.68 0.67 0.13 PBT 7.88 8.29 6.48 Tax 1.87 1.83 1.54 Tax Rate 23.73% 22.07% 23.77% PAT 6.01 6.52 4.94 PAT before Minority Interest 6.07 6.46 4.94 Minority Interest 0.06 0.06 0.00 PAT Margin 47.74% 63.06% 64.07% PAT Growth 11.30% 31.98% EPS 15.82 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