Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 22 November, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo

Dynacons Systems & Solutions Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: November 21, 2024, 10:15 pm

Market Cap 1,621 Cr.
Current Price 1,273
High / Low1,737/593
Stock P/E25.6
Book Value 152
Dividend Yield0.04 %
ROCE44.2 %
ROE41.2 %
Face Value 10.0
PEG Ratio0.63

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Dynacons Systems & Solutions Ltd

Competitors of Dynacons Systems & Solutions Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
IDream Film Infrastructure Company Ltd 1.41 Cr. 93.899.0/85.0 2950.00 %%% 10.0
IB Infotech Enterprises Ltd 23.4 Cr. 182245/11030.7 16.80.55 %69.9 %50.5 % 10.0
Hit Kit Global Solutions Ltd 6.54 Cr. 1.411.41/0.5820.4 2.080.00 %1.92 %1.94 % 2.00
Globalspace Technologies Ltd 59.5 Cr. 17.327.0/16.2180 11.20.00 %%% 10.0
First Fintec Ltd 8.64 Cr. 8.3010.9/4.51 10.20.00 %2.41 %1.77 % 10.0
Industry Average39,977.65 Cr703.7691.08122.740.67%18.02%18.80%6.94

All Competitor Stocks of Dynacons Systems & Solutions Ltd

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales154131146139160209160246172226296220227
Expenses149125140133153197151231160208275201208
Operating Profit56666129151218211919
OPM %3%5%4%5%4%6%5%6%7%8%7%9%8%
Other Income0001000011111
Interest1123233333222
Depreciation0100010000000
Profit before tax3444496121016191718
Tax %20%29%21%21%24%30%25%25%25%25%25%27%26%
Net Profit33333659812141313
EPS in Rs2.983.093.203.293.055.724.027.195.969.5911.069.9010.29

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales525977105124158211304328436654804914
Expenses485674101120154204292313417623750843
Operating Profit4334457121519315570
OPM %7%5%4%4%3%3%3%4%4%4%5%7%8%
Other Income0000101122223
Interest112233468791110
Depreciation1111111111111
Profit before tax11111236812224562
Tax %28%29%31%33%30%25%33%34%24%24%25%25%
Net Profit1111112469163346
EPS in Rs1.740.880.981.161.541.942.744.576.679.1014.5926.3036.51
Dividend Payout %0%0%0%0%0%0%0%0%7%5%3%2%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)0.00%0.00%0.00%0.00%0.00%100.00%100.00%50.00%50.00%77.78%106.25%
Change in YoY Net Profit Growth (%)0.00%0.00%0.00%0.00%0.00%100.00%0.00%-50.00%0.00%27.78%28.47%

Dynacons Systems & Solutions Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2012-2013 to 2022-2023.

Growth

Compounded Sales Growth
10 Years:29%
5 Years:28%
3 Years:33%
TTM:24%
Compounded Profit Growth
10 Years:56%
5 Years:67%
3 Years:80%
TTM:37%
Stock Price CAGR
10 Years:56%
5 Years:117%
3 Years:107%
1 Year:97%
Return on Equity
10 Years:29%
5 Years:34%
3 Years:38%
Last Year:41%

Last Updated: Unknown

Balance Sheet

Last Updated: November 15, 2024, 12:36 am

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital666667991011131313
Reserves1010101113152227395692145180
Borrowings9141321203535374464693668
Other Liabilities545121412324988168229394291
Total Liabilities30343450536998122181299402587551
Fixed Assets45333324667637
CWIP0000000000000
Investments2200000001111
Other Assets24283146506795118174292395581513
Total Assets30343450536998122181299402587551

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +-363-44-13249-151529
Cash from Investing Activity +5-11-1-0-1-00-2-1-0-0
Cash from Financing Activity +-1-2-25-113-2-8-014-5-42
Net Cash Flow02203-1-0-46-29-14

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow4.00-6.00-11.00-9.00-17.00-15.00-28.00-23.00-22.00-25.00-33.00-14.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days77705489666869938598136143
Inventory Days382929222428231140441930
Days Payable1658251812355575100113156
Cash Conversion Cycle999475867285575050424217
Working Capital Days888167766783566054505535
ROCE %9%9%11%12%12%14%20%23%23%28%37%44%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters51.27%56.22%56.22%56.22%61.10%61.10%61.10%61.10%61.10%61.10%61.00%61.00%
FIIs0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.06%0.01%
DIIs0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.23%0.18%
Public48.73%43.78%43.78%43.78%38.91%38.90%38.91%38.90%38.90%38.90%38.72%38.80%
No. of Shareholders14,81114,77116,77319,45119,29319,05319,95619,96421,97324,40827,72332,774

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)42.4127.7815.369.336.23
Diluted EPS (Rs.)-1.3327.7013.577.296.23
Cash EPS (Rs.)43.5327.4315.779.677.35
Book Value[Excl.RevalReserv]/Share (Rs.)124.0082.5360.2748.9440.36
Book Value[Incl.RevalReserv]/Share (Rs.)124.0082.5360.2748.9440.36
Revenue From Operations / Share (Rs.)805.83633.78579.86430.21358.49
PBDIT / Share (Rs.)64.8044.8428.6519.5117.63
PBIT / Share (Rs.)63.6043.7727.4518.2716.51
PBT / Share (Rs.)56.6935.2019.5311.308.25
Net Profit / Share (Rs.)42.3326.3614.578.436.23
NP After MI And SOA / Share (Rs.)42.3426.3614.578.436.23
PBDIT Margin (%)8.047.074.944.534.91
PBIT Margin (%)7.896.904.734.244.60
PBT Margin (%)7.035.553.362.622.30
Net Profit Margin (%)5.254.152.511.951.73
NP After MI And SOA Margin (%)5.254.152.511.951.73
Return on Networth / Equity (%)34.1431.9324.1617.2115.43
Return on Capital Employeed (%)46.8344.0736.8732.3937.86
Return On Assets (%)9.168.305.494.724.64
Long Term Debt / Equity (X)0.060.150.170.120.04
Total Debt / Equity (X)0.210.620.900.820.99
Asset Turnover Ratio (%)2.072.292.732.872.97
Current Ratio (X)1.391.421.351.411.44
Quick Ratio (X)1.221.291.021.061.33
Dividend Payout Ratio (NP) (%)1.181.553.085.378.02
Dividend Payout Ratio (CP) (%)1.151.492.844.686.80
Earning Retention Ratio (%)98.8298.4596.9294.6391.98
Cash Earning Retention Ratio (%)98.8598.5197.1695.3293.20
Interest Coverage Ratio (X)9.375.243.622.802.13
Interest Coverage Ratio (Post Tax) (X)7.124.082.842.211.75
Enterprise Value (Cr.)1246.51415.21263.8793.6032.70
EV / Net Operating Revenue (X)1.220.510.400.210.09
EV / EBITDA (X)15.137.308.174.732.02
MarketCap / Net Operating Revenue (X)1.270.490.360.170.04
Retention Ratios (%)98.8198.4496.9194.6291.97
Price / BV (X)8.263.783.501.530.35
Price / Net Operating Revenue (X)1.270.490.360.170.04
EarningsYield0.040.080.060.110.43

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Dynacons Systems & Solutions Ltd as of November 22, 2024 is: 1,603.82

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of November 22, 2024, Dynacons Systems & Solutions Ltd is Undervalued by 25.99% compared to the current share price 1,273.00

Intrinsic Value of Dynacons Systems & Solutions Ltd as of November 22, 2024 is: 2,253.27

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of November 22, 2024, Dynacons Systems & Solutions Ltd is Undervalued by 77.00% compared to the current share price 1,273.00

Last 5 Year EPS CAGR: 40.49%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 20.17%, which is a positive sign.
  2. The company has higher reserves (48.46 cr) compared to borrowings (35.77 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (325.08 cr) and profit (12.69 cr) over the years.
  1. The stock has a high average Working Capital Days of 64.33, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 64.08, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Dynacons Systems & Solutions Ltd:
    1. Net Profit Margin: 5.25%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 46.83% (Industry Average ROCE: 18.02%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 34.14% (Industry Average ROE: 18.8%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 7.12
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 1.22
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 25.6 (Industry average Stock P/E: 91.08)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0.21
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Dynacons Systems & Solutions Ltd. is a Public Limited Listed company incorporated on 26/09/1995 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L72200MH1995PLC093130 and registration number is 093130. Currently Company is involved in the business activities of Computer consultancy and computer facilities management activities. Company’s Total Operating Revenue is Rs. 653.98 Cr. and Equity Capital is Rs. 11.28 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
IT Consulting & SoftwareNo. 78, Ratnajyot Industrial Estate, Irla Lane, Vile Parle (W), Mumbai Maharashtra 400056investor@dynacons.com
http://www.dynacons.com
Management
NamePosition Held
Mr. Shirish M AnjariaChairman & Managing Director
Mr. Parag J DalalExecutive Director
Mr. Dharmesh S AnjariaExecutive Director & CFO
Mr. Jitesh JainDirector
Mrs. Archana PhadkeDirector
Mr. Vijay Maganlal DoshiDirector

FAQ

What is the latest intrinsic value of Dynacons Systems & Solutions Ltd?

The latest intrinsic value of Dynacons Systems & Solutions Ltd as on 21 November 2024 is ₹1603.82, which is 25.99% higher than the current market price of ₹1,273.00.

What is the Market Cap of Dynacons Systems & Solutions Ltd?

The Market Cap of Dynacons Systems & Solutions Ltd is 1,621 Cr..

What is the current Stock Price of Dynacons Systems & Solutions Ltd as on 21 November 2024?

The current stock price of Dynacons Systems & Solutions Ltd as on 21 November 2024 is ₹1,273.

What is the High / Low of Dynacons Systems & Solutions Ltd stocks in FY 2024?

In FY 2024, the High / Low of Dynacons Systems & Solutions Ltd stocks is 1,737/593.

What is the Stock P/E of Dynacons Systems & Solutions Ltd?

The Stock P/E of Dynacons Systems & Solutions Ltd is 25.6.

What is the Book Value of Dynacons Systems & Solutions Ltd?

The Book Value of Dynacons Systems & Solutions Ltd is 152.

What is the Dividend Yield of Dynacons Systems & Solutions Ltd?

The Dividend Yield of Dynacons Systems & Solutions Ltd is 0.04 %.

What is the ROCE of Dynacons Systems & Solutions Ltd?

The ROCE of Dynacons Systems & Solutions Ltd is 44.2 %.

What is the ROE of Dynacons Systems & Solutions Ltd?

The ROE of Dynacons Systems & Solutions Ltd is 41.2 %.

What is the Face Value of Dynacons Systems & Solutions Ltd?

The Face Value of Dynacons Systems & Solutions Ltd is 10.0.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Dynacons Systems & Solutions Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE