Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 2:51 am
Author: Getaka|Social: XLinkedIn

Dynacons Systems & Solutions Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹837.04Fairly Valued by 3.12%vs CMP ₹864.00

P/E (13.1) × ROE (37.3%) × BV (₹214.00) × DY (0.06%)

₹766.40Overvalued by 11.30%vs CMP ₹864.00
MoS: -12.7% (Negative)Confidence: 53/100 (Moderate)Models: 2 Under, 1 Fair, 6 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹1,131.5123%Under (+31%)
Graham NumberEarnings₹563.1317%Over (-34.8%)
Earnings PowerEarnings₹213.3211%Over (-75.3%)
DCFCash Flow₹1,480.7111%Under (+71.4%)
Net Asset ValueAssets₹214.237%Over (-75.2%)
EV/EBITDAEnterprise₹535.199%Over (-38.1%)
Earnings YieldEarnings₹658.607%Over (-23.8%)
ROCE CapitalReturns₹946.819%Fair (+9.6%)
Revenue MultipleRevenue₹497.136%Over (-42.5%)
Consensus (9 models)₹766.40100%Overvalued
Key Drivers: EPS CAGR 35.2% lifts DCF — verify sustainability. | Wide model spread (₹213–₹1,481) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 35.2%

*Investments are subject to market risks

Investment Snapshot

76
Dynacons Systems & Solutions Ltd scores 76/100 (Strong)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health80/100 · Strong
ROCE 39.2% ExcellentROE 37.3% ExcellentD/E 0.82 ModerateInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money60/100 · Moderate
FII holding up 0.18% (6mo) Slight increasePromoter holding at 61.0% Stable
Earnings Quality60/100 · Moderate
OPM stable around 8% SteadyWorking capital: 19 days (improving) Efficient
Quarterly Momentum80/100 · Strong
Revenue (4Q): +16% YoY GrowingProfit (4Q): +25% YoY Strong
Industry Rank100/100 · Strong
P/E 13.1 vs industry 98.1 Cheaper than peersROCE 39.2% vs industry 14.9% Above peersROE 37.3% vs industry 21.0% Above peers3Y sales CAGR: 25% High growth

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 2:51 am

Market Cap 1,101 Cr.
Current Price 864
Intrinsic Value₹766.40
High / Low 1,215/781
Stock P/E13.1
Book Value 214
Dividend Yield0.06 %
ROCE39.2 %
ROE37.3 %
Face Value 10.0
PEG Ratio0.37

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

View Share Price Target for Dynacons Systems & Solutions Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Dynacons Systems & Solutions Ltd 1,101 Cr. 864 1,215/78113.1 2140.06 %39.2 %37.3 % 10.0
Expleo Solutions Ltd 1,097 Cr. 707 1,371/6409.36 4537.07 %21.5 %16.3 % 10.0
Genesys International Corporation Ltd 997 Cr. 239 758/20523.1 1640.00 %15.0 %10.8 % 5.00
IZMO Ltd 968 Cr. 647 1,380/25926.0 2540.00 %7.98 %7.03 % 10.0
InfoBeans Technologies Ltd 1,320 Cr. 136 258/67.517.2 37.90.18 %16.8 %12.4 % 10.0
Industry Average17,316.11 Cr418.4898.13120.780.77%14.90%21.00%6.77

All Competitor Stocks of Dynacons Systems & Solutions Ltd

Quarterly Result

MetricSep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Sales 246172226296220227282321306309331329352
Expenses 231160208275201208263296281280301297315
Operating Profit 15121821191920252629293237
OPM % 6%7%8%7%9%8%7%8%8%9%9%10%11%
Other Income 0111112121211
Interest 3332222223655
Depreciation 0000000022113
Profit before tax 12101619171819242424252631
Tax % 25%25%25%25%27%26%24%25%24%25%27%25%26%
Net Profit 981214131314181818182023
EPS in Rs 7.195.969.5911.069.9010.2911.2413.9114.3614.4014.2815.4117.74

Last Updated: January 1, 2026, 10:04 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 23, 2026, 11:16 pm

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 771051241582113043284366548041,0241,2671,351
Expenses 741011201542042923134176237509461,1621,212
Operating Profit 34457121519315578105139
OPM % 4%4%3%3%3%4%4%4%5%7%8%8%10%
Other Income 0010112222475
Interest 2233468791191322
Depreciation 1111111111229
Profit before tax 11123681222457297113
Tax % 31%33%30%25%33%34%24%24%25%25%25%25%
Net Profit 111124691633547284
EPS in Rs 0.981.161.541.942.744.576.679.1014.5926.3042.4456.9065.86
Dividend Payout % 0%0%0%0%0%0%7%5%3%2%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)0.00%0.00%0.00%100.00%100.00%50.00%50.00%77.78%106.25%63.64%33.33%
Change in YoY Net Profit Growth (%)0.00%0.00%0.00%100.00%0.00%-50.00%0.00%27.78%28.47%-42.61%-30.30%

Dynacons Systems & Solutions Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:28%
5 Years:31%
3 Years:25%
TTM:21%
Compounded Profit Growth
10 Years:59%
5 Years:64%
3 Years:64%
TTM:29%
Stock Price CAGR
10 Years:55%
5 Years:105%
3 Years:51%
1 Year:-36%
Return on Equity
10 Years:32%
5 Years:36%
3 Years:39%
Last Year:37%

Last Updated: September 5, 2025, 3:15 am

Balance Sheet

Last Updated: December 4, 2025, 1:11 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 6666799101113131313
Reserves 10101114162227395792145218260
Borrowings 1413212035353744646936139174
Other Liabilities 45121211324988167229394404430
Total Liabilities 343450536998122181299402587774876
Fixed Assets 53333246676986
CWIP 00000000000220
Investments 2000000011111
Other Assets 283146506795118174292395581742790
Total Assets 343450536998122181299402587774876

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 63-44-13249-15152964
Cash from Investing Activity + -11-1-0-1-00-2-1-0-0-26
Cash from Financing Activity + -2-25-113-2-8-014-5-42-6
Net Cash Flow 2203-1-0-46-29-1432
Free Cash Flow 42-54-14247-16142937
CFO/OP 177%105%-88%112%-181%38%41%58%-37%33%59%80%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-11.00-9.00-17.00-15.00-28.00-23.00-22.00-25.00-33.00-14.0042.00-34.00

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 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 705489666869938598136143126
Inventory Days 292922242823114044193019
Days Payable 58251812355575100113156130
Cash Conversion Cycle 947586728557505042421715
Working Capital Days 182317222214212322322719
ROCE %9%11%12%12%14%20%23%23%28%36%44%39%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 61.10%61.10%61.10%61.10%61.00%61.00%61.00%61.00%60.95%60.95%60.95%60.95%
FIIs 0.00%0.00%0.00%0.00%0.06%0.01%0.01%0.81%0.16%0.17%0.28%0.34%
DIIs 0.00%0.00%0.00%0.00%0.23%0.18%0.00%0.00%0.27%0.24%0.11%0.26%
Public 38.91%38.90%38.90%38.90%38.72%38.80%38.99%38.19%38.63%38.63%38.65%38.45%
No. of Shareholders 19,95619,96421,97324,40827,72332,77436,08438,20940,69941,93141,99742,368

Shareholding Pattern Chart

No. of Shareholders

Dynacons Systems & Solutions Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 57.0142.4127.7815.369.33
Diluted EPS (Rs.) 56.95-1.3327.7013.577.29
Cash EPS (Rs.) 58.2643.5327.4315.779.67
Book Value[Excl.RevalReserv]/Share (Rs.) 181.51124.0082.5360.2748.94
Book Value[Incl.RevalReserv]/Share (Rs.) 181.51124.0082.5360.2748.94
Revenue From Operations / Share (Rs.) 995.83805.83633.78579.86430.21
PBDIT / Share (Rs.) 88.0264.8044.8428.6519.51
PBIT / Share (Rs.) 86.7263.6043.7727.4518.27
PBT / Share (Rs.) 76.3456.6935.2019.5311.30
Net Profit / Share (Rs.) 56.9742.3326.3614.578.43
NP After MI And SOA / Share (Rs.) 56.8942.3426.3614.578.43
PBDIT Margin (%) 8.838.047.074.944.53
PBIT Margin (%) 8.707.896.904.734.24
PBT Margin (%) 7.667.035.553.362.62
Net Profit Margin (%) 5.725.254.152.511.95
NP After MI And SOA Margin (%) 5.715.254.152.511.95
Return on Networth / Equity (%) 31.3434.1431.9324.1617.21
Return on Capital Employeed (%) 36.4646.8344.0736.8732.39
Return On Assets (%) 9.319.168.305.494.72
Long Term Debt / Equity (X) 0.010.060.150.170.12
Total Debt / Equity (X) 0.220.210.620.900.82
Asset Turnover Ratio (%) 1.862.072.292.732.87
Current Ratio (X) 1.361.391.421.351.41
Quick Ratio (X) 1.231.221.291.021.06
Inventory Turnover Ratio (X) 19.250.000.000.000.00
Dividend Payout Ratio (NP) (%) 0.871.181.553.085.37
Dividend Payout Ratio (CP) (%) 0.851.151.492.844.68
Earning Retention Ratio (%) 99.1398.8298.4596.9294.63
Cash Earning Retention Ratio (%) 99.1598.8598.5197.1695.32
Interest Coverage Ratio (X) 8.489.375.243.622.80
Interest Coverage Ratio (Post Tax) (X) 6.497.124.082.842.21
Enterprise Value (Cr.) 1260.861246.51415.21263.8793.60
EV / Net Operating Revenue (X) 0.991.220.510.400.21
EV / EBITDA (X) 11.2615.137.308.174.73
MarketCap / Net Operating Revenue (X) 1.041.270.490.360.17
Retention Ratios (%) 99.1298.8198.4496.9194.62
Price / BV (X) 5.698.263.783.501.53
Price / Net Operating Revenue (X) 1.041.270.490.360.17
EarningsYield 0.050.040.080.060.11

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

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. 1266.83 Cr. and Equity Capital is Rs. 12.73 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
IT Consulting & SoftwareNo. 78, Ratnajyot Industrial Estate, Irla Lane, Vile Parle (W), Mumbai Maharashtra 400056Contact not found
Management
NamePosition Held
Mr. Shirish M AnjariaChairman & Managing Director
Mr. Parag J DalalExecutive Director
Mr. Dharmesh S AnjariaExecutive Director & CFO
Mr. Vijay M DoshiInd. Non-Executive Director
Mr. Ashok B RajagiriInd. Non-Executive Director
Mrs. Archana V PhadkeInd. Non-Executive Director

FAQ

What is the intrinsic value of Dynacons Systems & Solutions Ltd and is it undervalued?

As of 20 April 2026, Dynacons Systems & Solutions Ltd's intrinsic value is ₹766.40, which is 11.30% lower than the current market price of ₹864.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (37.3 %), book value (₹214), dividend yield (0.06 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Dynacons Systems & Solutions Ltd?

Dynacons Systems & Solutions Ltd is trading at ₹864.00 as of 20 April 2026, with a FY2026-2027 high of ₹1,215 and low of ₹781. The stock is currently near its 52-week low. Market cap stands at ₹1,101 Cr..

How does Dynacons Systems & Solutions Ltd's P/E ratio compare to its industry?

Dynacons Systems & Solutions Ltd has a P/E ratio of 13.1, which is below the industry average of 98.13. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Dynacons Systems & Solutions Ltd financially healthy?

Key indicators for Dynacons Systems & Solutions Ltd: ROCE of 39.2 % indicates efficient capital utilization; ROE of 37.3 % shows strong shareholder returns. Dividend yield is 0.06 %.

Is Dynacons Systems & Solutions Ltd profitable and how is the profit trend?

Dynacons Systems & Solutions Ltd reported a net profit of ₹72 Cr in Mar 2025 on revenue of ₹1,267 Cr. Compared to ₹16 Cr in Mar 2022, the net profit shows an improving trend.

Does Dynacons Systems & Solutions Ltd pay dividends?

Dynacons Systems & Solutions Ltd has a dividend yield of 0.06 % at the current price of ₹864.00. The company pays dividends, though the yield is modest.

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
Explore Industry-wise Stock Analysis Reports