Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:30 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 540795 | NSE: DYCL

Dynamic Cables Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹226.35Overvalued by 13.28%vs CMP ₹261.00

P/E (15.1) × ROE (22.1%) × BV (₹84.70) × DY (0.10%)

₹181.37Overvalued by 30.51%vs CMP ₹261.00
MoS: -43.9% (Negative)Confidence: 61/100 (Moderate)Models: 1 Under, 1 Fair, 8 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹271.0621%Fair (+3.9%)
Graham NumberEarnings₹181.5215%Over (-30.5%)
Earnings PowerEarnings₹55.2710%Over (-78.8%)
DCFCash Flow₹406.0410%Under (+55.6%)
Net Asset ValueAssets₹84.737%Over (-67.5%)
EV/EBITDAEnterprise₹175.868%Over (-32.6%)
Dividend DiscountDividends₹13.758%Over (-94.7%)
Earnings YieldEarnings₹172.907%Over (-33.8%)
ROCE CapitalReturns₹141.068%Over (-46%)
Revenue MultipleRevenue₹105.915%Over (-59.4%)
Consensus (10 models)₹181.37100%Overvalued
Key Drivers: Wide model spread (₹14–₹406) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 19.8%

*Investments are subject to market risks

Investment Snapshot

76
Dynamic Cables Ltd scores 76/100 (Strong)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health87/100 · Strong
ROCE 26.4% ExcellentROE 22.1% ExcellentD/E 0.92 ModerateInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money40/100 · Moderate
FII holding stable No changeDII holding down 1.14% MF sellingPromoter holding at 68.2% Stable
Earnings Quality50/100 · Moderate
OPM stable around 10% Steady
Quarterly Momentum90/100 · Strong
Revenue (4Q): +25% YoY AcceleratingProfit (4Q): +50% YoY Strong
Industry Rank100/100 · Strong
P/E 15.1 vs industry 28.3 Cheaper than peersROCE 26.4% vs industry 18.1% Above peersROE 22.1% vs industry 16.3% Above peers3Y sales CAGR: 22% 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, 4:30 am

Market Cap 1,263 Cr.
Current Price 261
Intrinsic Value₹181.37
High / Low 527/228
Stock P/E15.1
Book Value 84.7
Dividend Yield0.10 %
ROCE26.4 %
ROE22.1 %
Face Value 10.0
PEG Ratio0.76

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

View Share Price Target for Dynamic Cables Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Dynamic Cables Ltd 1,263 Cr. 261 527/22815.1 84.70.10 %26.4 %22.1 % 10.0
Advait Infratech Ltd 1,900 Cr. 1,738 2,419/1,08846.9 2120.10 %27.7 %23.0 % 10.0
Hindusthan Urban Infrastructure Ltd 353 Cr. 489 560/330 4010.00 %6.82 %11.5 % 2.00
Cords Cable Industries Ltd 190 Cr. 147 222/12611.2 1470.68 %16.2 %8.31 % 10.0
Universal Cables Ltd 2,375 Cr. 684 1,008/40715.1 5390.58 %8.58 %5.06 % 10.0
Industry Average19,401.80 Cr1,184.1428.28247.580.35%18.06%16.30%6.15

All Competitor Stocks of Dynamic Cables Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 159178181154192241209234252331262282299
Expenses 144159161140174215187210226297235251265
Operating Profit 15192013182522242634273134
OPM % 9%11%11%9%9%11%10%10%10%10%10%11%11%
Other Income 0111111221312
Interest 4545655542333
Depreciation 2222233333333
Profit before tax 913157101816182131242630
Tax % 27%24%24%30%27%25%26%24%25%23%25%25%25%
Net Profit 71011581412141624182022
EPS in Rs 1.512.272.591.161.713.132.392.863.264.863.754.054.63

Last Updated: February 2, 2026, 5:16 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 4:30 am

MetricMar 2012Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 1192602683003575274293435646697681,0251,174
Expenses 1102512472813374783843175046066919201,047
Operating Profit 109211920484526606377105126
OPM % 8%4%8%6%5%9%11%7%11%9%10%10%11%
Other Income 0225363833367
Interest 7510991315121316211510
Depreciation 222228988891111
Profit before tax 0410121133241342425186111
Tax % 0%30%32%35%35%35%24%26%26%26%26%24%
Net Profit 037872118103131386584
EPS in Rs 0.191.273.403.701.694.824.142.247.027.058.5813.3617.29
Dividend Payout % 0%0%0%0%7%3%3%6%4%4%3%2%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)133.33%14.29%-12.50%200.00%-14.29%-44.44%210.00%0.00%22.58%71.05%
Change in YoY Net Profit Growth (%)0.00%-119.05%-26.79%212.50%-214.29%-30.16%254.44%-210.00%22.58%48.47%

Dynamic Cables Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 10 years from 2015-2016 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:15%
5 Years:19%
3 Years:22%
TTM:36%
Compounded Profit Growth
10 Years:38%
5 Years:29%
3 Years:28%
TTM:88%
Stock Price CAGR
10 Years:%
5 Years:106%
3 Years:75%
1 Year:57%
Return on Equity
10 Years:20%
5 Years:19%
3 Years:20%
Last Year:22%

Last Updated: September 5, 2025, 3:21 pm

Balance Sheet

Last Updated: December 4, 2025, 2:47 am

MonthMar 2012Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 9101011222222222222222448
Reserves 610173149708695126155192350362
Borrowings 3749928613113312211877821195977
Other Liabilities 2664424836686962125144165157119
Total Liabilities 78133161176238292299297350403499589607
Fixed Assets 19181918565856555356638495
CWIP 00010000003708
Investments 100000000014448
Other Assets 58115142148182234243242297345428462456
Total Assets 78133161176238292299297350403499589607

Reserves and Borrowings Chart

Cash Flow

MonthMar 2012Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 510-3922-231840176427156
Cash from Investing Activity + -1-1-3-14-31-9-8-6-9-16-16-76
Cash from Financing Activity + -4233-652-9-32-11-55-121519
Net Cash Flow 011-92-20-00-000-0
Free Cash Flow 49-4211-54833105814-2032
CFO/OP 58%118%-175%140%-106%52%103%76%126%62%18%73%

Free Cash Flow

MonthMar 2012Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-27.00-40.00-71.00-67.00-111.00-85.00-77.00-92.00-17.00-19.00-42.0046.00

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 2012Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 109869910210010712813610311312184
Inventory Days 43775257435811075587466
Days Payable 9261563349686796888960
Cash Conversion Cycle 1093611599124101117179828310690
Working Capital Days 83935405346667659535674
ROCE %15%22%17%13%21%17%11%24%24%24%26%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 74.43%74.44%74.44%74.45%74.47%68.17%68.17%68.17%68.18%68.18%68.18%68.18%
FIIs 0.10%0.35%0.10%0.08%0.03%0.39%0.32%1.19%1.08%1.27%0.55%0.53%
DIIs 0.00%0.00%0.09%0.08%0.07%2.34%2.06%2.45%2.17%1.62%1.57%1.03%
Public 25.47%25.20%25.37%25.37%25.44%29.09%29.43%28.19%28.58%28.93%29.69%30.25%
No. of Shareholders 15,88922,29535,36337,16036,63538,04336,55143,24444,90045,87651,54952,771

Shareholding Pattern Chart

No. of Shareholders

Dynamic Cables 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.) 27.3117.1614.0914.044.47
Diluted EPS (Rs.) 27.3117.1614.0914.044.47
Cash EPS (Rs.) 31.2621.3617.6817.698.27
Book Value[Excl.RevalReserv]/Share (Rs.) 154.3197.1980.6067.0653.23
Book Value[Incl.RevalReserv]/Share (Rs.) 154.3197.1980.6067.0653.23
Dividend / Share (Rs.) 0.500.500.500.500.25
Revenue From Operations / Share (Rs.) 423.19348.87303.73256.00155.66
PBDIT / Share (Rs.) 46.1736.6929.9328.4215.28
PBIT / Share (Rs.) 41.6632.4826.3424.7611.48
PBT / Share (Rs.) 35.3623.0618.9718.856.08
Net Profit / Share (Rs.) 26.7517.1614.0914.044.47
PBDIT Margin (%) 10.9110.519.8511.109.81
PBIT Margin (%) 9.849.318.679.677.37
PBT Margin (%) 8.356.616.247.363.90
Net Profit Margin (%) 6.324.914.635.482.87
Return on Networth / Equity (%) 17.3317.6517.4720.938.40
Return on Capital Employeed (%) 26.4732.2630.4231.4116.82
Return On Assets (%) 10.997.577.688.823.31
Long Term Debt / Equity (X) 0.010.020.060.160.26
Total Debt / Equity (X) 0.150.550.460.510.92
Asset Turnover Ratio (%) 1.891.701.771.741.15
Current Ratio (X) 2.371.541.611.661.64
Quick Ratio (X) 1.651.081.191.131.07
Inventory Turnover Ratio (X) 7.427.146.005.404.08
Dividend Payout Ratio (NP) (%) 1.692.913.541.785.59
Dividend Payout Ratio (CP) (%) 1.452.342.821.413.02
Earning Retention Ratio (%) 98.3197.0996.4698.2294.41
Cash Earning Retention Ratio (%) 98.5597.6697.1898.5996.98
Interest Coverage Ratio (X) 7.333.894.064.812.83
Interest Coverage Ratio (Post Tax) (X) 5.252.822.913.381.83
Enterprise Value (Cr.) 1393.34905.95418.89320.12138.15
EV / Net Operating Revenue (X) 1.361.180.620.560.40
EV / EBITDA (X) 12.4511.226.365.124.11
MarketCap / Net Operating Revenue (X) 1.331.060.550.470.15
Retention Ratios (%) 98.3097.0896.4598.2194.40
Price / BV (X) 3.663.822.081.830.44
Price / Net Operating Revenue (X) 1.331.060.550.470.15
EarningsYield 0.040.040.080.110.18

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Dynamic Cables Ltd. is a Public Limited Listed company incorporated on 03/04/2007 and has its registered office in the State of Rajasthan, India. Company's Corporate Identification Number(CIN) is L31300RJ2007PLC024139 and registration number is 024139. Currently Company is involved in the business activities of Manufacture of other electronic and electric wires and cables (insulated wire and cable made of steel, copper, aluminium). Company's Total Operating Revenue is Rs. 1025.37 Cr. and Equity Capital is Rs. 24.23 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Cables - Power/OthersF-260, Road No 13, VKI Area, Jaipur Rajasthan 302013Contact not found
Management
NamePosition Held
Mr. Rahul MangalChairman & Non-Exe.Director
Mr. Ashish MangalManaging Director
Mr. Sumer Singh PuniaNon Executive Director
Mr. Saurav GuptaIndependent Director
Mr. Ashok Kumar BhargavaIndependent Director
Mrs. Shweta JainIndependent Director
Mr. Bharat MoossaddeeIndependent Director

FAQ

What is the intrinsic value of Dynamic Cables Ltd and is it undervalued?

As of 15 April 2026, Dynamic Cables Ltd's intrinsic value is ₹181.37, which is 30.51% lower than the current market price of ₹261.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (22.1 %), book value (₹84.7), dividend yield (0.10 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Dynamic Cables Ltd?

Dynamic Cables Ltd is trading at ₹261.00 as of 15 April 2026, with a FY2026-2027 high of ₹527 and low of ₹228. The stock is currently near its 52-week low. Market cap stands at ₹1,263 Cr..

How does Dynamic Cables Ltd's P/E ratio compare to its industry?

Dynamic Cables Ltd has a P/E ratio of 15.1, which is below the industry average of 28.28. This is broadly in line with or below the industry average.

Is Dynamic Cables Ltd financially healthy?

Key indicators for Dynamic Cables Ltd: ROCE of 26.4 % indicates efficient capital utilization; ROE of 22.1 % shows strong shareholder returns. Dividend yield is 0.10 %.

Is Dynamic Cables Ltd profitable and how is the profit trend?

Dynamic Cables Ltd reported a net profit of ₹65 Cr in Mar 2025 on revenue of ₹1,025 Cr. Compared to ₹31 Cr in Mar 2022, the net profit shows an improving trend.

Does Dynamic Cables Ltd pay dividends?

Dynamic Cables Ltd has a dividend yield of 0.10 % at the current price of ₹261.00. 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 Dynamic Cables 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