About the Company - Dynemic Products Ltd
Dynemic Products Ltd. is a Public Limited Listed company incorporated on 14/06/1990 and has its registered office in the State of Gujarat, India. Company’s Corporate Identification Number(CIN) is L24100GJ1990PLC013886 and registration number is 013886. Currently Company is involved in the business activities of Manufacture of tanning or dying extracts; tannings and their derivatives and colouring matter (including manufacture of indigo). Company’s Total Operating Revenue is Rs. 251.93 Cr. and Equity Capital is Rs. 11.33 Cr. for the Year ended 31/03/2022.
Management |
---|
Name | Position Held |
---|
Mr. Bhagwandas K Patel | Managing Director |
Mr. Dixit B Patel | Whole Time Director |
Mr. Rameshbhai B Patel | Whole Time Director |
Ms. Rashmi K Otavani | Independent Director |
Mr. Jagdishbhai S Shah | Independent Director |
Mr. Shankarlal B Mundra | Independent Director |
Dynemic Products Ltd. Share Price Update |
---|
Share Price | Value |
---|
Today | ₹300.30 |
Previous Day | ₹285.65 |
Basic Stock Data of Dynemic Products Ltd
Market Cap | 332 Cr. |
---|
Current Price | 276 |
---|
High / Low | 424/230 |
---|
Stock P/E | 129 |
---|
Book Value | 162 |
---|
Dividend Yield | 0.00 % |
---|
ROCE | 3.67 % |
---|
ROE | 1.66 % |
---|
Face Value | 10.0 |
---|
Dynemic Products Ltd Quarterly Results
Month | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
---|
Sales | 50.64 | 55.42 | 57.63 | 58.75 | 57.95 | 63.44 | 71.77 | 65.24 | 84.41 | 73.84 | 72.43 | 68.16 | 65.39 |
Expenses | 40.17 | 42.96 | 47.76 | 45.62 | 49.47 | 51.58 | 62.56 | 64.98 | 74.75 | 65.61 | 61.83 | 58.75 | 61.10 |
Operating Profit | 10.47 | 12.46 | 9.87 | 13.13 | 8.48 | 11.86 | 9.21 | 0.26 | 9.66 | 8.23 | 10.60 | 9.41 | 4.29 |
OPM % | 20.68% | 22.48% | 17.13% | 22.35% | 14.63% | 18.69% | 12.83% | 0.40% | 11.44% | 11.15% | 14.63% | 13.81% | 6.56% |
Other Income | 0.20 | -0.00 | 0.10 | 0.04 | 0.04 | 0.03 | 0.19 | 0.05 | 0.05 | 0.06 | 0.24 | 0.05 | 0.06 |
Interest | 0.19 | 0.47 | 1.42 | 0.67 | 1.87 | 2.14 | 3.76 | 4.29 | 4.52 | 3.71 | 3.59 | 2.56 | 3.93 |
Depreciation | 0.86 | 0.87 | 0.86 | 0.84 | 2.77 | 3.67 | 3.98 | 4.17 | 4.22 | 4.23 | 4.14 | 4.19 | 4.22 |
Profit before tax | 9.62 | 11.12 | 7.69 | 11.66 | 3.88 | 6.08 | 1.66 | -8.15 | 0.97 | 0.35 | 3.11 | 2.71 | -3.80 |
Tax % | 26.09% | 25.54% | 24.71% | 25.73% | -35.57% | 15.95% | 384.94% | -0.25% | 1.03% | 5.71% | -27.01% | 29.15% | 5.53% |
Net Profit | 7.10 | 8.28 | 5.79 | 8.66 | 5.25 | 5.11 | -4.72 | -8.17 | 0.97 | 0.32 | 3.94 | 1.91 | -3.59 |
EPS in Rs | 5.97 | 6.96 | 4.87 | 7.28 | 4.41 | 4.29 | -3.97 | -6.87 | 0.82 | 0.27 | 3.37 | 1.64 | -2.98 |
Dynemic Products Ltd Quarterly Chart
Dynemic Products Ltd Profit & Loss
Month | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|
Sales | 83 | 86 | 117 | 129 | 130 | 129 | 164 | 167 | 182 | 206 | 252 | 296 | 280 |
Expenses | 72 | 77 | 98 | 111 | 113 | 104 | 133 | 137 | 146 | 162 | 209 | 267 | 247 |
Operating Profit | 11 | 10 | 19 | 18 | 17 | 25 | 31 | 30 | 36 | 43 | 43 | 29 | 33 |
OPM % | 13% | 11% | 16% | 14% | 13% | 20% | 19% | 18% | 20% | 21% | 17% | 10% | 12% |
Other Income | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 |
Interest | 2 | 2 | 1 | 2 | 2 | 2 | 1 | 1 | 2 | 2 | 8 | 16 | 14 |
Depreciation | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 11 | 17 | 17 |
Profit before tax | 8 | 7 | 16 | 13 | 12 | 21 | 27 | 25 | 32 | 38 | 23 | -4 | 2 |
Tax % | 34% | 35% | 35% | 27% | 34% | 34% | 35% | 29% | 25% | 26% | 39% | 21% | |
Net Profit | 5 | 4 | 10 | 9 | 8 | 14 | 18 | 18 | 24 | 28 | 14 | -3 | 3 |
EPS in Rs | 4.50 | 3.70 | 8.72 | 7.94 | 6.37 | 11.39 | 14.76 | 15.11 | 20.31 | 23.94 | 12.02 | -2.52 | 2.30 |
Dividend Payout % | 27% | 33% | 16% | 0% | 22% | 13% | 10% | 9% | 7% | 0% | 0% | 0% | |
Dynemic Products Ltd Profit & Loss Yearly Chart
Dynemic Products Ltd Growth
|
Compounded Sales Growth |
---|
10 Years:: | 13% |
5 Years:: | 12% |
3 Years:: | 18% |
TTM:: | -2% |
Dynemic Products Ltd Growth
|
Compounded Profit Growth |
---|
10 Years:: | % |
5 Years:: | % |
3 Years:: | % |
TTM:: | 138% |
Dynemic Products Ltd Growth
|
Stock Price CAGR |
---|
10 Years:: | 32% |
5 Years:: | 17% |
3 Years:: | 9% |
1 Year:: | -18% |
Dynemic Products Ltd Growth
|
Return on Equity |
---|
10 Years:: | 14% |
5 Years:: | 12% |
3 Years:: | 8% |
Last Year:: | -2% |
Dynemic Products Ltd Balance Sheet
Month | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 |
---|
Equity Capital | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 12 | 12 |
Reserves | 27 | 30 | 38 | 47 | 53 | 66 | 81 | 97 | 117 | 145 | 159 | 171 | 183 |
Borrowings | 22 | 22 | 28 | 36 | 33 | 25 | 25 | 31 | 101 | 153 | 174 | 148 | 135 |
Other Liabilities | 16 | 15 | 21 | 18 | 15 | 17 | 22 | 19 | 22 | 42 | 70 | 81 | 68 |
Total Liabilities | 76 | 77 | 98 | 112 | 111 | 120 | 140 | 158 | 251 | 351 | 415 | 412 | 398 |
Fixed Assets | 32 | 32 | 32 | 35 | 34 | 35 | 35 | 38 | 36 | 34 | 272 | 259 | 252 |
CWIP | -0 | -0 | 9 | 9 | 9 | 10 | 14 | 25 | 71 | 194 | -0 | -0 | -0 |
Investments | 3 | 4 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Other Assets | 40 | 41 | 54 | 67 | 66 | 74 | 90 | 94 | 143 | 121 | 142 | 152 | 144 |
Total Assets | 76 | 77 | 98 | 112 | 111 | 120 | 140 | 158 | 251 | 351 | 415 | 412 | 398 |
Dynemic Products Ltd Reserves and Borrowings Chart
Dynemic Products Ltd Cash Flow
Month | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|
Cash from Operating Activity | 2 | 5 | 8 | 1 | 10 | 12 | 10 | 13 | 7 | 48 | 40 | 25 |
Cash from Investing Activity | -2 | -2 | -10 | -4 | -3 | -3 | -7 | -17 | -70 | -98 | -52 | 2 |
Cash from Financing Activity | 1 | -3 | 2 | 3 | -7 | -9 | -4 | 3 | 64 | 49 | 12 | -26 |
Net Cash Flow | 0 | -0 | 1 | 0 | 1 | -0 | -0 | -0 | 1 | -0 | -0 | 0 |
|
Dynemic Products Ltd Financial Efficiency Indicators
Month | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|
Debtor Days | 61 | 58 | 62 | 62 | 73 | 79 | 72 | 91 | 64 | 73 | 68 | 63 |
Inventory Days | 110 | 115 | 91 | 117 | 96 | | 113 | 105 | 134 | 118 | 144 | 153 |
Days Payable | 50 | 40 | 43 | 41 | 22 | | 24 | 19 | 28 | 78 | 145 | 146 |
Cash Conversion Cycle | 121 | 134 | 110 | 137 | 147 | 79 | 161 | 177 | 170 | 113 | 67 | 70 |
Working Capital Days | 116 | 121 | 105 | 137 | 138 | 159 | 145 | 159 | 183 | 131 | 93 | 76 |
ROCE % | 17% | 14% | 25% | 18% | 14% | 22% | 26% | 21% | 18% | 15% | 10% | 4% |
Dynemic Products Ltd Financial Efficiency Indicators Chart
No valid data available for the Shareholding
Dynemic Products Ltd Shareholding Pattern Chart
No. of Dynemic Products Ltd Shareholders
This stock is not held by any mutual fund
Dynemic Products Ltd ROCE Trend
Dynemic Products Ltd EPS Trend
Dynemic Products Ltd Key Financial Ratios
Month | Mar 23 | Mar 22 | Mar 21 | Mar 20 | Mar 19 |
---|
FaceValue | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
Basic EPS (Rs.) | -3.14 | 12.47 | 25.06 | 21.10 | 15.70 |
Diluted EPS (Rs.) | -3.24 | 12.47 | 25.06 | 21.10 | 15.70 |
Cash EPS (Rs.) | 11.81 | 22.57 | 28.19 | 24.32 | 18.83 |
Book Value[Excl.RevalReserv]/Share (Rs.) | 156.57 | 150.55 | 138.07 | 113.02 | 95.53 |
Book Value[Incl.RevalReserv]/Share (Rs.) | 156.57 | 150.55 | 138.07 | 113.02 | 95.53 |
Revenue From Operations / Share (Rs.) | 253.21 | 222.38 | 181.48 | 160.90 | 147.13 |
PBDIT / Share (Rs.) | 24.93 | 37.95 | 38.85 | 32.76 | 26.45 |
PBIT / Share (Rs.) | 10.60 | 28.00 | 35.81 | 29.75 | 23.48 |
PBT / Share (Rs.) | -3.18 | 20.55 | 33.81 | 28.37 | 22.45 |
Net Profit / Share (Rs.) | -2.52 | 12.62 | 25.15 | 21.32 | 15.87 |
NP After MI And SOA / Share (Rs.) | -2.52 | 12.62 | 25.15 | 21.34 | 15.87 |
PBDIT Margin (%) | 9.84 | 17.06 | 21.40 | 20.36 | 17.97 |
PBIT Margin (%) | 4.18 | 12.59 | 19.73 | 18.49 | 15.96 |
PBT Margin (%) | -1.25 | 9.23 | 18.62 | 17.63 | 15.25 |
Net Profit Margin (%) | -0.99 | 5.67 | 13.86 | 13.24 | 10.78 |
NP After MI And SOA Margin (%) | -0.99 | 5.67 | 13.85 | 13.26 | 10.78 |
Return on Networth / Equity (%) | -1.60 | 8.38 | 18.22 | 18.88 | 16.62 |
Return on Capital Employeed (%) | 4.70 | 11.27 | 15.79 | 15.74 | 23.49 |
Return On Assets (%) | -0.71 | 3.44 | 8.11 | 9.63 | 11.35 |
Long Term Debt / Equity (X) | 0.36 | 0.56 | 0.61 | 0.64 | 0.00 |
Total Debt / Equity (X) | 0.80 | 1.02 | 0.88 | 0.78 | 0.28 |
Asset Turnover Ratio (%) | 0.71 | 0.65 | 0.68 | 0.89 | 1.12 |
Current Ratio (X) | 0.87 | 0.98 | 1.19 | 3.67 | 1.96 |
Quick Ratio (X) | 0.43 | 0.59 | 0.81 | 2.68 | 1.36 |
Inventory Turnover Ratio (X) | 2.75 | 2.98 | 2.74 | 3.07 | 3.12 |
Dividend Payout Ratio (NP) (%) | 0.00 | 0.00 | 0.00 | 7.03 | 0.00 |
Dividend Payout Ratio (CP) (%) | 0.00 | 0.00 | 0.00 | 6.16 | 0.00 |
Earning Retention Ratio (%) | 0.00 | 0.00 | 0.00 | 92.97 | 0.00 |
Cash Earning Retention Ratio (%) | 0.00 | 0.00 | 0.00 | 93.84 | 0.00 |
Interest Coverage Ratio (%) | 1.81 | 5.09 | 19.32 | 23.61 | 25.51 |
Interest Coverage Ratio (Post Tax) (%) | 0.81 | 2.69 | 13.51 | 16.36 | 16.31 |
Enterprise Value (Cr.) | 420.67 | 831.14 | 728.67 | 205.04 | 163.01 |
EV / Net Operating Revenue (X) | 1.42 | 3.30 | 3.54 | 1.12 | 0.97 |
EV / EBITDA (X) | 14.44 | 19.33 | 16.56 | 5.52 | 5.44 |
MarketCap / Net Operating Revenue (X) | 0.92 | 2.62 | 2.87 | 0.71 | 0.80 |
Retention Ratios (%) | 0.00 | 0.00 | 0.00 | 92.96 | 0.00 |
Price / BV (X) | 1.50 | 3.87 | 3.78 | 1.02 | 1.24 |
Price / Net Operating Revenue (X) | 0.92 | 2.62 | 2.87 | 0.71 | 0.80 |
EarningsYield | -0.01 | 0.02 | 0.04 | 0.18 | 0.13 |
Dynemic Products Ltd Profitability Ratios (%)
Dynemic Products Ltd Liquidity Ratios
Dynemic Products Ltd Liquidity Ratios (%)
Dynemic Products Ltd Interest Coverage Ratios (%)
Dynemic Products Ltd Valuation Ratios
Fair Value of Dynemic Products Ltd Stock
Fair Value: ₹353.84
The stock is undervalued by 28.20% compared to the current price ₹276
*Investments are subject to market risks
Strength and Weakness of Dynemic Products Ltd Stock
Strength | Weakness |
---|
The company has higher reserves compared to borrowings, indicating strong financial stability. The company has shown consistent growth in sales and profit over the years. | The stock has a low average ROCE, which may not be favorable. The stock has a high average Working Capital Days, which may not be favorable. The stock has a high average Cash Conversion Cycle, which may not be favorable. |