eDynamics Solutions Ltd: Intrinsic Value & Share Price Analysis

Q: What is the current share price and 52-week range of eDynamics Solutions Ltd?

eDynamics Solutions Ltd is trading at 3.22 as of 15 April 2026, with a FY2026-2027 high of and low of . Market cap stands at 8.23 Cr..

Q: Is eDynamics Solutions Ltd financially healthy?

Key indicators: ROCE of 0.06 % is on the lower side. Dividend yield is 0.00 %.

Q: Is eDynamics Solutions Ltd profitable and how is the profit trend?

eDynamics Solutions Ltd reported a net profit of 0 Cr in Mar 2023. Compared to 0 Cr in Mar 2020, the net profit shows a mixed trend.

Fair Value

₹0.10Overvalued by 96.89%vs CMP ₹3.22

P/E (15.0) × ROE (0.1%) × BV (₹13.90) × DY (2.00%)

Defaults: P/E=15

₹4.21Undervalued by 30.75%vs CMP ₹3.22

MoS: +23.5% (Adequate)Confidence: 38/100 (Low)Models: 1 Under, 2 Over

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹0.10	50%	Over (-96.9%)
Net Asset Value	Assets	₹13.85	30%	Under (+330.1%)
ROCE Capital	Returns	₹0.01	20%	Over (-99.7%)
Consensus (3 models)		₹4.21	100%	Undervalued

Key Drivers: ROE 0.1% is below cost of equity. | Wide model spread (₹0–₹14) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 0.0% · Defaults: P/E=15

*Investments are subject to market risks

Investment Snapshot

eDynamics Solutions Ltd scores 47/100 (Average)

Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison

Stock Health42/100 · Moderate

ROCE 0.1% WeakROE 0.1% WeakD/E 0.04 Low debtInterest Coverage 0.0x RiskyProfitable 0/5 years Inconsistent

Smart Money50/100 · Moderate

Promoter holding at 17.6% Stable

Earnings Quality65/100 · Strong

OPM expanding (-16% → 0%) Improving

Quarterly Momentum50/100 · Moderate

Industry Rank20/100 · Weak

ROCE 0.1% vs industry 14.9% Below peersROE 0.1% vs industry 21.0% Below peers3Y sales CAGR: -100% Shrinking

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: August 8, 2025, 7:11 pm

Market Cap	8.23 Cr.
Current Price	3.22
Intrinsic Value	₹4.21
High / Low	/
Stock P/E
Book Value	13.9
Dividend Yield	0.00 %
ROCE	0.06 %
ROE	0.06 %
Face Value	10.0
PEG Ratio	0.00

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for eDynamics Solutions Ltd

Competitors

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Visesh Infotecnics Ltd	125 Cr.	0.33	/		1.11	0.00 %	2.21 %	2.23 %	1.00
Mudunuru Ltd	37.9 Cr.	12.0	21.0/4.43		0.20	0.00 %	27.0 %	90.7 %	2.00
Naapbooks Ltd	91.7 Cr.	85.0	194/71.0	14.0	36.4	0.00 %	23.6 %	17.1 %	10.0
IB Infotech Enterprises Ltd	77.6 Cr.	606	820/150	48.5	26.7	0.16 %	38.5 %	35.4 %	10.0
Hit Kit Global Solutions Ltd	25.9 Cr.	4.81	6.20/0.91		2.24	0.00 %	2.14 %	2.15 %	2.00
Industry Average	17,316.11 Cr	418.48		98.13	120.78	0.77%	14.90%	21.00%	6.77

All Competitor Stocks of eDynamics Solutions Ltd

Quarterly Result

Metric	Jun 2020	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023
Sales	0.03	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Expenses	0.02	0.02	0.01	0.01	0.01	0.04	0.01	0.02	0.01	0.01	0.01	0.01	0.02
Operating Profit	0.01	-0.02	-0.01	-0.01	-0.01	-0.04	-0.01	-0.02	-0.01	-0.01	-0.01	-0.01	-0.02
OPM %	33.33%
Other Income	0.00	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01
Interest	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Depreciation	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Profit before tax	0.01	-0.01	0.00	0.00	0.00	-0.03	0.00	-0.01	0.00	0.00	0.00	0.00	-0.01
Tax %	0.00%	0.00%				0.00%		0.00%					0.00%
Net Profit	0.01	-0.01	0.00	0.00	0.00	-0.03	0.00	-0.01	0.00	0.00	0.00	-0.01	-0.01
EPS in Rs	0.00	-0.00	0.00	0.00	0.00	-0.01	0.00	-0.00	0.00	0.00	0.00	-0.00	-0.00

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

Metric	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	2.59	3.61	2.52	5.44	3.35	2.51	0.87	0.87	0.35	0.00	0.00	0.00	0.00
Expenses	2.59	3.55	2.46	5.38	3.36	2.58	1.04	1.04	0.46	0.06	0.08	0.06	0.05
Operating Profit	0.00	0.06	0.06	0.06	-0.01	-0.07	-0.17	-0.17	-0.11	-0.06	-0.08	-0.06	-0.05
OPM %	0.00%	1.66%	2.38%	1.10%	-0.30%	-2.79%	-19.54%	-19.54%	-31.43%
Other Income	0.06	0.09	0.04	0.07	0.10	0.14	0.19	0.19	0.12	0.06	0.04	0.04	0.04
Interest	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Depreciation	0.00	0.05	0.05	0.06	0.04	0.03	0.02	0.02	0.01	0.01	0.00	0.00	0.00
Profit before tax	0.06	0.10	0.05	0.07	0.05	0.04	0.00	0.00	0.00	-0.01	-0.04	-0.02	-0.01
Tax %	33.33%	30.00%	40.00%	28.57%	40.00%	50.00%				0.00%	0.00%	0.00%
Net Profit	0.04	0.07	0.03	0.04	0.04	0.03	0.00	0.00	0.00	-0.01	-0.04	-0.02	-0.02
EPS in Rs			0.01	0.02	0.02	0.01	0.00	0.00	0.00	-0.00	-0.02	-0.01	0.00
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%				0.00%	0.00%	0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2012-2013	2013-2014	2014-2015	2015-2016	2016-2017	2017-2018	2021-2022	2022-2023
YoY Net Profit Growth (%)	75.00%	-57.14%	33.33%	0.00%	-25.00%	-100.00%	-300.00%	50.00%
Change in YoY Net Profit Growth (%)	0.00%	-132.14%	90.48%	-33.33%	-25.00%	-75.00%	-200.00%	350.00%

eDynamics Solutions Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 8 years from 2012-2013 to 2022-2023.

Growth

Compounded Sales Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	50%

Stock Price CAGR
10 Years:	-8%
5 Years:	%
3 Years:	30%
1 Year:	0%

Return on Equity
10 Years:	0%
5 Years:	0%
3 Years:	0%
Last Year:	0%

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

Balance Sheet

Last Updated: July 25, 2025, 1:23 pm

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
Equity Capital	8.51	8.51	21.69	21.69	23.41	25.55	25.55	25.55	25.55	25.55	25.55	25.55
Reserves	2.05	4.20	9.54	9.59	9.97	10.00	10.00	10.00	9.93	9.92	9.88	9.86
Borrowings	0.00	0.00	0.25	0.00	3.56	1.66	1.66	1.66	1.76	0.94	0.89	0.89
Other Liabilities	0.71	0.36	3.89	1.33	2.77	4.02	4.30	4.30	4.26	3.73	3.15	2.78
Total Liabilities	11.27	13.07	35.37	32.61	39.71	41.23	41.51	41.51	41.50	40.14	39.47	39.08
Fixed Assets	0.11	0.24	0.19	0.12	0.08	0.06	0.04	0.04	0.03	0.02	0.02	0.02
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	5.20	5.15	5.50	5.18	10.08	10.08	10.08	10.08	10.08	10.08	10.08	10.08
Other Assets	5.96	7.68	29.68	27.31	29.55	31.09	31.39	31.39	31.39	30.04	29.37	28.98
Total Assets	11.27	13.07	35.37	32.61	39.71	41.23	41.51	41.51	41.50	40.14	39.47	39.08

Reserves and Borrowings Chart

Cash Flow - No data available for this post.

Free 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
Free Cash Flow	0.00	0.06	-0.19	0.06	-3.57	-1.73	-1.83	-1.83	-1.87	-1.00	-0.97	-0.95

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

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	76.10	22.24	92.70	44.28	234.25	495.88	1,715.92	1,715.92	4,129.71
Inventory Days	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Days Payable
Cash Conversion Cycle	76.10	22.24	92.70	44.28	234.25	495.88	1,715.92	1,715.92	4,129.71
Working Capital Days	-14.09	-3.03	240.44	402.57	420.57	905.96	2,185.80	2,185.80	5,297.71
ROCE %	0.80%	0.86%	0.23%	0.22%	0.15%	0.11%	0.00%	0.00%	0.00%	-0.03%	-0.11%	-0.06%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Promoters	17.61%	17.61%	17.61%	17.61%	17.61%	17.61%	17.61%	17.61%	17.61%	17.61%	17.61%	17.61%
DIIs	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.02%	0.02%	0.02%
Public	82.39%	82.40%	82.40%	82.40%	82.40%	82.40%	82.40%	82.40%	82.40%	82.38%	82.38%	82.38%
No. of Shareholders	2,434	2,423	2,423	2,423	2,436	2,423	2,716	2,443	2,778	2,778	2,778	2,778

Shareholding Pattern Chart

No. of Shareholders

eDynamics 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

Month	Mar 22	Mar 21	Mar 20	Mar 19	Mar 18
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	-0.01	0.00	-0.03	-0.03	0.00
Diluted EPS (Rs.)	-0.01	0.00	-0.03	-0.03	0.00
Cash EPS (Rs.)	-0.01	0.00	-0.02	-0.02	0.01
Book Value[Excl.RevalReserv]/Share (Rs.)	13.87	13.88	13.89	13.89	13.91
Book Value[Incl.RevalReserv]/Share (Rs.)	13.87	13.88	13.89	13.89	13.91
Revenue From Operations / Share (Rs.)	0.00	0.00	0.00	0.00	0.33
PBDIT / Share (Rs.)	-0.01	0.00	-0.02	-0.02	0.01
PBIT / Share (Rs.)	-0.01	0.00	-0.02	-0.02	0.00
PBT / Share (Rs.)	-0.01	0.00	-0.02	-0.02	0.00
Net Profit / Share (Rs.)	-0.01	0.00	-0.02	-0.02	0.00
PBDIT Margin (%)	0.00	0.00	0.00	0.00	2.37
PBIT Margin (%)	0.00	0.00	0.00	0.00	0.43
PBT Margin (%)	0.00	0.00	0.00	0.00	0.34
Net Profit Margin (%)	0.00	0.00	0.00	0.00	0.32
Return on Networth / Equity (%)	-0.11	-0.02	-0.20	-0.20	0.00
Return on Capital Employeed (%)	-0.11	-0.01	-0.19	-0.19	0.01
Return On Assets (%)	-0.10	-0.01	-0.17	-0.17	0.00
Long Term Debt / Equity (X)	0.02	0.00	0.00	0.00	0.00
Total Debt / Equity (X)	0.02	0.02	0.04	0.04	0.04
Asset Turnover Ratio (%)	0.00	0.00	0.00	0.00	0.02
Current Ratio (X)	3.10	2.24	1.85	1.85	1.88
Quick Ratio (X)	3.10	2.24	1.85	1.85	1.88
Interest Coverage Ratio (X)	0.00	-18.89	-17.50	-17.50	25.92
Interest Coverage Ratio (Post Tax) (X)	0.00	-165.28	-20.88	-20.88	4.57
Enterprise Value (Cr.)	4.35	1.67	2.44	2.72	7.57
EV / Net Operating Revenue (X)	0.00	0.00	0.00	0.00	8.73
EV / EBITDA (X)	-106.40	-1874.07	-41.23	-45.99	367.48
MarketCap / Net Operating Revenue (X)	0.00	0.00	0.00	0.00	6.87
Price / BV (X)	0.10	0.02	0.01	0.02	0.16
Price / Net Operating Revenue (X)	0.00	0.00	0.00	0.00	6.87
EarningsYield	-0.01	-0.01	-0.10	-0.07	0.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Edynamics Solutions Ltd. is a Public Limited Listed company incorporated on 12/07/2000 and has its registered office in the State of Delhi, India. Company’s Corporate Identification Number(CIN) is L74900DL2000PLC106755 and registration number is 106755. Currently company belongs to the Industry of IT Consulting & Software. Company’s Total Operating Revenue is Rs. 0.00 Cr. and Equity Capital is Rs. 25.55 Cr. for the Year ended 31/03/2022.

INDUSTRY	ADDRESS	CONTACT
IT Consulting & Software	103, 1st Floor, Plot No.2, Triveni Complex, New Delhi Delhi 110092	edynamicssolutions@yahoo.com http://www.edynamicssolution.com

Management
Name	Position Held
Mr. Vikas Saini	Executive & Wholetime Director
Mr. Surender Kumar	Ind. Non-Executive Director
Mr. Vinod Kumar	Ind. Non-Executive Director
Ms. Anita Gupta	Non Exe.Non Ind.Director

FAQ

What is the intrinsic value of eDynamics Solutions Ltd and is it undervalued?

As of 15 April 2026, eDynamics Solutions Ltd's intrinsic value is ₹4.21, which is 30.75% higher than the current market price of ₹3.22, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (0.06 %), book value (₹13.9), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of eDynamics Solutions Ltd?

eDynamics Solutions Ltd is trading at ₹3.22 as of 15 April 2026, with a FY2026-2027 high of ₹ and low of ₹. Market cap stands at ₹8.23 Cr..

How does eDynamics Solutions Ltd's P/E ratio compare to its industry?

eDynamics Solutions Ltd has a P/E ratio of , which is below the industry average of 98.13. This is broadly in line with or below the industry average.

Is eDynamics Solutions Ltd financially healthy?

Key indicators for eDynamics Solutions Ltd: ROCE of 0.06 % is on the lower side compared to the industry average of 14.90%; ROE of 0.06 % is below ideal levels (industry average: 21.00%). Dividend yield is 0.00 %.

Is eDynamics Solutions Ltd profitable and how is the profit trend?

eDynamics Solutions Ltd reported a net profit of ₹0 Cr in Mar 2023. Compared to ₹0 Cr in Mar 2020, the net profit shows a mixed trend.

Does eDynamics Solutions Ltd pay dividends?

eDynamics Solutions Ltd has a dividend yield of 0.00 % at the current price of ₹3.22. The company is currently not paying meaningful dividends.