Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

Compressors / Pumps

Rating :
43/99  (View)

BSE: 505242 | NSE: DYNAMATECH

793.75
-12.40 (-1.54%)
22-Jan-2021 | 4:00PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  817.00
  •  821.00
  •  775.00
  •  806.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  12989
  •  103.10
  •  1285.00
  •  436.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 501.93
  • 57.13
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,026.46
  • N/A
  • 1.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 48.78%
  • 3.80%
  • 25.33%
  • FII
  • DII
  • Others
  • 10.83%
  • 8.71%
  • 2.55%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.36
  • -2.10
  • -1.41

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.21
  • 4.31
  • 7.19

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.06
  • 26.02
  • 278.46

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.69
  • 31.95
  • 25.21

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.34
  • 3.75
  • 2.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.03
  • 10.11
  • 8.17

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
287.81
320.49
-10.20%
191.04
374.68
-49.01%
318.23
384.86
-17.31%
307.81
366.56
-16.03%
Expenses
246.92
272.67
-9.44%
172.65
317.34
-45.59%
277.82
337.45
-17.67%
263.52
322.70
-18.34%
EBITDA
40.89
47.82
-14.49%
18.39
57.34
-67.93%
40.41
47.41
-14.76%
44.29
43.86
0.98%
EBIDTM
14.21%
14.92%
9.63%
15.30%
12.70%
12.32%
14.39%
11.97%
Other Income
-0.94
3.29
-
1.55
1.94
-20.10%
7.58
0.89
751.69%
0.23
-1.24
-
Interest
18.55
20.07
-7.57%
19.22
20.97
-8.35%
20.20
21.06
-4.08%
21.74
20.08
8.27%
Depreciation
20.38
22.24
-8.36%
21.18
21.80
-2.84%
23.02
11.72
96.42%
23.11
12.31
87.73%
PBT
1.02
8.80
-88.41%
-20.46
16.51
-
4.77
15.52
-69.27%
-0.33
10.23
-
Tax
-0.67
1.99
-
-3.52
6.35
-
-20.55
6.27
-
-13.10
4.53
-
PAT
1.69
6.81
-75.18%
-16.94
10.16
-
25.32
9.25
173.73%
12.77
5.70
124.04%
PATM
0.59%
2.12%
-8.87%
2.71%
7.96%
2.40%
4.15%
1.55%
EPS
2.67
8.85
-69.83%
-26.72
14.81
-
24.95
11.96
108.61%
13.00
6.01
116.31%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
1,104.89
1,343.13
1,578.83
1,401.72
1,506.10
1,493.78
1,629.18
1,587.54
1,452.13
1,508.53
501.26
Net Sales Growth
-23.62%
-14.93%
12.64%
-6.93%
0.82%
-8.31%
2.62%
9.32%
-3.74%
200.95%
 
Cost Of Goods Sold
515.30
638.77
767.41
672.41
838.04
839.07
945.54
891.18
841.34
924.62
246.29
Gross Profit
589.59
704.36
811.42
729.31
668.06
654.71
683.64
696.36
610.79
583.91
254.97
GP Margin
53.36%
52.44%
51.39%
52.03%
44.36%
43.83%
41.96%
43.86%
42.06%
38.71%
50.87%
Total Expenditure
960.91
1,166.12
1,430.11
1,276.60
1,339.39
1,350.43
1,474.66
1,421.51
1,314.34
1,366.69
420.85
Power & Fuel Cost
-
59.83
68.41
61.59
64.10
75.26
76.51
83.27
74.45
65.81
9.18
% Of Sales
-
4.45%
4.33%
4.39%
4.26%
5.04%
4.70%
5.25%
5.13%
4.36%
1.83%
Employee Cost
-
250.27
253.88
238.39
229.58
219.24
235.98
220.87
187.62
178.33
95.22
% Of Sales
-
18.63%
16.08%
17.01%
15.24%
14.68%
14.48%
13.91%
12.92%
11.82%
19.00%
Manufacturing Exp.
-
104.84
115.01
101.19
108.36
113.86
103.17
130.63
115.78
129.68
28.07
% Of Sales
-
7.81%
7.28%
7.22%
7.19%
7.62%
6.33%
8.23%
7.97%
8.60%
5.60%
General & Admin Exp.
-
89.36
173.59
79.85
75.29
67.09
70.76
56.88
53.59
48.22
25.74
% Of Sales
-
6.65%
10.99%
5.70%
5.00%
4.49%
4.34%
3.58%
3.69%
3.20%
5.14%
Selling & Distn. Exp.
-
12.84
16.13
14.51
14.11
21.82
16.18
15.81
19.09
7.03
10.07
% Of Sales
-
0.96%
1.02%
1.04%
0.94%
1.46%
0.99%
1.00%
1.31%
0.47%
2.01%
Miscellaneous Exp.
-
10.21
35.68
108.66
9.91
14.09
26.52
22.87
22.47
13.00
10.07
% Of Sales
-
0.76%
2.26%
7.75%
0.66%
0.94%
1.63%
1.44%
1.55%
0.86%
1.25%
EBITDA
143.98
177.01
148.72
125.12
166.71
143.35
154.52
166.03
137.79
141.84
80.41
EBITDA Margin
13.03%
13.18%
9.42%
8.93%
11.07%
9.60%
9.48%
10.46%
9.49%
9.40%
16.04%
Other Income
8.42
13.04
30.86
5.78
5.76
4.99
10.26
3.74
5.45
9.97
2.42
Interest
79.71
86.16
81.20
76.26
79.79
75.02
83.04
103.04
84.56
71.45
27.46
Depreciation
87.69
90.17
49.25
47.33
52.82
52.43
50.91
51.26
46.38
43.40
25.04
PBT
-15.00
13.72
49.13
7.31
39.86
20.89
30.83
15.47
12.30
36.96
30.33
Tax
-37.84
-25.31
21.66
6.59
15.98
8.61
21.27
12.03
24.21
10.57
8.65
Tax Rate
252.27%
-184.48%
44.09%
90.15%
44.89%
41.22%
42.61%
46.63%
196.83%
30.02%
28.52%
PAT
22.84
39.03
27.47
0.72
19.62
12.28
28.65
13.77
-11.91
24.64
21.68
PAT before Minority Interest
22.84
39.03
27.47
0.72
19.62
12.28
28.65
13.77
-11.91
24.64
21.68
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.07%
2.91%
1.74%
0.05%
1.30%
0.82%
1.76%
0.87%
-0.82%
1.63%
4.33%
PAT Growth
-28.45%
42.08%
3715.28%
-96.33%
59.77%
-57.14%
108.06%
215.62%
-148.34%
13.65%
 
Unadjusted EPS
36.25
61.95
43.60
1.14
31.14
19.49
45.48
21.86
-18.90
39.11
34.41

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
373.13
324.89
313.84
298.79
257.60
251.65
153.15
133.64
139.96
154.52
Share Capital
6.34
6.34
6.34
6.34
6.34
6.34
5.54
5.41
5.41
5.41
Total Reserves
366.79
318.55
307.50
292.45
251.26
245.31
137.61
115.73
134.55
149.11
Non-Current Liabilities
481.62
451.30
474.81
505.87
434.68
303.15
412.69
396.45
512.93
195.18
Secured Loans
357.76
395.80
428.67
463.26
387.23
255.09
360.20
340.38
413.59
158.24
Unsecured Loans
0.00
0.00
0.00
0.00
12.70
10.75
1.65
3.78
52.66
5.25
Long Term Provisions
23.90
20.02
20.02
9.77
7.97
6.79
2.88
1.82
1.94
0.69
Current Liabilities
636.04
608.65
630.29
524.27
490.20
594.64
590.92
649.61
590.03
291.50
Trade Payables
274.61
276.73
263.14
245.01
240.24
274.34
280.60
244.41
228.73
74.52
Other Current Liabilities
128.60
100.09
124.22
86.50
145.67
158.01
193.89
202.81
146.14
91.25
Short Term Borrowings
219.95
216.04
220.92
176.51
92.01
139.74
100.77
174.33
184.37
117.53
Short Term Provisions
12.88
15.79
22.01
16.25
12.28
22.55
15.66
28.06
30.79
8.20
Total Liabilities
1,490.79
1,384.84
1,418.94
1,328.93
1,182.48
1,149.80
1,159.40
1,212.65
1,275.87
641.20
Net Block
826.44
643.87
792.70
759.25
626.62
643.54
686.95
660.99
621.77
334.16
Gross Block
1,120.34
827.27
972.28
852.01
1,079.46
1,017.02
1,069.66
940.13
850.45
491.50
Accumulated Depreciation
293.90
183.40
179.58
92.76
452.84
373.48
382.71
279.14
228.68
157.34
Non Current Assets
851.14
672.29
819.55
808.29
689.15
688.20
725.76
762.27
767.03
401.28
Capital Work in Progress
3.01
5.56
8.17
24.33
28.61
4.35
2.78
76.10
108.75
52.48
Non Current Investment
0.34
0.34
0.60
0.69
0.09
0.01
0.01
0.01
0.01
0.00
Long Term Loans & Adv.
21.35
19.34
14.34
19.79
26.00
24.19
24.99
21.60
24.49
13.76
Other Non Current Assets
0.00
3.18
3.74
4.23
7.83
16.11
11.03
3.57
12.01
0.88
Current Assets
639.65
712.55
599.39
520.64
493.33
461.60
433.64
450.38
508.84
239.92
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
264.96
280.80
283.05
238.34
256.12
227.15
227.99
202.53
191.43
80.15
Sundry Debtors
235.94
229.38
186.10
150.62
122.81
113.08
101.63
146.12
246.29
117.85
Cash & Bank
82.97
67.87
62.65
82.62
67.67
76.13
44.10
57.34
23.27
10.47
Other Current Assets
55.78
88.65
13.36
8.43
46.73
45.24
59.92
44.39
47.85
31.45
Short Term Loans & Adv.
45.49
45.85
54.23
40.63
11.52
14.61
17.66
9.00
13.07
8.84
Net Current Assets
3.61
103.90
-30.90
-3.63
3.13
-133.04
-157.28
-199.23
-81.19
-51.58
Total Assets
1,490.79
1,384.84
1,418.94
1,328.93
1,182.48
1,149.80
1,159.40
1,212.65
1,275.87
641.20

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
193.31
123.78
88.03
117.56
42.43
116.04
174.07
238.92
128.13
45.39
PBT
13.75
49.13
7.31
35.60
20.89
49.92
25.80
12.30
35.21
30.33
Adjustment
183.04
132.58
128.58
128.34
131.17
87.91
142.02
138.34
119.89
54.84
Changes in Working Capital
0.67
-32.55
-41.24
-29.69
-93.10
-7.49
27.01
95.92
-28.42
-34.81
Cash after chg. in Working capital
197.46
149.16
94.65
134.25
58.96
130.34
194.83
246.56
126.68
50.36
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.15
-25.38
-6.62
-16.69
-16.53
-14.30
-20.76
-7.64
1.45
-4.97
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-51.76
2.95
-59.86
-94.16
-47.92
48.31
-14.33
-59.22
-316.08
-104.97
Net Fixed Assets
-131.49
139.68
-4.49
95.52
-17.75
11.73
25.71
-12.43
-89.80
-105.62
Net Investments
201.41
0.00
0.00
-349.71
-19.99
-95.00
0.00
0.00
-17.96
-1.45
Others
-121.68
-136.73
-55.37
160.03
-10.18
131.58
-40.04
-46.79
-208.32
2.10
Cash from Financing Activity
-122.67
-128.27
-47.90
-24.97
-9.92
-137.27
-176.70
-144.09
195.68
47.28
Net Cash Inflow / Outflow
18.88
-1.54
-19.73
-1.57
-15.41
27.08
-16.96
35.61
7.73
-12.30
Opening Cash & Equivalents
37.10
39.88
61.91
59.88
73.28
37.63
54.08
19.21
10.47
22.77
Closing Cash & Equivalent
55.98
37.10
39.88
61.91
59.88
73.28
37.63
54.08
19.21
10.47

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
588.53
512.44
495.02
471.28
398.91
389.48
247.09
186.71
221.40
248.28
ROA
2.71%
1.96%
0.05%
1.56%
1.05%
2.48%
1.16%
-0.96%
2.57%
3.82%
ROE
11.18%
8.60%
0.24%
7.11%
4.91%
14.93%
11.58%
-10.79%
19.39%
17.17%
ROCE
10.17%
12.98%
8.34%
12.63%
11.90%
17.71%
16.95%
11.81%
16.11%
13.80%
Fixed Asset Turnover
1.38
1.75
1.54
1.59
1.46
1.60
1.63
1.68
2.31
1.18
Receivable days
63.23
48.03
43.63
32.42
28.18
23.48
27.59
47.49
42.79
72.03
Inventory Days
74.16
65.18
67.56
58.63
57.73
49.78
47.95
47.68
31.91
49.03
Payable days
86.29
74.53
76.42
63.38
63.93
61.64
60.20
56.16
31.52
44.57
Cash Conversion Cycle
51.10
38.67
34.77
27.66
21.98
11.62
15.34
39.01
43.18
76.50
Total Debt/Equity
1.63
2.03
2.26
2.28
2.36
2.09
4.32
6.62
6.16
2.47
Interest Cover
1.16
1.61
1.10
1.45
1.28
1.60
1.25
1.15
1.49
2.10

News Update


  • Dynamatic Tech - Quarterly Results
    10th Nov 2020, 16:54 PM

    Read More
  • Dynamatic Technologies to collaborate with IIT Kanpur
    10th Nov 2020, 09:59 AM

    The jointly developed products would substitute the currently imported UAVs with superior indigenous technology that would enable selfreliance at a reduced cost

    Read More
  • Dynamatic completes First Front Fuselage FOC Configuration for HAL
    3rd Nov 2020, 09:25 AM

    This is the first time a complex fuselage section for a supersonic fighter aircraft has been built by a private sector company

    Read More
  • Dynamatic Technologies signs MoU with CSIR-CSIO
    31st Oct 2020, 08:48 AM

    The company’s partnership with CSIO is aligned to government’s vision of AtmaNirbharBharat

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.