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

Dyes & Pigments

Rating :
62/99  (View)

BSE: 532707 | NSE: DYNPRO

254.45
-2.10 (-0.82%)
22-Jan-2021 | 3:44PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  257.90
  •  260.65
  •  253.00
  •  256.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  60392
  •  153.67
  •  300.45
  •  81.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 287.18
  • 10.52
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 362.21
  • 0.59%
  • 2.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 35.81%
  • 2.52%
  • 51.40%
  • FII
  • DII
  • Others
  • 0.6%
  • 0.00%
  • 9.67%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.81
  • 7.06
  • 3.49

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.80
  • 16.68
  • 3.03

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.41
  • 26.08
  • 11.23

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.95
  • 9.45
  • 8.80

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.43
  • 1.74
  • 1.67

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.10
  • 7.04
  • 6.46

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
50.64
45.58
11.10%
41.88
46.75
-10.42%
45.74
49.23
-7.09%
44.20
40.09
10.25%
Expenses
40.17
36.12
11.21%
31.29
37.53
-16.63%
36.40
40.33
-9.74%
36.02
32.73
10.05%
EBITDA
10.47
9.46
10.68%
10.60
9.22
14.97%
9.34
8.90
4.94%
8.18
7.36
11.14%
EBIDTM
20.67%
20.76%
25.30%
19.72%
20.42%
18.08%
18.50%
18.35%
Other Income
0.20
0.27
-25.93%
0.32
0.15
113.33%
0.28
0.13
115.38%
0.19
0.04
375.00%
Interest
0.19
0.40
-52.50%
0.20
0.44
-54.55%
0.36
0.37
-2.70%
0.37
0.25
48.00%
Depreciation
0.86
0.86
0.00%
0.85
0.84
1.19%
0.85
0.83
2.41%
0.86
0.84
2.38%
PBT
9.62
8.48
13.44%
9.87
8.09
22.00%
8.41
7.84
7.27%
7.14
6.30
13.33%
Tax
2.51
3.00
-16.33%
2.54
2.40
5.83%
0.41
2.22
-81.53%
2.17
1.86
16.67%
PAT
7.10
5.47
29.80%
7.32
5.69
28.65%
8.00
5.62
42.35%
4.97
4.44
11.94%
PATM
14.03%
12.01%
17.48%
12.17%
17.49%
11.42%
11.25%
11.08%
EPS
6.27
4.84
29.55%
6.46
5.02
28.69%
7.07
4.95
42.83%
4.39
3.91
12.28%

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
182.46
182.27
166.67
164.46
129.33
129.61
129.03
116.97
86.09
83.22
65.32
Net Sales Growth
0.45%
9.36%
1.34%
27.16%
-0.22%
0.45%
10.31%
35.87%
3.45%
27.40%
 
Cost Of Goods Sold
99.37
99.45
94.68
87.44
64.95
75.88
73.62
66.88
51.88
48.34
36.78
Gross Profit
83.09
82.82
71.99
77.01
64.38
53.74
55.41
50.09
34.21
34.89
28.55
GP Margin
45.54%
45.44%
43.19%
46.83%
49.78%
41.46%
42.94%
42.82%
39.74%
41.93%
43.71%
Total Expenditure
143.88
146.07
136.96
133.28
104.23
112.87
111.17
98.55
76.78
72.38
54.47
Power & Fuel Cost
-
13.64
11.77
14.30
12.19
14.09
15.22
12.36
10.13
8.97
5.75
% Of Sales
-
7.48%
7.06%
8.70%
9.43%
10.87%
11.80%
10.57%
11.77%
10.78%
8.80%
Employee Cost
-
7.98
6.94
6.56
5.33
4.90
4.01
3.11
2.63
2.44
1.92
% Of Sales
-
4.38%
4.16%
3.99%
4.12%
3.78%
3.11%
2.66%
3.05%
2.93%
2.94%
Manufacturing Exp.
-
16.92
15.67
17.75
14.66
11.99
12.34
9.52
7.53
7.96
5.74
% Of Sales
-
9.28%
9.40%
10.79%
11.34%
9.25%
9.56%
8.14%
8.75%
9.57%
8.79%
General & Admin Exp.
-
4.31
3.96
3.55
3.75
3.21
3.42
2.94
2.65
2.45
2.59
% Of Sales
-
2.36%
2.38%
2.16%
2.90%
2.48%
2.65%
2.51%
3.08%
2.94%
3.97%
Selling & Distn. Exp.
-
3.02
2.84
3.21
2.67
2.55
2.32
2.04
1.72
2.00
1.68
% Of Sales
-
1.66%
1.70%
1.95%
2.06%
1.97%
1.80%
1.74%
2.00%
2.40%
2.57%
Miscellaneous Exp.
-
0.74
1.10
0.45
0.68
0.26
0.24
1.71
0.25
0.23
1.68
% Of Sales
-
0.41%
0.66%
0.27%
0.53%
0.20%
0.19%
1.46%
0.29%
0.28%
0.03%
EBITDA
38.59
36.20
29.71
31.18
25.10
16.74
17.86
18.42
9.31
10.84
10.85
EBITDA Margin
21.15%
19.86%
17.83%
18.96%
19.41%
12.92%
13.84%
15.75%
10.81%
13.03%
16.61%
Other Income
0.99
0.91
0.25
0.30
0.26
0.26
0.34
0.78
0.77
0.46
0.44
Interest
1.12
1.57
1.17
1.19
1.51
2.29
2.22
1.36
1.54
1.59
1.24
Depreciation
3.42
3.41
3.35
3.32
3.17
3.14
3.03
1.81
1.75
1.63
1.50
PBT
35.04
32.14
25.43
26.96
20.68
11.57
12.95
16.01
6.78
8.08
8.55
Tax
7.63
7.99
7.45
9.41
7.13
3.99
3.50
5.63
2.38
2.72
2.79
Tax Rate
21.78%
24.86%
29.30%
34.90%
34.48%
34.49%
27.03%
35.17%
35.10%
33.66%
32.63%
PAT
27.39
24.15
17.98
17.55
13.54
7.58
9.45
10.38
4.40
5.36
5.76
PAT before Minority Interest
27.39
24.15
17.98
17.55
13.54
7.58
9.45
10.38
4.40
5.36
5.76
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
15.01%
13.25%
10.79%
10.67%
10.47%
5.85%
7.32%
8.87%
5.11%
6.44%
8.82%
PAT Growth
29.08%
34.32%
2.45%
29.62%
78.63%
-19.79%
-8.96%
135.91%
-17.91%
-6.94%
 
Unadjusted EPS
24.24
21.37
15.91
15.53
11.98
6.71
8.36
9.19
3.89
4.74
5.10

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
127.96
108.16
92.42
76.99
64.01
58.47
49.40
41.00
38.33
34.68
Share Capital
11.33
11.33
11.33
11.33
11.33
11.33
11.33
11.33
11.33
11.33
Total Reserves
116.63
96.83
81.09
65.67
52.68
47.15
38.07
29.68
27.00
23.36
Non-Current Liabilities
86.02
5.00
5.31
5.34
4.86
6.19
8.29
5.40
5.66
5.12
Secured Loans
81.96
0.12
0.11
0.12
0.09
1.25
2.72
0.04
0.86
1.39
Unsecured Loans
0.00
0.00
0.00
0.00
0.09
0.35
0.32
0.33
0.16
0.27
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
36.73
45.15
42.11
37.19
42.42
47.40
40.75
30.89
31.57
24.76
Trade Payables
7.60
5.00
5.63
3.43
4.54
8.27
7.86
5.69
6.66
4.36
Other Current Liabilities
1.43
1.25
2.09
1.22
2.58
2.85
2.42
1.40
1.57
2.67
Short Term Borrowings
19.10
31.14
24.85
25.20
31.14
32.11
23.02
20.27
19.79
13.57
Short Term Provisions
8.60
7.76
9.54
7.34
4.16
4.16
7.45
3.54
3.55
4.17
Total Liabilities
250.78
158.38
139.91
119.59
111.35
112.12
98.50
77.35
75.62
64.62
Net Block
36.07
38.40
35.06
34.81
34.34
34.63
31.72
32.26
31.83
30.63
Gross Block
65.60
64.89
58.62
55.49
52.28
49.50
43.08
42.09
40.05
37.50
Accumulated Depreciation
29.52
26.49
23.56
20.69
17.94
14.88
11.36
9.84
8.23
6.87
Non Current Assets
115.79
70.59
56.80
50.64
48.62
46.70
45.72
37.12
36.45
35.51
Capital Work in Progress
71.11
24.88
14.25
9.82
9.44
9.18
9.27
0.00
0.00
0.00
Non Current Investment
1.03
1.01
1.01
1.05
1.10
1.32
3.33
3.55
3.34
3.68
Long Term Loans & Adv.
5.25
5.14
4.76
3.37
3.75
1.58
1.40
1.26
1.29
1.21
Other Non Current Assets
2.33
1.16
1.71
1.59
0.00
0.00
0.00
0.05
0.00
0.00
Current Assets
135.00
87.79
83.11
68.95
62.73
65.43
52.78
40.23
39.16
29.11
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.12
0.15
0.51
Inventories
36.41
27.16
26.97
22.08
19.98
23.55
16.64
16.41
14.60
7.33
Sundry Debtors
31.90
41.64
32.48
28.00
25.89
21.82
19.96
13.76
13.95
12.84
Cash & Bank
26.14
1.36
0.56
0.67
2.57
1.74
1.49
0.86
0.89
0.78
Other Current Assets
40.55
1.62
1.27
0.55
14.29
18.31
14.68
9.08
9.56
7.86
Short Term Loans & Adv.
38.96
16.01
21.84
17.64
13.56
17.42
13.79
8.53
8.76
7.16
Net Current Assets
98.26
42.63
41.00
31.76
20.31
18.03
12.03
9.34
7.60
4.35
Total Assets
250.79
158.38
139.91
119.59
111.35
112.13
98.50
77.35
75.61
64.62

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
6.64
13.23
10.19
11.82
10.09
0.73
7.90
5.44
1.65
6.92
PBT
32.16
25.43
26.96
20.68
11.56
12.89
15.94
6.78
8.08
8.55
Adjustment
2.39
3.80
3.17
4.08
5.14
4.91
2.36
2.61
2.88
2.32
Changes in Working Capital
-17.98
-7.26
-11.76
-5.74
-2.60
-13.03
-5.58
-2.35
-7.47
-1.75
Cash after chg. in Working capital
16.57
21.97
18.37
19.01
14.10
4.76
12.72
7.04
3.49
9.13
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.93
-8.74
-8.18
-7.19
-4.00
-4.03
-4.82
-1.60
-1.84
-2.21
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
-71.83
-17.62
-7.94
-3.81
-2.73
-3.89
-9.59
-2.05
-2.30
-4.17
Net Fixed Assets
-46.93
-16.90
-7.56
-3.59
-3.04
-6.34
-9.96
-2.04
-2.55
-2.29
Net Investments
0.00
0.00
0.05
0.04
0.23
2.08
0.12
-0.19
0.49
-1.79
Others
-24.90
-0.72
-0.43
-0.26
0.08
0.37
0.25
0.18
-0.24
-0.09
Cash from Financing Activity
64.08
3.11
-3.60
-9.00
-6.53
3.41
2.32
-3.43
0.77
-3.02
Net Cash Inflow / Outflow
-1.12
-1.28
-1.35
-1.00
0.83
0.25
0.64
-0.04
0.12
-0.27
Opening Cash & Equivalents
0.26
0.47
0.57
0.79
1.74
1.49
0.86
0.89
0.78
1.04
Closing Cash & Equivalent
1.02
0.26
0.47
0.57
2.57
1.74
1.49
0.86
0.89
0.78

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.)
112.96
95.48
81.58
67.97
56.50
51.62
43.60
36.20
33.83
30.62
ROA
11.80%
12.06%
13.53%
11.73%
6.79%
8.97%
11.81%
5.75%
7.64%
9.33%
ROE
20.46%
17.93%
20.72%
19.21%
12.38%
17.52%
22.97%
11.10%
14.67%
17.56%
ROCE
18.28%
20.70%
25.60%
22.28%
14.52%
17.72%
24.90%
13.60%
17.27%
19.54%
Fixed Asset Turnover
2.79
2.70
2.93
2.59
2.74
3.05
2.95
2.29
2.32
1.90
Receivable days
73.63
81.15
66.02
70.42
62.47
54.02
49.06
53.84
54.40
67.73
Inventory Days
63.64
59.26
53.55
54.97
56.99
51.96
48.09
60.26
44.54
37.71
Payable days
15.08
13.76
12.51
13.62
21.27
24.99
25.50
29.29
25.19
28.04
Cash Conversion Cycle
122.19
126.65
107.06
111.77
98.19
80.99
71.65
84.81
73.75
77.40
Total Debt/Equity
0.79
0.29
0.27
0.33
0.51
0.61
0.56
0.52
0.56
0.50
Interest Cover
21.44
22.65
23.66
14.70
6.06
6.82
12.75
5.40
6.09
7.90

News Update


  • Dynemic Products - Quarterly Results
    10th Nov 2020, 12:58 PM

    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.