Dynamic Industries Ltd
Incorporated in 1989, Dynamic Industries Ltd is engaged in manufacturing, trading and exporting of Dyes, Chemicals and Pigments.
- Market Cap ₹ 22.3 Cr.
- Current Price ₹ 73.6
- High / Low ₹ 84.0 / 52.0
- Stock P/E
- Book Value ₹ 154
- Dividend Yield 1.36 %
- ROCE 3.27 %
- ROE 2.26 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.48 times its book value
- Company has been maintaining a healthy dividend payout of 41.9%
- Debtor days have improved from 97.8 to 75.4 days.
Cons
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of -4.82% over past five years.
- Company has a low return on equity of 2.02% over last 3 years.
- Promoter holding has decreased over last 3 years: -3.85%
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Chemicals Industry: Dyes And Pigments
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
41.08 | 42.89 | 101.95 | 67.64 | 35.96 | 46.27 | 58.43 | 65.29 | 56.29 | 35.19 | 53.77 | 45.63 | 33.19 | |
37.56 | 40.12 | 93.84 | 60.87 | 33.10 | 42.53 | 53.02 | 58.71 | 54.01 | 33.91 | 51.38 | 43.97 | 32.48 | |
Operating Profit | 3.52 | 2.77 | 8.11 | 6.77 | 2.86 | 3.74 | 5.41 | 6.58 | 2.28 | 1.28 | 2.39 | 1.66 | 0.71 |
OPM % | 8.57% | 6.46% | 7.95% | 10.01% | 7.95% | 8.08% | 9.26% | 10.08% | 4.05% | 3.64% | 4.44% | 3.64% | 2.14% |
0.73 | 0.77 | 0.13 | -0.05 | 0.55 | 0.15 | 0.53 | 0.90 | 0.67 | 0.50 | 0.77 | 0.98 | -0.16 | |
Interest | 1.80 | 1.56 | 1.77 | 1.79 | 0.47 | 0.48 | 0.66 | 0.74 | 0.42 | 0.32 | 0.28 | 0.18 | 0.19 |
Depreciation | 0.64 | 0.65 | 0.69 | 0.99 | 0.88 | 0.86 | 1.00 | 1.08 | 1.02 | 1.01 | 0.97 | 0.90 | 1.06 |
Profit before tax | 1.81 | 1.33 | 5.78 | 3.94 | 2.06 | 2.55 | 4.28 | 5.66 | 1.51 | 0.45 | 1.91 | 1.56 | -0.70 |
Tax % | 25.41% | 36.09% | 30.97% | 42.89% | 37.86% | 30.59% | 29.91% | 28.09% | 32.45% | 11.11% | 26.18% | 26.92% | |
1.35 | 0.85 | 4.00 | 2.25 | 1.28 | 1.77 | 3.00 | 4.07 | 1.01 | 0.39 | 1.41 | 1.14 | -0.60 | |
EPS in Rs | 4.46 | 2.81 | 13.21 | 7.43 | 4.23 | 5.84 | 9.91 | 13.44 | 3.33 | 1.29 | 4.66 | 3.76 | -1.98 |
Dividend Payout % | 0.00% | 0.00% | 7.58% | 13.47% | 23.67% | 17.12% | 15.15% | 11.17% | 45.00% | 77.69% | 21.49% | 26.58% |
Compounded Sales Growth | |
---|---|
10 Years: | 1% |
5 Years: | -5% |
3 Years: | -7% |
TTM: | -35% |
Compounded Profit Growth | |
---|---|
10 Years: | 2% |
5 Years: | -19% |
3 Years: | 2% |
TTM: | -135% |
Stock Price CAGR | |
---|---|
10 Years: | 14% |
5 Years: | 1% |
3 Years: | 6% |
1 Year: | 13% |
Return on Equity | |
---|---|
10 Years: | 5% |
5 Years: | 3% |
3 Years: | 2% |
Last Year: | 2% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
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 | 3.03 | 3.03 | 3.03 | 3.03 | 3.03 | 3.03 | 3.03 | 3.03 | 3.03 | 3.03 | 3.03 | 3.03 | 3.03 |
Reserves | 27.08 | 27.76 | 31.23 | 32.95 | 33.86 | 35.62 | 38.28 | 41.80 | 42.25 | 42.22 | 43.41 | 44.24 | 43.61 |
12.28 | 14.94 | 15.50 | 6.62 | 2.44 | 4.58 | 10.20 | 3.32 | 2.69 | 2.57 | 3.54 | 2.44 | 8.32 | |
7.87 | 15.80 | 36.94 | 7.39 | 8.67 | 7.82 | 11.51 | 8.04 | 7.67 | 6.21 | 12.32 | 8.28 | 11.16 | |
Total Liabilities | 50.26 | 61.53 | 86.70 | 49.99 | 48.00 | 51.05 | 63.02 | 56.19 | 55.64 | 54.03 | 62.30 | 57.99 | 66.12 |
24.77 | 24.43 | 24.89 | 23.70 | 22.88 | 22.15 | 24.40 | 23.42 | 22.72 | 21.88 | 21.40 | 26.11 | 27.08 | |
CWIP | 0.00 | 0.00 | 0.03 | 0.00 | 0.00 | 0.31 | 0.00 | 0.00 | 0.00 | 0.05 | 0.81 | 2.15 | 7.35 |
Investments | 0.00 | 0.05 | 0.05 | 0.05 | 0.05 | 0.65 | 1.21 | 1.10 | 3.32 | 4.65 | 3.14 | 2.73 | 2.37 |
25.49 | 37.05 | 61.73 | 26.24 | 25.07 | 27.94 | 37.41 | 31.67 | 29.60 | 27.45 | 36.95 | 27.00 | 29.32 | |
Total Assets | 50.26 | 61.53 | 86.70 | 49.99 | 48.00 | 51.05 | 63.02 | 56.19 | 55.64 | 54.03 | 62.30 | 57.99 | 66.12 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
4.88 | -2.08 | 2.32 | 11.70 | 5.53 | -2.38 | -1.19 | 8.66 | 2.97 | 2.33 | -0.73 | 8.02 | |
-1.23 | -0.31 | -1.25 | 0.10 | 0.08 | -0.98 | -3.33 | 0.30 | -2.36 | -1.24 | 0.59 | -6.21 | |
-3.45 | 2.21 | -0.74 | -10.87 | -4.91 | 1.46 | 4.41 | -8.03 | -1.52 | -0.83 | 0.42 | -1.54 | |
Net Cash Flow | 0.20 | -0.18 | 0.33 | 0.92 | 0.69 | -1.90 | -0.11 | 0.93 | -0.91 | 0.25 | 0.29 | 0.26 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
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 | 96.49 | 145.69 | 115.85 | 48.78 | 92.67 | 101.45 | 112.88 | 64.63 | 81.12 | 117.83 | 100.26 | 75.43 |
Inventory Days | 109.49 | 176.56 | 104.92 | 88.26 | 137.69 | 139.89 | 131.45 | 135.28 | 116.10 | 180.93 | 142.50 | 118.97 |
Days Payable | 76.00 | 172.34 | 147.69 | 34.37 | 87.97 | 68.92 | 86.91 | 51.38 | 52.52 | 61.13 | 96.52 | 74.34 |
Cash Conversion Cycle | 129.98 | 149.91 | 73.09 | 102.67 | 142.39 | 172.42 | 157.41 | 148.52 | 144.70 | 237.63 | 146.24 | 120.06 |
Working Capital Days | 138.87 | 171.90 | 83.13 | 95.51 | 147.89 | 157.30 | 160.98 | 126.18 | 141.23 | 218.96 | 147.85 | 139.98 |
ROCE % | 9.62% | 6.56% | 15.90% | 15.57% | 8.79% | 7.32% | 10.45% | 12.84% | 4.00% | 1.57% | 4.31% | 3.27% |
Documents
Announcements
-
Certificate Under Regulation 40(9) Of SEBI (LODR) Regulations, 2015
2d - Certificate from the Practicing Company Secretary under regulation 40(9) of SEBI (LODR) Regulation , 2015 for the financial year 2024
- Format of the Initial Disclosure to be made by an entity identified as a Large Corporate : Annexure A 20 Apr
- Compliance Certificate Under Regulation 7(3) Of SEBI LODR Regulations,2015 For The Quarter Ended 31St March , 2024 16 Apr
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
11 Apr - Find certificate under Regulation 74(5) of the SEBI (Depositories and Participants ) Regulation, 2018 for the quarter ended 31st March, 2024 .
- Closure of Trading Window 29 Mar
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2008
from bse
Product Profile:[1]
a) Acid Dyes: Available in colors like Red, Violet, Brown, Black, Blue, Yellow, Green, Orange, etc.
b) Direct Dyes: Available in colors like Red, Violet, Black, Blue