Dynavision Ltd
Incorporated in 1973, Dynavision Ltd is in the business of leasing out investment property
- Market Cap ₹ 82.8 Cr.
- Current Price ₹ 216
- High / Low ₹ 444 / 206
- Stock P/E 13.6
- Book Value ₹ 66.3
- Dividend Yield 0.00 %
- ROCE 36.6 %
- ROE 26.8 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
- Company has a good return on equity (ROE) track record: 3 Years ROE 38.9%
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- The company has delivered a poor sales growth of 8.58% over past five years.
- Earnings include an other income of Rs.2.30 Cr.
* 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.
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
0.00 | 4.32 | 4.65 | 5.33 | 6.51 | 6.58 | 6.48 | 6.11 | 7.51 | 7.71 | 37.69 | 9.78 | 9.78 | |
0.47 | 0.52 | 0.79 | 0.76 | 0.85 | 1.02 | 1.29 | 1.15 | 1.70 | 1.45 | 30.11 | 3.46 | 3.56 | |
Operating Profit | -0.47 | 3.80 | 3.86 | 4.57 | 5.66 | 5.56 | 5.19 | 4.96 | 5.81 | 6.26 | 7.58 | 6.32 | 6.22 |
OPM % | 87.96% | 83.01% | 85.74% | 86.94% | 84.50% | 80.09% | 81.18% | 77.36% | 81.19% | 20.11% | 64.62% | 63.60% | |
0.61 | 0.00 | 0.00 | 0.53 | 0.46 | 0.79 | 1.07 | 1.28 | 1.24 | 1.04 | 2.19 | 2.30 | 2.30 | |
Interest | 0.00 | 0.00 | 0.00 | 0.21 | 0.24 | 0.26 | 0.29 | 0.31 | 0.35 | 0.38 | 0.42 | 0.46 | 0.47 |
Depreciation | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.05 | 0.13 | 0.13 | 0.14 | 0.15 | 0.16 |
Profit before tax | 0.13 | 3.79 | 3.85 | 4.87 | 5.86 | 6.07 | 5.95 | 5.88 | 6.57 | 6.79 | 9.21 | 8.01 | 7.89 |
Tax % | 0.00% | 0.00% | 2.34% | 20.12% | 23.04% | 24.22% | 21.85% | 22.28% | 22.83% | 22.68% | 19.87% | 22.60% | |
0.13 | 3.79 | 3.75 | 3.90 | 4.51 | 4.60 | 4.65 | 4.58 | 5.07 | 5.26 | 7.38 | 6.20 | 6.07 | |
EPS in Rs | 0.34 | 9.87 | 9.77 | 10.16 | 11.74 | 11.98 | 12.11 | 11.93 | 13.20 | 13.70 | 19.22 | 16.15 | 15.81 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | 9% |
5 Years: | 9% |
3 Years: | 9% |
TTM: | -74% |
Compounded Profit Growth | |
---|---|
10 Years: | 5% |
5 Years: | 5% |
3 Years: | 6% |
TTM: | -20% |
Stock Price CAGR | |
---|---|
10 Years: | 32% |
5 Years: | 42% |
3 Years: | 10% |
1 Year: | -44% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 39% |
Last Year: | 27% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 3.84 | 3.84 | 3.84 | 3.84 | 3.84 | 3.84 | 3.84 | 3.84 | 3.84 | 3.84 | 3.84 | 3.84 |
Reserves | -32.06 | -28.27 | -24.52 | -20.62 | -16.11 | -11.51 | -6.87 | -2.29 | 2.78 | 8.03 | 15.41 | 21.61 |
7.92 | 4.59 | 1.20 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
21.44 | 20.56 | 20.57 | 21.23 | 21.12 | 21.07 | 21.29 | 21.42 | 21.64 | 28.91 | 24.58 | 25.08 | |
Total Liabilities | 1.14 | 0.72 | 1.09 | 4.45 | 8.85 | 13.40 | 18.26 | 22.97 | 28.26 | 40.78 | 43.83 | 50.53 |
0.08 | 0.07 | 0.16 | 0.17 | 0.16 | 0.14 | 0.11 | 0.31 | 6.47 | 6.38 | 6.42 | 6.29 | |
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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.82 | 1.19 | 1.29 | 10.11 | 12.82 | 27.36 |
1.06 | 0.65 | 0.93 | 4.28 | 8.69 | 13.26 | 17.33 | 21.47 | 20.50 | 24.29 | 24.59 | 16.88 | |
Total Assets | 1.14 | 0.72 | 1.09 | 4.45 | 8.85 | 13.40 | 18.26 | 22.97 | 28.26 | 40.78 | 43.83 | 50.53 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
0.02 | 3.38 | 3.39 | 5.29 | 4.26 | 3.71 | 3.94 | 3.24 | 4.75 | 5.38 | 6.57 | 5.89 | |
0.00 | 0.00 | -0.10 | -3.89 | -4.00 | -2.96 | -4.40 | -2.89 | -5.37 | -4.68 | -6.76 | -3.65 | |
-0.08 | -3.33 | -3.39 | -1.41 | -0.24 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Net Cash Flow | -0.06 | 0.05 | -0.10 | -0.01 | 0.02 | 0.75 | -0.46 | 0.35 | -0.61 | 0.70 | -0.19 | 2.24 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 33.45 | 0.00 | 0.00 | 8.04 | 0.00 | |
Inventory Days | ||||||||||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 33.45 | 0.00 | 0.00 | 8.04 | 0.00 | |
Working Capital Days | -306.70 | -29.83 | -17.12 | -23.55 | -2.77 | -37.18 | 10.16 | -86.03 | -122.61 | -14.82 | -135.85 | |
ROCE % | 169.40% | 77.88% | 59.38% | 36.64% |
Documents
Announcements
-
Shareholder Meeting / Postal Ballot-Scrutinizer''s Report
1d - 50th AGM (23 Sep 2025): six resolutions passed, including material related-party transactions with Apollo Hospitals and subsidiary.
- Shareholder Meeting / Postal Ballot-Outcome of AGM 2d
-
Corrigendum To The 50Th Annual Report For Financial Year 2024-2025
19 Sep - Corrigendum to 50th Annual Report FY2024-25; minor wording corrections; consolidated net profit Rs.489.87 lakh; AGM 23 Sep 2025.
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
15 Sep - Of news paper adv pursuant to sebi circular No. SEBI/MIRSD/MIRSD-POD/P/CIR/2025/97
-
Intimation Of Letter Sent To Shareholders Under Reg 36 (1) (B)
12 Sep - Company dispatched letter (12 Sep 2025) with web link for 50th AGM notice and FY2024-25 annual report.
Annual reports
-
Financial Year 2025
from bse
-
Financial Year 2024
from bse
-
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
Business Overview:[1][2]
Company used to deal in televisions but since 2004 it leased out its entire factory premises to M/s Apollo Hospitals Enterprise Ltd for establishing multi specialties hospital. Company is currently engaged in leasing of its own property and is not engaged in any other specific industrial operations. Company was a loss making entity but in FY22 it has wiped off its entire carry forward losses and turned profitable and management is looking for a right opportunity to make the company operational.