Dynavision Ltd

₹ 332 4.77%

25 Apr - close price

About

Incorporated in 1973, Dynavision Ltd is in the business of leasing out investment property

Key Points

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.

Website BSE

Market Cap ₹ 128 Cr.
Current Price ₹ 332
High / Low ₹ 379 / 128
Stock P/E 18.7
Book Value ₹ 39.9
Dividend Yield 0.00 %
ROCE 77.6 %
ROE 56.9 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company is almost debt free.

Cons

Stock is trading at 8.34 times its book value
Though the company is reporting repeated profits, it is not paying out dividend
The company has delivered a poor sales growth of 3.44% over past five years.

* 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: Realty Industry: Miscellaneous

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
	1.66	1.65	1.88	1.88	1.88	1.88	1.91	1.93	1.93	1.93	2.11	2.20	31.18
	0.34	0.30	0.28	0.32	0.36	0.74	0.27	0.27	0.38	0.53	0.38	0.38	28.86
Operating Profit	1.32	1.35	1.60	1.56	1.52	1.14	1.64	1.66	1.55	1.40	1.73	1.82	2.32
OPM %	79.52%	81.82%	85.11%	82.98%	80.85%	60.64%	85.86%	86.01%	80.31%	72.54%	81.99%	82.73%	7.44%
	0.43	0.25	0.31	0.45	0.31	0.18	0.15	0.48	0.24	0.20	0.56	0.48	0.74
Interest	0.06	0.10	0.09	0.09	0.09	0.09	0.10	0.10	0.10	0.10	0.10	0.10	0.10
Depreciation	0.01	0.02	0.03	0.04	0.03	0.04	0.03	0.03	0.04	0.02	0.04	0.04	0.03
Profit before tax	1.68	1.48	1.79	1.88	1.71	1.19	1.66	2.01	1.65	1.48	2.15	2.16	2.93
Tax %	22.02%	27.70%	21.23%	22.87%	22.22%	26.05%	24.70%	18.91%	21.82%	26.35%	20.00%	20.83%	21.16%
	1.30	1.08	1.41	1.45	1.33	0.88	1.24	1.62	1.30	1.09	1.72	1.71	2.31
EPS in Rs	3.39	2.81	3.67	3.78	3.46	2.29	3.23	4.22	3.39	2.84	4.48	4.45	6.02
Raw PDF

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
	0.28	0.00	0.00	4.32	4.65	5.33	6.51	6.58	6.48	6.11	7.51	7.71	37.42
	0.62	0.51	0.47	0.52	0.79	0.76	0.85	1.02	1.29	1.15	1.70	1.48	30.15
Operating Profit	-0.34	-0.51	-0.47	3.80	3.86	4.57	5.66	5.56	5.19	4.96	5.81	6.23	7.27
OPM %	-121.43%			87.96%	83.01%	85.74%	86.94%	84.50%	80.09%	81.18%	77.36%	80.80%	19.43%
	0.20	-0.76	0.61	0.00	0.00	0.53	0.46	0.79	1.07	1.28	1.24	1.07	1.98
Interest	0.00	0.00	0.00	0.00	0.00	0.21	0.24	0.26	0.29	0.31	0.35	0.38	0.40
Depreciation	0.06	0.03	0.01	0.01	0.01	0.02	0.02	0.02	0.02	0.05	0.13	0.13	0.13
Profit before tax	-0.20	-1.30	0.13	3.79	3.85	4.87	5.86	6.07	5.95	5.88	6.57	6.79	8.72
Tax %	0.00%	-7.69%	0.00%	0.00%	2.34%	20.12%	23.04%	24.22%	21.85%	22.28%	22.83%	22.68%
	-0.19	-1.40	0.13	3.79	3.75	3.90	4.51	4.60	4.65	4.58	5.07	5.26	6.83
EPS in Rs	-0.49	-3.65	0.34	9.87	9.77	10.16	11.74	11.98	12.11	11.93	13.20	13.70	17.79
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:	%
5 Years:	3%
3 Years:	6%
TTM:	389%

Compounded Profit Growth
10 Years:	57%
5 Years:	3%
3 Years:	5%
TTM:	36%

Stock Price CAGR
10 Years:	%
5 Years:	46%
3 Years:	75%
1 Year:	93%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	57%

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	3.84	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	-30.80	-32.19	-32.06	-28.27	-24.52	-20.62	-16.11	-11.51	-6.87	-2.29	2.78	8.03	11.47
	28.01	8.00	7.92	4.59	1.20	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	1.54	21.49	21.44	20.56	20.57	21.23	21.12	21.07	21.29	21.42	21.64	28.93	56.10
Total Liabilities	2.59	1.14	1.14	0.72	1.09	4.45	8.85	13.40	18.26	22.97	28.26	40.80	71.41
	1.44	0.08	0.08	0.07	0.16	0.17	0.16	0.14	0.11	0.31	6.47	6.38	6.33
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	0.00
Investments	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.82	1.19	1.29	10.11	10.39
	1.15	1.06	1.06	0.65	0.93	4.28	8.69	13.26	17.33	21.47	20.50	24.31	54.69
Total Assets	2.59	1.14	1.14	0.72	1.09	4.45	8.85	13.40	18.26	22.97	28.26	40.80	71.41

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
	-0.25	20.03	0.02	3.38	3.39	5.29	4.26	3.71	3.94	3.24	4.75	5.38
	0.08	-0.01	0.00	0.00	-0.10	-3.89	-4.00	-2.96	-4.40	-2.89	-5.37	-4.68
	0.19	-20.02	-0.08	-3.33	-3.39	-1.41	-0.24	0.00	0.00	0.00	0.00	0.00
Net Cash Flow	0.02	0.00	-0.06	0.05	-0.10	-0.01	0.02	0.75	-0.46	0.35	-0.61	0.70

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2012	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Debtor Days	26.07	0.00	0.00	0.00	0.00	0.00	0.00	33.45	0.00	0.00
Inventory Days
Days Payable
Cash Conversion Cycle	26.07	0.00	0.00	0.00	0.00	0.00	0.00	33.45	0.00	0.00
Working Capital Days	-1,134.11	-306.70	-29.83	-17.12	-23.55	-2.77	-37.18	10.16	-86.03	-142.02
ROCE %	-19.82%								169.40%	77.56%

Shareholding Pattern

Numbers in percentages

	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
	55.38%	55.38%	55.38%	55.38%	55.38%	55.38%	55.38%	55.38%	55.38%	55.38%	55.38%	55.38%
	0.03%	0.03%	0.03%	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%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%
	44.60%	44.60%	44.60%	44.60%	44.60%	44.60%	44.60%	44.60%	44.60%	44.58%	44.59%	44.60%
No. of Shareholders	20,237	20,168	20,006	19,926	19,808	19,685	19,666	19,599	19,550	19,513	19,329	19,166

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	55.38%	55.38%	55.38%	55.38%	55.38%	55.38%	55.38%	55.38%
	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.00%	0.00%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.03%	0.03%
	44.60%	44.60%	44.60%	44.60%	44.60%	44.60%	44.60%	44.60%
No. of Shareholders	21,931	21,567	20,920	20,634	20,321	19,926	19,599	19,166

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

All

Dynavision Ltd

Dynavision Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports