Dynavision Ltd

₹ 200 -2.01%

13 Jul - close price

About

Incorporated in 1973, Dynavision Ltd is engaged in renting of investment property, and implementation of solar power projects.^[1]

Key Points

Business Overview:^[1]
DVL is currently engaged in leasing of its own property. Also, it has currently ventured into generation of solar power through its subsidiary, Dynavision Green Solutions Ltd. The company is currently exploring new business opportunities in fields such as renewable energy and medtech.

Website BSE

Market Cap ₹ 76.9 Cr.
Current Price ₹ 200
High / Low ₹ 292 / 145
Stock P/E 8.96
Book Value ₹ 89.0
Dividend Yield 0.00 %
ROCE 28.0 %
ROE 28.8 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company is almost debt free.
Company has a good return on equity (ROE) track record: 3 Years ROE 31.9%

Cons

Though the company is reporting repeated profits, it is not paying out dividend
The company has delivered a poor sales growth of 7.64% over past five years.
Tax rate seems low
Earnings include an other income of Rs.2.53 Cr.
Working capital days have increased from 294 days to 1,031 days

* 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

Services Services Commercial Services & Supplies Diversified Commercial Services

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	1.93	2.11	2.20	31.18	2.19	2.20	3.17	2.20	2.21	2.20	2.21	2.21	2.21
	0.53	0.38	0.38	28.86	0.50	0.46	1.90	0.71	0.43	0.52	1.28	0.65	0.40
Operating Profit	1.40	1.73	1.82	2.32	1.69	1.74	1.27	1.49	1.78	1.68	0.93	1.56	1.81
OPM %	72.54%	81.99%	82.73%	7.44%	77.17%	79.09%	40.06%	67.73%	80.54%	76.36%	42.08%	70.59%	81.90%
	0.20	0.56	0.48	0.74	0.41	0.80	0.53	0.39	0.62	0.76	0.62	0.64	0.51
Interest	0.10	0.10	0.10	0.10	0.10	0.12	0.11	0.12	0.11	0.13	0.13	0.13	0.13
Depreciation	0.02	0.04	0.04	0.03	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04
Profit before tax	1.48	2.15	2.16	2.93	1.96	2.38	1.65	1.72	2.25	2.27	1.38	2.03	2.15
Tax %	26.35%	20.00%	20.83%	21.16%	16.84%	17.23%	30.91%	23.26%	21.78%	19.38%	30.43%	20.20%	-93.49%
	1.09	1.72	1.71	2.31	1.64	1.97	1.14	1.32	1.77	1.84	0.96	1.62	4.16
EPS in Rs	2.84	4.48	4.45	6.02	4.27	5.13	2.97	3.44	4.61	4.79	2.50	4.22	10.83
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	4.32	4.65	5.33	6.51	6.58	6.48	6.11	7.51	7.71	37.69	9.78	8.83
	0.52	0.79	0.76	0.85	1.02	1.29	1.15	1.70	1.45	30.11	3.46	2.85
Operating Profit	3.80	3.86	4.57	5.66	5.56	5.19	4.96	5.81	6.26	7.58	6.32	5.98
OPM %	87.96%	83.01%	85.74%	86.94%	84.50%	80.09%	81.18%	77.36%	81.19%	20.11%	64.62%	67.72%
	0.00	0.00	0.53	0.46	0.79	1.07	1.28	1.24	1.04	2.19	2.30	2.53
Interest	0.00	0.00	0.21	0.24	0.26	0.29	0.31	0.35	0.38	0.42	0.46	0.51
Depreciation	0.01	0.01	0.02	0.02	0.02	0.02	0.05	0.13	0.13	0.14	0.15	0.15
Profit before tax	3.79	3.85	4.87	5.86	6.07	5.95	5.88	6.57	6.79	9.21	8.01	7.85
Tax %	0.00%	2.34%	20.12%	23.04%	24.22%	21.85%	22.28%	22.83%	22.68%	19.87%	22.60%	-9.43%
	3.79	3.75	3.90	4.51	4.60	4.65	4.58	5.07	5.26	7.38	6.20	8.58
EPS in Rs	9.87	9.77	10.16	11.74	11.98	12.11	11.93	13.20	13.70	19.22	16.15	22.34
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:	7%
5 Years:	8%
3 Years:	5%
TTM:	-10%

Compounded Profit Growth
10 Years:	9%
5 Years:	13%
3 Years:	17%
TTM:	43%

Stock Price CAGR
10 Years:	22%
5 Years:	23%
3 Years:	13%
1 Year:	-22%

Return on Equity
10 Years:	%
5 Years:	39%
3 Years:	32%
Last Year:	29%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
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	-28.27	-24.52	-20.62	-16.11	-11.51	-6.87	-2.29	2.78	8.03	15.41	21.61	30.32
	4.59	1.20	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	20.56	20.57	21.23	21.12	21.07	21.29	21.42	21.64	28.91	24.58	25.08	22.31
Total Liabilities	0.72	1.09	4.45	8.85	13.40	18.26	22.97	28.26	40.78	43.83	50.53	56.47
	0.07	0.16	0.17	0.16	0.14	0.11	0.31	6.47	6.38	6.42	6.29	6.14
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	0.82	1.19	1.29	10.11	12.82	27.36	37.99
	0.65	0.93	4.28	8.69	13.26	17.33	21.47	20.50	24.29	24.59	16.88	12.34
Total Assets	0.72	1.09	4.45	8.85	13.40	18.26	22.97	28.26	40.78	43.83	50.53	56.47

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	3.38	3.39	5.29	4.26	3.71	3.94	3.24	4.75	5.38	6.57	5.89	3.91
	0.00	-0.10	-3.89	-4.00	-2.96	-4.40	-2.89	-5.37	-4.68	-6.76	-3.65	-6.35
	-3.33	-3.39	-1.41	-0.24	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Net Cash Flow	0.05	-0.10	-0.01	0.02	0.75	-0.46	0.35	-0.61	0.70	-0.19	2.24	-2.43
Free Cash Flow	3.38	3.29	5.27	4.26	3.71	-1.36	3.04	4.72	5.35	6.22	4.04	3.91
CFO/OP	89%	88%	139%	98%	90%	98%	86%	106%	103%	108%	108%	80%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	0.00	0.00	0.00	0.00	0.00	0.00	33.45	0.00	0.00	8.04	0.00	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	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	1,031.34
ROCE %								169.40%	77.88%	59.38%	36.64%	28.05%

Insights

In beta

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Future Minimum Lease Receivables
Rs Lakhs

xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx
x	x	x	x	x	x	x	x	x	x
							x.xx	x.xx	x.xx
							x.xx	xx.xx	xx.xx

Please log in to see hidden values.

Number of Permanent Employees
employees

Solar Power Installed Capacity
MW

Solar Segment Revenue Share
%

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	55.38%	55.38%	55.38%	55.38%	55.38%	55.38%	55.38%	55.37%	55.37%	55.75%	55.75%	55.75%
	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%
	44.60%	44.58%	44.59%	44.60%	44.59%	44.59%	44.60%	44.59%	44.60%	44.22%	44.22%	44.22%
No. of Shareholders	19,550	19,513	19,329	19,166	19,171	19,095	19,077	19,003	18,964	18,948	18,873	18,826

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	55.38%	55.38%	55.38%	55.38%	55.38%	55.38%	55.38%	55.38%	55.37%	55.75%
	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%	0.00%	0.00%	0.03%	0.03%	0.03%	0.03%
	44.60%	44.60%	44.60%	44.60%	44.60%	44.60%	44.60%	44.60%	44.59%	44.22%
No. of Shareholders	21,931	21,567	20,920	20,634	20,321	19,926	19,599	19,166	19,003	18,826

* 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

Insights

Shareholding Pattern

Documents

Announcements

Annual reports