Dynavision Ltd

Dynavision Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Dynavision Ltd

₹ 174 -1.67%
14 May - close price
dynavision.in BSE: 517238
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 ₹ 66.8 Cr.
  • Current Price ₹ 174
  • High / Low ₹ 309 / 145
  • Stock P/E 7.79
  • Book Value ₹ 89.0
  • Dividend Yield 0.00 %
  • ROCE 28.0 %
  • ROE 28.8 %
  • Face Value ₹ 10.0
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 ...

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
Upcoming result date: today

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: 21%
5 Years: 21%
3 Years: 5%
1 Year: -38%
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
0.00 -0.10 -3.89 -4.00 -2.96 -4.40 -2.89 -5.37 -4.68 -6.76 -3.65
-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 0.05 -0.10 -0.01 0.02 0.75 -0.46 0.35 -0.61 0.70 -0.19 2.24
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
CFO/OP 89% 88% 139% 98% 90% 98% 86% 106% 103% 108% 108%

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 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Rental/Lease Revenue
INR Lakhs

Log in to view insights

Please log in to see hidden values.

Login
Solar Power Capacity
MW
Total Number of Permanent Employees
Numbers
Asset Utilization (Leased Property)
%

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 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 19,55019,51319,32919,16619,17119,09519,07719,00318,96418,94818,87318,826

* 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

Annual reports