eDynamics Solutions Ltd

eDynamics Solutions Ltd

₹ 2.05 0.49%
19 Feb - close price
About

Incorporated in 2000, eDynamics Solutions Ltd deals in Automobile parts, Textiles, etc.[1]

Key Points

Business Overview:[1]
Company is in the business of import, export, manufacture and trading in Automobile parts, Ball and Roller Bearings, Beverages, Chemicals, Glass materials, Textile, Readymade Garments, Timber products

  • Market Cap 5.24 Cr.
  • Current Price 2.05
  • High / Low 2.14 / 1.14
  • Stock P/E
  • Book Value 13.9
  • Dividend Yield 0.00 %
  • ROCE %
  • ROE -0.06 %
  • Face Value 10.0

Pros

  • Company is almost debt free.
  • Stock is trading at 0.15 times its book value

Cons

  • Company has low interest coverage ratio.
  • Promoter holding is low: 17.6%
  • Company has a low return on equity of -0.07% over last 3 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: Trading Industry: Trading

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023
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
0.02 0.02 0.01 0.01 0.01 0.04 0.01 0.02 0.01 0.01 0.01 0.01 0.02
Operating Profit 0.01 -0.02 -0.01 -0.01 -0.01 -0.04 -0.01 -0.02 -0.01 -0.01 -0.01 -0.01 -0.02
OPM % 33.33%
0.00 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01
Interest 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
Depreciation 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
Profit before tax 0.01 -0.01 0.00 0.00 0.00 -0.03 0.00 -0.01 0.00 0.00 0.00 0.00 -0.01
Tax % 0.00% 0.00% 0.00% 0.00% 0.00%
0.01 -0.01 0.00 0.00 0.00 -0.03 0.00 -0.01 0.00 0.00 0.00 -0.01 -0.01
EPS in Rs 0.00 -0.00 0.00 0.00 0.00 -0.01 0.00 -0.00 0.00 0.00 0.00 -0.00 -0.00
Raw PDF

Profit & Loss

Figures in Rs. Crores

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
2.59 3.61 2.52 5.44 3.35 2.51 0.87 0.87 0.35 0.00 0.00 0.00 0.00
2.59 3.55 2.46 5.38 3.36 2.58 1.04 1.04 0.46 0.06 0.08 0.06 0.05
Operating Profit 0.00 0.06 0.06 0.06 -0.01 -0.07 -0.17 -0.17 -0.11 -0.06 -0.08 -0.06 -0.05
OPM % 0.00% 1.66% 2.38% 1.10% -0.30% -2.79% -19.54% -19.54% -31.43%
0.06 0.09 0.04 0.07 0.10 0.14 0.19 0.19 0.12 0.06 0.04 0.04 0.04
Interest 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
Depreciation 0.00 0.05 0.05 0.06 0.04 0.03 0.02 0.02 0.01 0.01 0.00 0.00 0.00
Profit before tax 0.06 0.10 0.05 0.07 0.05 0.04 0.00 0.00 0.00 -0.01 -0.04 -0.02 -0.01
Tax % 33.33% 30.00% 40.00% 28.57% 40.00% 50.00% 0.00% 0.00% 0.00%
0.04 0.07 0.03 0.04 0.04 0.03 0.00 0.00 0.00 -0.01 -0.04 -0.02 -0.02
EPS in Rs 0.01 0.02 0.02 0.01 0.00 0.00 0.00 -0.00 -0.02 -0.01 0.00
Dividend Payout % 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 Years: %
TTM: %
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: 50%
Stock Price CAGR
10 Years: -30%
5 Years: 41%
3 Years: %
1 Year: 17%
Return on Equity
10 Years: 0%
5 Years: 0%
3 Years: 0%
Last Year: 0%

Balance Sheet

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Equity Capital 8.51 8.51 21.69 21.69 23.41 25.55 25.55 25.55 25.55 25.55 25.55 25.55
Reserves 2.05 4.20 9.54 9.59 9.97 10.00 10.00 10.00 9.93 9.92 9.88 9.86
0.00 0.00 0.25 0.00 3.56 1.66 1.66 1.66 1.76 0.94 0.89 0.89
0.71 0.36 3.89 1.33 2.77 4.02 4.30 4.30 4.26 3.73 3.15 2.78
Total Liabilities 11.27 13.07 35.37 32.61 39.71 41.23 41.51 41.51 41.50 40.14 39.47 39.08
0.11 0.24 0.19 0.12 0.08 0.06 0.04 0.04 0.03 0.02 0.02 0.02
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 5.20 5.15 5.50 5.18 10.08 10.08 10.08 10.08 10.08 10.08 10.08 10.08
5.96 7.68 29.68 27.31 29.55 31.09 31.39 31.39 31.39 30.04 29.37 28.98
Total Assets 11.27 13.07 35.37 32.61 39.71 41.23 41.51 41.51 41.50 40.14 39.47 39.08

Cash Flows

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-2.77 -0.05 0.44 0.43 0.01 -0.02 -0.49 -0.49 0.15 -0.17 -0.36 -0.23
-1.22 -2.00 -21.54 2.58 -5.57 -0.19 0.46 0.46 -0.15 0.99 0.49 0.17
3.99 2.13 21.20 -3.14 5.56 0.25 0.00 0.00 0.00 -0.82 -0.05 0.00
Net Cash Flow 0.00 0.08 0.10 -0.14 0.00 0.04 -0.03 -0.03 -0.01 0.00 0.08 -0.06

Ratios

Figures in Rs. Crores

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 76.10 22.24 92.70 44.28 234.25 495.88 1,715.92 1,715.92 4,129.71
Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable
Cash Conversion Cycle 76.10 22.24 92.70 44.28 234.25 495.88 1,715.92 1,715.92 4,129.71
Working Capital Days -14.09 -3.03 240.44 402.57 808.45 1,147.35 2,882.24 2,882.24 7,133.14
ROCE % 0.80% 0.86% 0.23% 0.22% 0.15% 0.11% 0.00% 0.00% 0.00% -0.03%

Shareholding Pattern

Numbers in percentages

Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
17.61% 17.61% 17.61% 17.61% 17.61% 17.61% 17.61% 17.61% 17.61% 17.61% 17.61% 17.61%
82.39% 82.39% 82.39% 82.39% 82.39% 82.39% 82.40% 82.40% 82.40% 82.40% 82.40% 82.40%
No. of Shareholders 2,4032,4032,4032,4162,4232,4342,4232,4232,4232,4362,4232,716

Documents