Dynacons Systems & Solutions Ltd

Dynacons Systems & Solutions Ltd

₹ 1,187 -0.66%
14 Jun - close price
About

Incorporated in 1995, Dynacons Ltd provides IT infrastructure-related activities[1]

Key Points

Business Segments
DSSL operates in a single segment of System Integration and Services.[1]

  • Market Cap 1,509 Cr.
  • Current Price 1,187
  • High / Low 1,469 / 448
  • Stock P/E 28.0
  • Book Value 124
  • Dividend Yield 0.04 %
  • ROCE 44.2 %
  • ROE 41.2 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company is expected to give good quarter
  • Company has delivered good profit growth of 66.7% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 37.8%
  • Company's median sales growth is 27.5% of last 10 years
  • Company's working capital requirements have reduced from 46.9 days to 35.4 days

Cons

  • Stock is trading at 9.58 times its book value

* 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.

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
131 146 139 160 209 160 246 172 226 296 220 227 282
125 140 133 153 197 151 231 160 208 275 201 208 263
Operating Profit 6 6 6 6 12 9 15 12 18 21 19 19 20
OPM % 5% 4% 5% 4% 6% 5% 6% 7% 8% 7% 9% 8% 7%
0 0 1 0 0 0 0 1 1 1 1 1 2
Interest 1 2 3 2 3 3 3 3 3 2 2 2 2
Depreciation 1 0 0 0 1 0 0 0 0 0 0 0 0
Profit before tax 4 4 4 4 9 6 12 10 16 19 17 18 19
Tax % 29% 21% 21% 24% 30% 25% 25% 25% 25% 25% 27% 26% 24%
3 3 3 3 6 5 9 8 12 14 13 13 14
EPS in Rs 3.09 3.20 3.29 3.05 5.72 4.02 7.19 5.96 9.59 11.06 9.90 10.29 11.24
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
59 77 105 124 158 211 304 328 436 654 804 1,024
56 74 101 120 154 204 292 313 417 623 750 946
Operating Profit 3 3 4 4 5 7 12 15 19 31 55 78
OPM % 5% 4% 4% 3% 3% 3% 4% 4% 4% 5% 7% 8%
0 0 0 1 0 1 1 2 2 2 2 4
Interest 1 2 2 3 3 4 6 8 7 9 11 9
Depreciation 1 1 1 1 1 1 1 1 1 1 1 2
Profit before tax 1 1 1 1 2 3 6 8 12 22 45 72
Tax % 29% 31% 33% 30% 25% 33% 34% 24% 24% 25% 25% 25%
1 1 1 1 1 2 4 6 9 16 33 54
EPS in Rs 0.88 0.98 1.16 1.54 1.94 2.74 4.57 6.67 9.10 14.59 26.30 42.44
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 7% 5% 3% 2% 0%
Compounded Sales Growth
10 Years: 29%
5 Years: 28%
3 Years: 33%
TTM: 27%
Compounded Profit Growth
10 Years: 56%
5 Years: 67%
3 Years: 80%
TTM: 62%
Stock Price CAGR
10 Years: 76%
5 Years: 110%
3 Years: 99%
1 Year: 157%
Return on Equity
10 Years: 29%
5 Years: 34%
3 Years: 38%
Last Year: 41%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 6 6 6 6 6 7 9 9 10 11 13 13
Reserves 10 10 10 11 13 15 22 27 39 56 92 145
9 14 13 21 20 35 35 37 44 64 69 36
5 4 5 12 14 12 32 49 88 168 229 394
Total Liabilities 30 34 34 50 53 69 98 122 181 299 402 587
4 5 3 3 3 3 2 4 6 6 7 6
CWIP 0 0 0 0 0 0 0 0 0 0 0 0
Investments 2 2 0 0 0 0 0 0 0 1 1 1
24 28 31 46 50 67 95 118 174 292 395 581
Total Assets 30 34 34 50 53 69 98 122 181 299 402 587

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-3 6 3 -4 4 -13 2 4 9 -15 15 29
5 -1 1 -1 -0 -1 -0 0 -2 -1 -0 -0
-1 -2 -2 5 -1 13 -2 -8 -0 14 -5 -42
Net Cash Flow 0 2 2 0 3 -1 -0 -4 6 -2 9 -14

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 77 70 54 89 66 68 69 93 85 98 136 143
Inventory Days 38 29 29 22 24 28 23 11 40 44 19 30
Days Payable 16 5 8 25 18 12 35 55 75 100 113 156
Cash Conversion Cycle 99 94 75 86 72 85 57 50 50 42 42 17
Working Capital Days 88 81 67 76 67 83 56 60 54 50 55 35
ROCE % 9% 9% 11% 12% 12% 14% 20% 23% 23% 28% 37%

Shareholding Pattern

Numbers in percentages

16 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
51.27% 51.27% 56.22% 56.22% 56.22% 61.10% 61.10% 61.10% 61.10% 61.10% 61.10% 61.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.06%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.23%
48.73% 48.73% 43.78% 43.78% 43.78% 38.91% 38.90% 38.91% 38.90% 38.90% 38.90% 38.72%
No. of Shareholders 13,70514,81114,77116,77319,45119,29319,05319,95619,96421,97324,40827,723

* 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