Dynemic Products Ltd

Dynemic Products is engaged in one of the largest global manufacturer & exporter of food colours in the world, offering wide range of Food Colours, Lake Colours, Blended Colours,US-FDA certified FD&C Colours & Dye Intermediates from India.

  • Market Cap: 175.82 Cr.
  • Current Price: 155.20
  • 52 weeks High / Low 180.00 / 81.00
  • Book Value: 112.21
  • Stock P/E: 7.29
  • Dividend Yield: 0.97 %
  • ROCE: 20.80 %
  • ROE: 18.05 %
  • Sales Growth (3Yrs): 8.88 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
Promoter holding has increased by 0.93% over last quarter.
Cons:
The company has delivered a poor growth of 7.46% over past five years.
Company might be capitalizing the interest cost

Peer comparison Sector: Chemicals // Industry: Dyes And Pigments

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020
36.42 37.57 45.69 44.59 37.82 39.54 40.06 49.20 46.75 45.58 44.19 45.74
30.45 29.19 36.64 36.84 31.16 32.74 32.70 40.30 37.52 36.11 36.01 36.40
Operating Profit 5.97 8.38 9.05 7.75 6.66 6.80 7.36 8.90 9.23 9.47 8.18 9.34
OPM % 16.39% 22.31% 19.81% 17.38% 17.61% 17.20% 18.37% 18.09% 19.74% 20.78% 18.51% 20.42%
0.06 0.03 0.03 0.13 0.02 0.04 0.02 0.11 0.15 0.26 0.18 0.27
Interest 0.39 0.26 0.21 0.33 0.31 0.24 0.25 0.36 0.44 0.40 0.37 0.36
Depreciation 0.81 0.84 0.84 0.83 0.83 0.85 0.84 0.83 0.84 0.86 0.86 0.85
Profit before tax 4.83 7.31 8.03 6.72 5.54 5.75 6.29 7.82 8.10 8.47 7.13 8.40
Tax % 34.99% 37.07% 32.38% 35.57% 34.84% 25.04% 29.57% 28.39% 29.63% 35.42% 30.43% 4.88%
Net Profit 3.13 4.60 5.42 4.33 3.61 4.31 4.43 5.61 5.70 5.47 4.96 7.99
EPS in Rs 2.65 4.06 4.78 3.77 3.19 3.80 3.91 4.78 5.03 4.83 4.38 6.82
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
37 49 63 65 83 86 116 128 129 129 164 167 182
33 44 53 54 72 76 97 111 112 103 133 137 146
Operating Profit 4 5 10 11 11 9 19 18 17 25 31 30 36
OPM % 11% 10% 15% 17% 13% 11% 16% 14% 13% 20% 19% 18% 20%
0 1 1 0 0 0 0 0 -0 0 0 0 1
Interest 0 1 2 1 2 2 1 2 2 2 1 1 2
Depreciation 1 1 1 2 2 2 2 3 3 3 3 3 3
Profit before tax 3 3 8 8 8 7 16 13 11 21 27 25 32
Tax % 40% 40% 36% 33% 34% 35% 35% 27% 34% 35% 35% 29%
Net Profit 2 2 5 6 5 4 10 9 8 13 18 18 24
EPS in Rs 1.47 1.51 4.06 4.79 4.47 3.60 8.78 8.25 6.64 11.91 15.45 15.85 21.06
Dividend Payout % 61% 60% 30% 30% 28% 34% 17% 0% 23% 13% 10% 9%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:12.99%
5 Years:7.46%
3 Years:8.88%
TTM:9.39%
Compounded Profit Growth
10 Years:23.25%
5 Years:11.65%
3 Years:33.49%
TTM:34.30%
Stock Price CAGR
10 Years:18.35%
5 Years:24.61%
3 Years:7.41%
1 Year:37.71%
Return on Equity
10 Years:17.61%
5 Years:17.98%
3 Years:19.40%
Last Year:18.05%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
11 11 11 11 11 11 11 11 11 11 11 11 11
Reserves 16 16 19 23 27 29 38 47 52 65 80 96 116
Borrowings 9 15 17 15 22 22 28 36 33 25 25 31 101
7 8 10 15 16 15 21 18 14 17 22 19 22
Total Liabilities 43 51 58 64 75 77 98 111 110 119 139 158 250
14 26 30 31 32 32 31 34 34 34 35 38 36
CWIP 8 5 0 0 0 0 9 9 9 10 14 25 71
Investments 3 3 2 4 4 4 4 2 1 1 1 1 1
19 18 27 30 40 41 53 66 66 73 89 93 142
Total Assets 43 51 58 64 75 77 98 111 110 119 139 158 250

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
2 7 1 7 1 6 8 1 10 12 10 13
-5 -10 0 -4 -2 -2 -10 -4 -3 -3 -7 -17
2 4 -1 -3 1 -3 2 3 -7 -9 -4 3
Net Cash Flow -1 0 0 0 -0 0 0 0 1 -0 -0 -0

Ratios Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 13% 13% 20% 20% 18% 14% 25% 18% 14% 23% 26% 21%
Debtor Days 61 54 75 70 61 57 62 62 73 79 72 91
Inventory Turnover 4.49 5.74 6.62 5.93 5.22 3.99 4.77 4.39 4.11 3.64 4.14 3.93

Shareholding pattern in percentages

Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020
39.88 39.88 40.06 40.06 40.19 40.28 40.54 40.53 40.42 40.81 40.50 41.43
0.00 0.00 0.00 0.00 0.18 0.24 0.66 0.66 0.66 0.62 0.62 0.62
0.00 0.02 0.13 0.04 0.14 0.06 0.03 0.05 0.00 0.03 0.12 0.12
0.00 0.00 0.13 0.13 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
60.12 60.11 59.68 59.77 59.50 59.42 58.77 58.76 58.92 58.53 58.76 57.83