eDynamics Solutions Ltd

₹ 3.22 -4.73%

05 Aug 2024

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

Website

Market Cap ₹ 8.23 Cr.
Current Price ₹ 3.22
High / Low ₹ /
Stock P/E
Book Value ₹ 13.9
Dividend Yield 0.00 %
ROCE -0.06 %
ROE -0.06 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company is almost debt free.
Stock is trading at 0.23 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

Services Services Commercial Services & Supplies Trading & Distributors

Edit Columns

Loading peers table ...

Detailed Comparison with:

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:	-3%
5 Years:	60%
3 Years:	17%
1 Year:	%

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
Free Cash Flow	-2.88	-0.22	0.44	0.43	0.01	-0.02	-0.49	-0.49	0.15	-0.17	-0.36	-0.23
CFO/OP		-17%	733%	800%	-400%	14%	276%	276%	-136%	283%	450%	383%

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	420.57	905.96	2,185.80	2,185.80	5,297.71
ROCE %	0.80%	0.86%	0.23%	0.22%	0.15%	0.11%	0.00%	0.00%	0.00%	-0.03%	-0.11%	-0.06%

Insights

In beta

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Total Assets
INR

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

Please log in to see hidden values.

Trade Receivables
INR

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
	17.61%	17.61%	17.61%	17.61%	17.61%	17.61%	17.61%	17.61%	17.61%	17.61%	17.61%	17.61%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.02%	0.02%	0.02%
	82.39%	82.40%	82.40%	82.40%	82.40%	82.40%	82.40%	82.40%	82.40%	82.38%	82.38%	82.38%
No. of Shareholders	2,434	2,423	2,423	2,423	2,436	2,423	2,716	2,443	2,778	2,778	2,778	2,778

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	17.61%	17.61%	17.61%	17.61%	17.61%	17.61%	17.61%	17.61%	17.61%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.02%
	82.39%	82.39%	82.39%	82.39%	82.39%	82.39%	82.40%	82.40%	82.38%
No. of Shareholders	1,635	2,427	2,409	2,403	2,403	2,423	2,423	2,443	2,778

* 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

Annual reports

DRHP