DYNAMATIC TECHNOLOGIES LIMITED Financials Dynamatic Technologies Limited NSE India S.E.
Equities
DYNAMATECH
INE221B01012
Auto, Truck & Motorcycle Parts
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8,270 INR | +5.43% |
|
+7.39% | +61.75% |
Valuation
| Fiscal Period: March | 2019 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 10,273 | 56,010 | - | - |
| Enterprise Value (EV) 1 | 10,273 | 56,010 | 56,010 | 56,010 |
| P/E ratio | 37.4 x | 37.6 x | 44.4 x | 33.9 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | 0.68 x | 3.77 x | 3.34 x | 3.02 x |
| EV / Revenue | 0.68 x | 3.77 x | 3.34 x | 3.02 x |
| EV / EBITDA | 5.86 x | 33.7 x | 23.2 x | 19.9 x |
| EV / FCF | 11 x | 78.6 x | 37 x | 36.8 x |
| FCF Yield | 9.06% | 1.27% | 2.7% | 2.72% |
| Price to Book | 3.16 x | 8.22 x | 7 x | 5.87 x |
| Nbr of stocks (in thousands) | 6,341 | 6,791 | - | - |
| Reference price 2 | 1,620 | 8,247 | 8,247 | 8,247 |
| Announcement Date | 30/05/19 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | 15,003 | - | 14,841 | 16,755 | 18,571 |
| EBITDA 1 | 1,752 | - | 1,664 | 2,416 | 2,814 |
| EBIT 1 | 1,260 | - | 976 | 1,728 | 2,127 |
| Operating Margin | 8.4% | - | 6.58% | 10.31% | 11.45% |
| Earnings before Tax (EBT) 1 | 537.3 | - | 1,399 | 1,573 | 2,060 |
| Net income 1 | 274.7 | 427.9 | 1,396 | 1,180 | 1,545 |
| Net margin | 1.83% | - | 9.41% | 7.04% | 8.32% |
| EPS 2 | 43.33 | - | 219.6 | 185.6 | 243.1 |
| Free Cash Flow 1 | 930.7 | - | 713 | 1,514 | 1,522 |
| FCF margin | 6.2% | - | 4.8% | 9.04% | 8.2% |
| FCF Conversion (EBITDA) | 53.11% | - | 42.85% | 62.67% | 54.09% |
| FCF Conversion (Net income) | 338.81% | - | 51.07% | 128.31% | 98.51% |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 30/05/19 | 29/05/23 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2024 Q1 | 2024 Q2 | 2024 Q3 |
|---|---|---|---|
| Net sales 1 | 3,625 | 3,509 | 3,455 |
| EBITDA 1 | 370 | 389 | 407 |
| EBIT | - | - | - |
| Operating Margin | - | - | - |
| Earnings before Tax (EBT) | - | - | - |
| Net income 1 | 414 | 121 | 112 |
| Net margin | 11.42% | 3.45% | 3.24% |
| EPS | - | - | - |
| Dividend per Share | - | - | - |
| Announcement Date | - | - | - |
1INR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow 1 | 931 | - | 713 | 1,514 | 1,522 |
| ROE (net income / shareholders' equity) | 9.76% | - | 26.1% | 17.5% | 19% |
| ROA (Net income/ Total Assets) | - | - | - | - | - |
| Assets 1 | - | - | - | - | - |
| Book Value Per Share 2 | 512.0 | - | 1,004 | 1,177 | 1,405 |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | 307 | - | 600 | 300 | 300 |
| Capex / Sales | 2.05% | - | 4.04% | 1.79% | 1.62% |
| Announcement Date | 30/05/19 | 29/05/23 | - | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
8,247
INR
Average target price
10,250
INR
Spread / Average Target
+24.29%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +24.12% | 4.76TCr | |
| -8.91% | 2.25TCr | |
| +27.61% | 2.05TCr | |
| +35.20% | 1.8TCr | |
| -5.27% | 1.48TCr | |
| -16.41% | 1.37TCr | |
| -18.62% | 1.34TCr | |
| +31.30% | 1.17TCr | |
| +39.46% | 1.13TCr |
- Stock Market
- Equities
- DYNAMATECH Stock
- DYNAMATECH Stock
- Financials Dynamatic Technologies Limited