Dynavision Ltd
Incorporated in 1973, Dynavision Ltd is in the business of leasing out investment property
- Market Cap ₹ 130 Cr.
- Current Price ₹ 339
- High / Low ₹ 458 / 175
- Stock P/E 18.4
- Book Value ₹ 58.3
- Dividend Yield 0.00 %
- ROCE 59.4 %
- ROE 45.4 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
- Company has a good return on equity (ROE) track record: 3 Years ROE 60.3%
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Earnings include an other income of Rs.2.48 Cr.
* 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: Realty Industry: Miscellaneous
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
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 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
0.00 | 0.00 | 4.32 | 4.65 | 5.33 | 6.51 | 6.58 | 6.48 | 6.11 | 7.51 | 7.71 | 37.69 | 38.74 | |
0.51 | 0.47 | 0.52 | 0.79 | 0.76 | 0.85 | 1.02 | 1.29 | 1.15 | 1.70 | 1.45 | 30.11 | 31.72 | |
Operating Profit | -0.51 | -0.47 | 3.80 | 3.86 | 4.57 | 5.66 | 5.56 | 5.19 | 4.96 | 5.81 | 6.26 | 7.58 | 7.02 |
OPM % | 87.96% | 83.01% | 85.74% | 86.94% | 84.50% | 80.09% | 81.18% | 77.36% | 81.19% | 20.11% | 18.12% | ||
-0.76 | 0.61 | 0.00 | 0.00 | 0.53 | 0.46 | 0.79 | 1.07 | 1.28 | 1.24 | 1.04 | 2.19 | 2.48 | |
Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.21 | 0.24 | 0.26 | 0.29 | 0.31 | 0.35 | 0.38 | 0.42 | 0.43 |
Depreciation | 0.03 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.05 | 0.13 | 0.13 | 0.14 | 0.15 |
Profit before tax | -1.30 | 0.13 | 3.79 | 3.85 | 4.87 | 5.86 | 6.07 | 5.95 | 5.88 | 6.57 | 6.79 | 9.21 | 8.92 |
Tax % | 7.69% | 0.00% | 0.00% | 2.34% | 20.12% | 23.04% | 24.22% | 21.85% | 22.28% | 22.83% | 22.68% | 19.87% | |
-1.40 | 0.13 | 3.79 | 3.75 | 3.90 | 4.51 | 4.60 | 4.65 | 4.58 | 5.07 | 5.26 | 7.38 | 7.06 | |
EPS in Rs | -3.65 | 0.34 | 9.87 | 9.77 | 10.16 | 11.74 | 11.98 | 12.11 | 11.93 | 13.20 | 13.70 | 19.22 | 18.39 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 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: | 42% |
3 Years: | 83% |
TTM: | 374% |
Compounded Profit Growth | |
---|---|
10 Years: | 49% |
5 Years: | 9% |
3 Years: | 16% |
TTM: | 21% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 49% |
3 Years: | 19% |
1 Year: | 95% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 60% |
Last Year: | 45% |
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 | Sep 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 3.84 | 3.84 | 3.84 | 3.84 | 3.84 | 3.84 | 3.84 | 3.84 | 3.84 | 3.84 | 3.84 | 3.84 | 3.84 |
Reserves | -32.19 | -32.06 | -28.27 | -24.52 | -20.62 | -16.11 | -11.51 | -6.87 | -2.29 | 2.78 | 8.03 | 15.41 | 18.53 |
8.00 | 7.92 | 4.59 | 1.20 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
21.49 | 21.44 | 20.56 | 20.57 | 21.23 | 21.12 | 21.07 | 21.29 | 21.42 | 21.64 | 28.91 | 24.58 | 24.26 | |
Total Liabilities | 1.14 | 1.14 | 0.72 | 1.09 | 4.45 | 8.85 | 13.40 | 18.26 | 22.97 | 28.26 | 40.78 | 43.83 | 46.63 |
0.08 | 0.08 | 0.07 | 0.16 | 0.17 | 0.16 | 0.14 | 0.11 | 0.31 | 6.47 | 6.38 | 6.42 | 6.35 | |
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 | 0.00 |
Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.82 | 1.19 | 1.29 | 10.11 | 12.82 | 13.07 |
1.06 | 1.06 | 0.65 | 0.93 | 4.28 | 8.69 | 13.26 | 17.33 | 21.47 | 20.50 | 24.29 | 24.59 | 27.21 | |
Total Assets | 1.14 | 1.14 | 0.72 | 1.09 | 4.45 | 8.85 | 13.40 | 18.26 | 22.97 | 28.26 | 40.78 | 43.83 | 46.63 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
20.03 | 0.02 | 3.38 | 3.39 | 5.29 | 4.26 | 3.71 | 3.94 | 3.24 | 4.75 | 5.38 | 6.57 | |
-0.01 | 0.00 | 0.00 | -0.10 | -3.89 | -4.00 | -2.96 | -4.40 | -2.89 | -5.37 | -4.68 | -6.76 | |
-20.02 | -0.08 | -3.33 | -3.39 | -1.41 | -0.24 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Net Cash Flow | 0.00 | -0.06 | 0.05 | -0.10 | -0.01 | 0.02 | 0.75 | -0.46 | 0.35 | -0.61 | 0.70 | -0.19 |
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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 33.45 | 0.00 | 0.00 | 8.04 | ||
Inventory Days | ||||||||||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 33.45 | 0.00 | 0.00 | 8.04 | ||
Working Capital Days | -306.70 | -29.83 | -17.12 | -23.55 | -2.77 | -37.18 | 10.16 | -86.03 | -122.61 | -14.82 | ||
ROCE % | 169.40% | 77.88% | 59.38% |
Documents
Announcements
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 15 Nov
- Announcement under Regulation 30 (LODR)-Newspaper Publication 9 Nov
-
Related Party Transactions - Non-Applicability Under Regulation 23(9) Of SEBI (LODR) Regulation, 2015 For The Half Year Ended 30Th September 2024.
7 Nov - Non-applicability of Related Party Transactions disclosures.
-
Board Meeting Outcome for Outcome Of Board Meeting
7 Nov - Approved financial results and sale of investments.
-
Unaudited Financial Results 30.9.2024
7 Nov - Unaudited financial results for Q2 2024 approved.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Business Overview:[1][2]
Company used to deal in televisions but since 2004 it leased out its entire factory premises to M/s Apollo Hospitals Enterprise Ltd for establishing multi specialties hospital. Company is currently engaged in leasing of its own property and is not engaged in any other specific industrial operations. Company was a loss making entity but in FY22 it has wiped off its entire carry forward losses and turned profitable and management is looking for a right opportunity to make the company operational.