Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
71.99 INR | +0.52% | +3.58% | +7.48% |
Valuation
Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Capitalization 1 | 231.1 | 250.6 | 90.86 | 142.3 | 211.8 | 187.8 |
Enterprise Value (EV) 1 | 330.6 | 273.6 | 116.7 | 164.6 | 241 | 198.4 |
P/E ratio | 7.57 x | 6.16 x | 8.95 x | 36.3 x | 15 x | 16.5 x |
Yield | 1.97% | 1.81% | 5% | 2.13% | 1.43% | 1.61% |
Capitalization / Revenue | 0.39 x | 0.38 x | 0.16 x | 0.4 x | 0.39 x | 0.41 x |
EV / Revenue | 0.56 x | 0.42 x | 0.21 x | 0.47 x | 0.45 x | 0.43 x |
EV / EBITDA | 6.09 x | 4.25 x | 5.29 x | 15.4 x | 11.1 x | 13.7 x |
EV / FCF | -5.59 x | 3.77 x | 5.64 x | 9.49 x | -9.09 x | -14.1 x |
FCF Yield | -17.9% | 26.5% | 17.7% | 10.5% | -11% | -7.08% |
Price to Book | 0.56 x | 0.56 x | 0.2 x | 0.31 x | 0.46 x | 0.4 x |
Nbr of stocks (in thousands) | 3,029 | 3,029 | 3,029 | 3,029 | 3,029 | 3,029 |
Reference price 2 | 76.30 | 82.75 | 30.00 | 47.00 | 69.95 | 62.00 |
Announcement Date | 8/8/18 | 7/5/19 | 8/5/20 | 9/3/21 | 9/2/22 | 8/26/23 |
Income Statement Evolution (Annual data)
Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | 585.3 | 652.9 | 562.9 | 351.9 | 537.7 | 456.3 |
EBITDA 1 | 54.24 | 64.37 | 22.07 | 10.72 | 21.66 | 14.5 |
EBIT 1 | 44.27 | 53.58 | 11.85 | 2.344 | 13.75 | 7.238 |
Operating Margin | 7.56% | 8.21% | 2.11% | 0.67% | 2.56% | 1.59% |
Earnings before Tax (EBT) 1 | 43.47 | 56.56 | 15.07 | 4.449 | 19.09 | 15.58 |
Net income 1 | 30.51 | 40.68 | 10.15 | 3.921 | 14.13 | 11.41 |
Net margin | 5.21% | 6.23% | 1.8% | 1.11% | 2.63% | 2.5% |
EPS 2 | 10.08 | 13.43 | 3.351 | 1.295 | 4.665 | 3.766 |
Free Cash Flow 1 | -59.18 | 72.61 | 20.7 | 17.35 | -26.52 | -14.05 |
FCF margin | -10.11% | 11.12% | 3.68% | 4.93% | -4.93% | -3.08% |
FCF Conversion (EBITDA) | - | 112.8% | 93.82% | 161.81% | - | - |
FCF Conversion (Net income) | - | 178.5% | 204.01% | 442.43% | - | - |
Dividend per Share 2 | 1.500 | 1.500 | 1.500 | 1.000 | 1.000 | 1.000 |
Announcement Date | 8/8/18 | 7/5/19 | 8/5/20 | 9/3/21 | 9/2/22 | 8/26/23 |
Balance Sheet Analysis
Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | 99.5 | 23 | 25.8 | 22.3 | 29.2 | 10.7 |
Net Cash position 1 | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | 1.835 x | 0.3569 x | 1.171 x | 2.08 x | 1.347 x | 0.7343 x |
Free Cash Flow 1 | -59.2 | 72.6 | 20.7 | 17.3 | -26.5 | -14 |
ROE (net income / shareholders' equity) | 7.66% | 9.44% | 2.25% | 0.87% | 3.08% | 2.43% |
ROA (Net income/ Total Assets) | 4.85% | 5.61% | 1.32% | 0.27% | 1.48% | 0.75% |
Assets 1 | 629.5 | 724.4 | 771.6 | 1,467 | 956.3 | 1,516 |
Book Value Per Share 2 | 137.0 | 148.0 | 150.0 | 149.0 | 153.0 | 156.0 |
Cash Flow per Share 2 | 0.8000 | 3.370 | 0.3300 | 1.120 | 2.040 | 2.890 |
Capex 1 | 29.4 | 1.01 | 3.18 | 3.26 | 15.4 | 69.7 |
Capex / Sales | 5.03% | 0.16% | 0.57% | 0.93% | 2.86% | 15.28% |
Announcement Date | 8/8/18 | 7/5/19 | 8/5/20 | 9/3/21 | 9/2/22 | 8/26/23 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
+6.93% | 2.5M | |
+3.33% | 3.81B | |
+24.76% | 1.04B | |
+2.13% | 969M | |
-10.59% | 653M | |
+25.72% | 647M | |
+13.75% | 647M | |
+34.75% | 597M | |
+30.27% | 596M | |
+26.40% | 558M |
- Stock Market
- Equities
- DYNAMIND6 Stock
- Financials Dynamic Industries Limited