DYNAMATIC TECHNOLOGIES LIMITED Financials Dynamatic Technologies Limited
Equities
DYNAMATECH
INE221B01012
Auto, Truck & Motorcycle Parts
|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7,088 INR | +1.42% |
|
-2.14% | +38.66% |
Valuation
| Fiscal Period: March | 2019 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 10,273 | 47,459 | - | - |
| Enterprise Value (EV) 1 | 10,273 | 50,601 | 47,459 | 47,459 |
| P/E ratio | 37.4 x | 41.5 x | 36.8 x | 28.6 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | 0.68 x | 3.54 x | 2.83 x | 2.56 x |
| EV / Revenue | 0.68 x | 3.54 x | 2.83 x | 2.56 x |
| EV / EBITDA | 5.86 x | 31.7 x | 19.6 x | 16.9 x |
| EV / FCF | 11 x | 225 x | 37.5 x | 35.7 x |
| FCF Yield | 9.06% | 0.44% | 2.66% | 2.8% |
| Price to Book | 3.16 x | 7.58 x | 6.07 x | 5.1 x |
| Nbr of stocks (in thousands) | 6,341 | 6,791 | - | - |
| Reference price 2 | 1,620 | 6,988 | 6,988 | 6,988 |
| Announcement Date | 5/30/19 | 5/28/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | 15,003 | - | 14,293 | 16,755 | 18,571 |
| EBITDA 1 | 1,752 | - | 1,594 | 2,416 | 2,814 |
| EBIT 1 | 1,260 | - | 930.5 | 1,866 | 2,246 |
| Operating Margin | 8.4% | - | 6.51% | 11.14% | 12.09% |
| Earnings before Tax (EBT) 1 | 537.3 | - | 1,356 | 1,608 | 2,068 |
| Net income 1 | 274.7 | 427.9 | 1,218 | 1,206 | 1,551 |
| Net margin | 1.83% | - | 8.52% | 7.2% | 8.35% |
| EPS 2 | 43.33 | - | 179.4 | 189.8 | 244.1 |
| Free Cash Flow 1 | 930.7 | - | 224.6 | 1,264 | 1,331 |
| FCF margin | 6.2% | - | 1.57% | 7.54% | 7.17% |
| FCF Conversion (EBITDA) | 53.11% | - | 14.09% | 52.32% | 47.3% |
| FCF Conversion (Net income) | 338.81% | - | 18.44% | 104.81% | 85.82% |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 5/30/19 | 5/29/23 | 5/28/24 | - | - |
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 | - | 225 | 1,264 | 1,331 |
| ROE (net income / shareholders' equity) | 9.76% | - | 20.1% | 18.2% | 19.6% |
| ROA (Net income/ Total Assets) | - | - | - | - | - |
| Assets 1 | - | - | - | - | - |
| Book Value Per Share 2 | 512.0 | - | 983.0 | 1,151 | 1,370 |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | 307 | - | 749 | 300 | 300 |
| Capex / Sales | 2.05% | - | 5.24% | 1.79% | 1.62% |
| Announcement Date | 5/30/19 | 5/29/23 | 5/28/24 | - | - |
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
6,988
INR
Average target price
10,250
INR
Spread / Average Target
+46.68%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +38.66% | 568M | |
| +21.37% | 47.61B | |
| -20.03% | 19.52B | |
| +31.51% | 17.21B | |
| +93.97% | 16.11B | |
| -4.75% | 16.24B | |
| -0.63% | 15.35B | |
| -23.14% | 12.85B | |
| -22.44% | 12.81B | |
| +59.07% | 12.58B |
- Stock Market
- Equities
- DYNAMATECH Stock
- Financials Dynamatic Technologies Limited
