DYNACONS SYS & SOLN LTD
DSSL · General/Diversified · NSE
₹1,270
Current Market Price
Fair Value (DCF)
₹969
Discount to FV
-23.7%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
5/9
Economic Moat
Moderate
Confidence
43%
ROE
26.9%
Debt/Equity
0.75
WACC
11.1%
Market Cap
₹1,618 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
27.5%
Return on capital employed
EV / EBITDA
8.1×
Enterprise multiple
Debt / EBITDA
1.8×
Leverage vs earnings
Interest Coverage
9.8×
EBIT covers interest
Current Ratio
1.36×
Short-term liquidity
Asset Turnover
1.83×
Revenue per ₹ of assets
Revenue CAGR (3Y)
21.0%
3-year revenue growth
Revenue CAGR (5Y)
26.7%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,270.2
Bear case
Margin of Safety —
Implied upside -129.6%
Base case
Margin of Safety -45.2%
Implied upside -31.1%
Bull case
Margin of Safety -0.5%
Implied upside -0.5%
Ratio Trends
DSSL · last 9 annual periods
ROE
26.9%
ROCE
27.5%
Operating Margin
—
Debt / Equity
0.75×
PE
11.8×
EV / EBITDA
8.1×
Historical Financials
DSSL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹654 Cr | ₹804 Cr | ₹1024 Cr | ₹1267 Cr | ₹1424 Cr | +21.5% |
| EBITDA | ₹30.8 Cr | ₹55.4 Cr | ₹82.4 Cr | ₹110 Cr | ₹152 Cr | +49.0% |
| EBIT | ₹31.0 Cr | ₹55.6 Cr | ₹80.9 Cr | — | — | +27.1% |
| PAT | ₹16.4 Cr | ₹33.5 Cr | ₹53.8 Cr | ₹72.4 Cr | ₹84.7 Cr | +50.7% |
| EPS (diluted) | ₹13.57 | ₹27.70 | ₹42.37 | — | — | +32.9% |
| CFO | ₹-13.4 Cr | ₹13.1 Cr | ₹29.2 Cr | ₹66.0 Cr | ₹46.1 Cr | — |
| CapEx | ₹-2.4 Cr | ₹-0.3 Cr | ₹-0.5 Cr | ₹-29.2 Cr | ₹-65.0 Cr | — |
| FCF | ₹-15.8 Cr | ₹12.8 Cr | ₹28.7 Cr | ₹36.9 Cr | ₹-18.9 Cr | — |
| Total Assets | ₹299 Cr | ₹403 Cr | ₹587 Cr | ₹777 Cr | ₹1013 Cr | +35.7% |
| Total Debt | ₹64.1 Cr | ₹68.6 Cr | ₹35.8 Cr | ₹139 Cr | ₹237 Cr | +38.6% |
| Shareholders' Equity | ₹68.0 Cr | ₹105 Cr | ₹158 Cr | ₹231 Cr | ₹315 Cr | +46.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DSSL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
SILVERTUC SILVERTUC | — | — | Pending | 16.6% | — |
 PROTEAN PROTEAN | — | — | Pending | 9.3% | — |
SAKSOFT SAKSOFT | — | — | Pending | 17.6% | — |
ACCELYA ACCELYA | — | — | Pending | 46.5% | 16.4× |
 RPSGVENT RPSGVENT | — | — | Pending | -1.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
7 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹2.50/sh
Last payout
2025-08-22
₹0.50
Peak payout
₹0.50
Trailing yield
0.04%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. DYNACONS SYS & SOLN LTD (DSSL.NS) trades at 1270.20 vs a model fair value of 968.80, a gap of -23.7%. Piotroski F-score: 5/9. Moat label:...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of DSSL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DSSL →
Compare
Head-to-head with peers
Compare DSSL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DSSLNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.