DYNACONS SYS & SOLN LTD
DSSL · General/Diversified · NSE
₹1,041
Current Market Price
Fair Value (DCF)
₹968
Margin of Safety
-7.0%
Updated 2d ago
YieldIQ Score
45/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
50%
ROE
—
Debt/Equity
0.64
WACC
11.1%
Market Cap
₹1,326 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
35.8%
Return on capital employed
EV / EBITDA
10.8×
Enterprise multiple
Debt / EBITDA
1.1×
Leverage vs earnings
Interest Coverage
9.8×
EBIT covers interest
Current Ratio
1.36×
Short-term liquidity
Asset Turnover
1.63×
Revenue per ₹ of assets
Revenue CAGR (3Y)
24.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,041.35
Bear case
₹570.92
MoS -82.4%
Base case
₹968.22
MoS -7.6%
Bull case
₹1,236.44
MoS +15.8%
Ratio Trends
DSSL · last 8 annual periods
ROE
31.3%
ROCE
29.7%
Operating Margin
—
Debt / Equity
0.60×
PE
32.4×
EV / EBITDA
7.8×
Historical Financials
DSSL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹436 Cr | ₹654 Cr | ₹227 Cr | ₹282 Cr | ₹1267 Cr | +30.6% |
| EBITDA | — | ₹30.8 Cr | ₹55.4 Cr | ₹82.4 Cr | ₹110 Cr | +37.5% |
| EBIT | ₹18.5 Cr | ₹31.0 Cr | ₹19.0 Cr | ₹21.0 Cr | — | +3.2% |
| PAT | ₹8.5 Cr | ₹16.4 Cr | ₹12.3 Cr | ₹14.1 Cr | ₹72.4 Cr | +70.6% |
| EPS (diluted) | ₹7.29 | ₹13.57 | ₹9.68 | ₹11.10 | — | +11.1% |
| CFO | ₹9.1 Cr | ₹-13.4 Cr | ₹13.1 Cr | ₹29.2 Cr | ₹66.0 Cr | +64.3% |
| CapEx | — | — | — | — | ₹-29.2 Cr | — |
| FCF | — | — | — | — | ₹36.9 Cr | +0.0% |
| Total Assets | — | ₹299 Cr | ₹403 Cr | ₹587 Cr | ₹777 Cr | +27.0% |
| Total Debt | — | — | ₹49.5 Cr | ₹23.7 Cr | ₹139 Cr | +29.4% |
| Shareholders' Equity | — | — | ₹105 Cr | ₹158 Cr | ₹231 Cr | +21.9% |
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 |
|---|---|---|---|---|---|
| ORIENTTECH ORIENTTECH | — | — | Pending | 15.3% | — |
| EXPLEOSOL EXPLEOSOL | — | — | Pending | 16.2% | — |
| IVALUE IVALUE | — | — | Pending | 18.5% | — |
| SILVERTUC SILVER TOUCH TECHNO LTD | -73.9% | 35 | Data Limited | 16.6% | — |
| MCLOUD MCLOUD | — | — | Pending | 19.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for DSSL in the last 10 years.
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.