DYNAMIC CABLES LIMITED
DYCL · General/Diversified · NSE
₹349
Current Market Price
Fair Value (DCF)
₹271
Margin of Safety
-22.4%
Updated 1d ago
YieldIQ Score
49/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
40%
ROE
—
Debt/Equity
0.19
WACC
11.1%
Market Cap
₹1,692 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
25.7%
Return on capital employed
EV / EBITDA
13.3×
Enterprise multiple
Debt / EBITDA
0.5×
Leverage vs earnings
Interest Coverage
8.0×
EBIT covers interest
Current Ratio
2.37×
Short-term liquidity
Asset Turnover
1.74×
Revenue per ₹ of assets
Revenue CAGR (3Y)
22.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹349.11
Bear case
₹162.05
MoS -115.4%
Base case
₹270.95
MoS -28.8%
Bull case
₹343.82
MoS -1.5%
Ratio Trends
DYCL · last 4 annual periods
ROE
17.3%
ROCE
25.2%
Operating Margin
—
Debt / Equity
0.16×
PE
25.9×
EV / EBITDA
14.2×
Historical Financials
DYCL · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹564 Cr | ₹178 Cr | ₹241 Cr | ₹1025 Cr | +22.1% |
| EBITDA | ₹60.0 Cr | ₹62.6 Cr | ₹76.8 Cr | ₹109 Cr | +22.0% |
| EBIT | — | ₹18.0 Cr | ₹23.8 Cr | — | +9.8% |
| PAT | ₹30.9 Cr | ₹10.0 Cr | ₹13.8 Cr | ₹64.8 Cr | +28.0% |
| EPS (diluted) | — | ₹4.54 | ₹6.26 | — | +11.3% |
| CFO | ₹64.0 Cr | ₹27.4 Cr | ₹1.3 Cr | ₹56.3 Cr | -4.2% |
| CapEx | ₹-6.1 Cr | — | — | ₹-24.6 Cr | — |
| FCF | ₹57.8 Cr | — | — | ₹31.7 Cr | -18.2% |
| Total Assets | ₹349 Cr | ₹403 Cr | ₹499 Cr | ₹589 Cr | +19.0% |
| Total Debt | ₹76.8 Cr | ₹70.9 Cr | ₹114 Cr | ₹58.9 Cr | -8.5% |
| Shareholders' Equity | ₹148 Cr | ₹177 Cr | ₹214 Cr | ₹374 Cr | +36.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DYCL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| EXICOM EXICOM | — | — | Pending | -17.9% | — |
| VIDYAWIRES VIDYAWIRES | — | — | Pending | 24.6% | — |
| SPECTRUM SPECTRUM ELECTRIC IND LTD | -77.4% | 35 | Data Limited | 13.4% | — |
| SERVOTECH SERVOTECH | — | — | Pending | 13.8% | — |
| INDOTECH INDO TECH TRANSFORM LTD. | -26.4% | 53 | Overvalued | 22.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for DYCL in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of DYCL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DYCL →
Compare
Head-to-head with peers
Compare DYCL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DYCLNow →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.