DYNAMIC CABLES LIMITED
DYCL · General/Diversified · NSE
₹303
Current Market Price
Fair Value (DCF)
₹262
Discount to FV
-13.5%
Updated 2h ago
YieldIQ Score
58/100
Piotroski F-Score
7/9
Economic Moat
Moderate
Confidence
39%
ROE
18.5%
Debt/Equity
0.09
WACC
11.1%
Market Cap
₹1,470 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
27.2%
Return on capital employed
EV / EBITDA
10.7×
Enterprise multiple
Debt / EBITDA
0.3×
Leverage vs earnings
Interest Coverage
8.0×
EBIT covers interest
Current Ratio
2.37×
Short-term liquidity
Asset Turnover
2.03×
Revenue per ₹ of assets
Revenue CAGR (3Y)
21.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹303.3
Bear case
Margin of Safety -1241.7%
Implied upside -92.5%
Base case
Margin of Safety -18.5%
Implied upside -15.6%
Bull case
Margin of Safety +7.8%
Implied upside +8.5%
Ratio Trends
DYCL · last 5 annual periods
ROE
18.5%
ROCE
27.2%
Operating Margin
—
Debt / Equity
0.09×
PE
13.0×
EV / EBITDA
7.7×
Historical Financials
DYCL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹564 Cr | ₹668 Cr | ₹768 Cr | ₹1025 Cr | ₹1198 Cr | +20.7% |
| EBITDA | ₹60.0 Cr | ₹62.6 Cr | ₹76.8 Cr | ₹112 Cr | ₹136 Cr | +22.8% |
| EBIT | — | ₹58.0 Cr | ₹71.5 Cr | — | — | +5.4% |
| PAT | ₹30.9 Cr | ₹31.0 Cr | ₹37.8 Cr | ₹64.8 Cr | ₹84.4 Cr | +28.6% |
| EPS (diluted) | — | ₹14.09 | ₹17.16 | — | — | +5.1% |
| CFO | ₹64.0 Cr | ₹27.4 Cr | ₹1.3 Cr | ₹56.3 Cr | ₹61.6 Cr | -1.0% |
| CapEx | ₹-6.1 Cr | ₹-13.4 Cr | ₹-21.2 Cr | ₹-24.6 Cr | ₹-57.4 Cr | — |
| FCF | ₹57.8 Cr | ₹14.0 Cr | ₹-19.9 Cr | ₹31.7 Cr | ₹4.2 Cr | -48.2% |
| Total Assets | ₹349 Cr | ₹403 Cr | ₹499 Cr | ₹589 Cr | ₹683 Cr | +18.2% |
| Total Debt | ₹76.8 Cr | ₹82.4 Cr | ₹119 Cr | ₹58.9 Cr | ₹43.1 Cr | -13.4% |
| Shareholders' Equity | ₹148 Cr | ₹177 Cr | ₹214 Cr | ₹374 Cr | ₹457 Cr | +32.7% |
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 |
|---|---|---|---|---|---|
SALZERELEC SALZERELEC | — | — | Pending | 9.2% | — |
SERVOTECH SERVOTECH | — | — | Pending | 13.8% | — |
 EXICOM EXICOM | — | — | Pending | -42.1% | — |
HPL HPL | — | — | Pending | 9.1% | — |
SPECTRUM SPECTRUM | — | — | Pending | 13.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
4 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹1.00/sh
Last payout
2025-06-23
₹0.25
Peak payout
₹0.25
Trailing yield
0.08%
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. DYNAMIC CABLES LIMITED (DYCL.NS) trades at 303.30 vs a model fair value of 262.30, a gap of -13.5%. Piotroski F-score: 7/9. Moat label: M...
Read full AI analysis →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.