DYNEMIC PRODUCTS LIMITED
DYNPRO · General/Diversified · NSE
₹233
Current Market Price
Fair Value (DCF)
₹284
Margin of Safety
+22.0%
Updated just now
YieldIQ Score
73/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
42%
ROE
—
Debt/Equity
0.34
WACC
11.1%
Market Cap
₹289 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
12.8%
Return on capital employed
EV / EBITDA
7.5×
Enterprise multiple
Debt / EBITDA
1.9×
Leverage vs earnings
Interest Coverage
3.8×
EBIT covers interest
Current Ratio
0.95×
Short-term liquidity
Asset Turnover
0.87×
Revenue per ₹ of assets
Revenue CAGR (3Y)
14.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹232.93
Bear case
₹157.11
MoS -48.3%
Base case
₹284.1
MoS +18.0%
Bull case
₹383.03
MoS +39.2%
Ratio Trends
DYNPRO · last 4 annual periods
ROE
6.7%
ROCE
15.1%
Operating Margin
—
Debt / Equity
0.43×
PE
50.5×
EV / EBITDA
18.7×
Historical Financials
DYNPRO · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹243 Cr | ₹289 Cr | ₹280 Cr | ₹361 Cr | +14.1% |
| EBITDA | ₹40.9 Cr | ₹23.4 Cr | ₹32.7 Cr | ₹48.3 Cr | +5.7% |
| EBIT | — | — | — | — | — |
| PAT | ₹14.3 Cr | ₹-2.9 Cr | ₹3.6 Cr | ₹15.0 Cr | +1.6% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹39.7 Cr | ₹24.8 Cr | ₹30.3 Cr | ₹28.4 Cr | -10.5% |
| CapEx | ₹-54.3 Cr | ₹-0.9 Cr | ₹-2.8 Cr | ₹-6.9 Cr | — |
| FCF | ₹-14.6 Cr | ₹23.8 Cr | ₹27.5 Cr | ₹21.5 Cr | — |
| Total Assets | ₹415 Cr | ₹412 Cr | ₹400 Cr | ₹416 Cr | +0.1% |
| Total Debt | ₹174 Cr | ₹148 Cr | ₹115 Cr | ₹95.9 Cr | -18.0% |
| Shareholders' Equity | ₹171 Cr | ₹183 Cr | ₹203 Cr | ₹224 Cr | +9.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DYNPRO vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| AARTISURF AARTISURF | — | — | Pending | 6.3% | — |
| SRD SRD | — | — | Pending | 10.4% | — |
| GOACARBON GOA CARBON LIMITED | -100.0% | 9 | Data Limited | -10.1% | — |
| PODDARMENT PODDARMENT | — | — | Pending | 6.3% | — |
| ASAHISONG ASAHISONG | — | — | Pending | 7.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for DYNPRO in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. DYNEMIC PRODUCTS LIMITED (DYNPRO.NS) trades at 232.93 vs a model fair value of 284.10, a gap of 22.0%. Piotroski F-score: 7/9. Moat label...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of DYNPRO →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DYNPRO →
Compare
Head-to-head with peers
Compare DYNPRO side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DYNPRONow →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.