DYNEMIC PRODUCTS LIMITED
DYNPRO · General/Diversified · NSE
₹236
Current Market Price
Fair Value (DCF)
₹355
Discount to FV
+50.8%
Updated just now
YieldIQ Score
40/100
Piotroski F-Score
8/9
Economic Moat
Moderate
Confidence
52%
ROE
8.1%
Debt/Equity
0.30
WACC
11.1%
Market Cap
₹292.87 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
16.6%
Return on capital employed
EV / EBITDA
7.9×
Enterprise multiple
Debt / EBITDA
1.5×
Leverage vs earnings
Interest Coverage
3.8×
EBIT covers interest
Current Ratio
0.95×
Short-term liquidity
Asset Turnover
0.91×
Revenue per ₹ of assets
Revenue CAGR (3Y)
8.8%
3-year revenue growth
Revenue CAGR (5Y)
12.6%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹235.65
Bear case
Margin of Safety -18.3%
Implied upside -15.5%
Base case
Margin of Safety +25.2%
Implied upside +33.7%
Bull case
Margin of Safety +33.3%
Implied upside +50.0%
Ratio Trends
DYNPRO · last 10 annual periods
ROE
8.1%
ROCE
16.6%
Operating Margin
—
Debt / Equity
0.30×
PE
50.5×
EV / EBITDA
18.7×
Historical Financials
DYNPRO · 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 | ₹243 Cr | ₹289 Cr | ₹280 Cr | ₹361 Cr | ₹372 Cr | +11.3% |
| EBITDA | ₹40.9 Cr | ₹23.4 Cr | ₹32.7 Cr | ₹48.3 Cr | ₹52.7 Cr | +6.5% |
| EBIT | ₹31.7 Cr | ₹12.4 Cr | ₹16.0 Cr | — | — | -15.7% |
| PAT | ₹14.3 Cr | ₹-2.9 Cr | ₹3.6 Cr | ₹15.0 Cr | ₹19.9 Cr | +8.7% |
| EPS (diluted) | ₹12.47 | ₹-3.24 | ₹3.46 | — | — | -27.4% |
| CFO | ₹39.7 Cr | ₹24.8 Cr | ₹30.3 Cr | ₹30.4 Cr | ₹34.4 Cr | -3.5% |
| CapEx | ₹-54.3 Cr | ₹-0.9 Cr | ₹-2.8 Cr | ₹-6.9 Cr | ₹-4.0 Cr | — |
| FCF | ₹-14.6 Cr | ₹23.8 Cr | ₹27.5 Cr | ₹23.5 Cr | ₹30.4 Cr | — |
| Total Assets | ₹415 Cr | ₹412 Cr | ₹400 Cr | ₹416 Cr | ₹413 Cr | -0.1% |
| Total Debt | ₹174 Cr | ₹148 Cr | ₹115 Cr | ₹95.9 Cr | ₹72.7 Cr | -19.6% |
| Shareholders' Equity | ₹170 Cr | ₹183 Cr | ₹203 Cr | ₹224 Cr | ₹245 Cr | +9.5% |
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 | 5.0% | — |
HPAL HPAL | — | — | Pending | 3.7% | — |
ASAHISONG ASAHISONG | — | — | Pending | 6.9% | — |
GOACARBON GOACARBON | — | — | Pending | -28.6% | — |
PODDARMENT PODDARMENT | — | — | Pending | 6.3% | — |
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)
—
Last payout
2020-02-26
₹1.49
Peak payout
₹1.49
Trailing yield
—
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. DYNEMIC PRODUCTS LIMITED (DYNPRO.NS) trades at 235.65 vs a model fair value of 355.45, a gap of 50.8%. Piotroski F-score: 8/9. 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.