Stock DYNAVSN6 DYNAVISION LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Dynavision Limited

Equities

DYNAVSN6

INE083E01010

Recreational Products

Market Closed - Bombay S.E.
Other stock markets
 06:00:56 2024-06-19 am EDT 		5-day change 1st Jan Change
283 INR +1.07% Intraday chart for Dynavision Limited -2.25% +34.70%
May. 09 Dynavision Limited Appoints Rubavathy Christopher as Company Secretary and Compliance Officer, Effective May 11, 2024 CI
May. 09 Dynavision Limited Announces Resignation of V. Jayshree as Company Secretary and Compliance Officer, Effective 11 May 2024 CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 245.8 201.6 120.8 259.2 575.8 499.4
Enterprise Value (EV) 1 245.4 193.8 109.4 240.6 562.3 473.8
P/E ratio 5.45 x 4.39 x 2.6 x 5.67 x 11.4 x 10.1 x
Yield - - - - - -
Capitalization / Revenue 3.77 x 3.06 x 1.86 x 4.24 x 7.67 x 6.48 x
EV / Revenue 3.77 x 2.94 x 1.69 x 3.94 x 7.49 x 6.15 x
EV / EBITDA 4.34 x 3.49 x 2.11 x 4.84 x 9.69 x 7.8 x
EV / FCF -61.7 x -4.2 x 1.69 x -8.04 x -13 x 38.5 x
FCF Yield -1.62% -23.8% 59.1% -12.4% -7.67% 2.6%
Price to Book -2 x -2.63 x -3.99 x 16.8 x 8.7 x 4.32 x
Nbr of stocks (in thousands) 3,840 3,840 3,840 3,840 3,840 3,840
Reference price 2 64.00 52.50 31.45 67.50 150.0 130.0
Announcement Date 8/7/18 8/14/19 8/27/20 8/26/21 8/29/22 9/4/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Marzo 2018 2019 2020 2021 2022 2023
Net sales 1 65.14 65.84 64.78 61.09 75.07 77.09
EBITDA 1 56.51 55.53 51.84 49.68 58.04 60.72
EBIT 1 56.33 55.35 51.66 49.19 56.77 59.46
Operating Margin 86.47% 84.07% 79.74% 80.52% 75.63% 77.13%
Earnings before Tax (EBT) 1 58.59 60.67 59.47 58.85 65.7 64.83
Net income 1 45.09 45.98 46.47 45.75 50.7 49.43
Net margin 69.21% 69.84% 71.74% 74.9% 67.54% 64.12%
EPS 2 11.74 11.97 12.10 11.91 13.20 12.87
Free Cash Flow 1 -3.979 -46.12 64.67 -29.92 -43.1 12.31
FCF margin -6.11% -70.05% 99.83% -48.98% -57.42% 15.96%
FCF Conversion (EBITDA) - - 124.75% - - 20.27%
FCF Conversion (Net income) - - 139.15% - - 24.9%
Dividend per Share - - - - - -
Announcement Date 8/7/18 8/14/19 8/27/20 8/26/21 8/29/22 9/4/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 0.31 7.82 11.4 18.6 13.5 25.6
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -3.98 -46.1 64.7 -29.9 -43.1 12.3
ROE (net income / shareholders' equity) -31% -46.1% -86.8% -617% 124% 54.4%
ROA (Net income/ Total Assets) 52.9% 31.1% 20.4% 14.9% 13.9% 11.9%
Assets 1 85.16 147.8 227.8 306.8 366 414.9
Book Value Per Share 2 -32.00 -20.00 -7.890 4.030 17.20 30.10
Cash Flow per Share 2 0.0800 2.040 0.8300 1.730 0.1400 3.370
Capex - - 54 2.52 0.51 16.8
Capex / Sales - - 83.36% 4.13% 0.68% 21.78%
Announcement Date 8/7/18 8/14/19 8/27/20 8/26/21 8/29/22 9/4/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Recreational Products

1st Jan change Capi.
DYNAVISION LIMITED Stock Dynavision Limited
+34.70% 12.9M
BRUNSWICK CORPORATION Stock Brunswick Corporation
-23.76% 4.98B
THOR INDUSTRIES, INC. Stock THOR Industries, Inc.
-22.18% 4.9B
BRP INC. Stock BRP Inc.
-9.30% 4.63B
POLARIS INC. Stock Polaris Inc.
-17.82% 4.4B
YETI HOLDINGS, INC. Stock YETI Holdings, Inc.
-22.02% 3.44B
GIANT MANUFACTURING CO., LTD. Stock Giant Manufacturing Co., Ltd.
+13.86% 2.58B
TRIGANO Stock Trigano
-20.77% 2.47B
VISTA OUTDOOR INC. Stock Vista Outdoor Inc.
+17.35% 2.02B
WINNEBAGO INDUSTRIES, INC. Stock Winnebago Industries, Inc.
-22.20% 1.66B
Other Recreational Products
  1. Stock Market
  2. Equities
  3. DYNAVSN6 Stock
  4. Financials Dynavision Limited