Company Valuation: Dynacons Systems & Solutions Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 759 2,376 3,956 13,014 13,134 10,009
Change - 213.02% 66.54% 228.93% 0.92% -23.79%
Enterprise Value (EV) 1 1,097 2,929 4,480 13,343 14,175 12,246
Change - 167.04% 52.96% 197.84% 6.24% -13.61%
P/E 10.3x 15.5x 11.3x 24.2x 18.1x 11.8x
PBR 1.53x 3.5x 3.78x 8.26x 5.69x 3.18x
PEG - 0.2x 0x 0.5x 0.5x 0.7x
Capitalization / Revenue 0.17x 0.36x 0.49x 1.27x 1.04x 0.7x
EV / Revenue 0.25x 0.45x 0.56x 1.3x 1.12x 0.86x
EV / EBITDA 6.13x 9.82x 8.31x 17.3x 13.6x 9x
EV / EBIT 6.37x 10x 8.41x 17.4x 13.7x 9.32x
EV / FCF -22.7x -10.8x -103x 131x 163x -14.4x
FCF Yield -4.41% -9.23% -0.97% 0.76% 0.61% -6.95%
Dividend per Share 2 0.5 0.5 0.5 0.5 0.5 0.5
Rate of return 0.67% 0.24% 0.16% 0.05% 0.05% 0.06%
EPS 2 7.29 13.57 27.7 42.37 56.87 66.58
Distribution rate 6.86% 3.68% 1.81% 1.18% 0.88% 0.75%
Net sales 1 4,359 6,540 8,045 10,245 12,672 14,243
EBITDA 1 179 298.3 539.1 772.4 1,046 1,360
EBIT 1 172.2 291.8 532.6 764.7 1,036 1,314
Net income 1 85.37 164.3 334.5 538.3 723.9 847.4
Net Debt 1 337.8 553.1 523.4 329 1,041 2,237
Reference price 2 74.90 210.65 311.70 1,023.65 1,032.10 785.85
Nbr of stocks (in thousands) 10,133 11,278 12,693 12,713 12,725 12,737
Announcement Date 9/7/21 9/7/22 9/7/23 9/6/24 9/6/25 9/7/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.54x3.69x12.88x2.95% 216B
-130.35x18.18x100.79x-.--% 117B
13.46x1.48x7.8x3.56% 111B
13.63x2.48x9.35x6.03% 79.37B
19.51x5.17x12.71x2.91% 58.38B
13.79x1.99x8.45x5.65% 44.37B
22.36x1.83x11.42x1.31% 43.97B
21.06x1.6x10.17x0.89% 40.66B
17.22x2.17x10.3x5.08% 35.23B
Average 1.47x 4.29x 20.43x 3.15% 82.93B
Weighted average by Cap. -4.86x 5.23x 24.92x 2.95%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. DSSL Stock
  4. DSSL Stock
  5. Valuation Dynacons Systems & Solutions Limited
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!