Dynemic Products Limited (DYNPRO.NS)
INR 418.45
(-0.89%)
INR 418.45
(-0.89%)
| Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|
| Revenue | 2.84 Billion | 2.88 Billion | 2.42 Billion | 2.01 Billion | 1.75 Billion | 1.6 Billion |
| Cost of Revenue | 2.58 Billion | 1.55 Billion | 1.86 Billion | 1.44 Billion | 1.29 Billion | 1.22 Billion |
| Gross Profit | 259.13 Million | 1.33 Billion | 564.47 Million | 568.13 Million | 462.74 Million | 380.96 Million |
| Operating Expenses | 201.8 Million | 1.21 Billion | 273.9 Million | 179.24 Million | 152.13 Million | 128.04 Million |
| Selling, General and Administrative Expenses | 201.8 Million | 95.65 Million | 61.21 Million | 38.08 Million | 43.08 Million | 39.96 Million |
| Research and Development Expenses | - | - | - | - | 105 Thousand | 34 Thousand |
| Other Expenses | - | 3.83 Million | 12 Thousand | 306 Thousand | 12 Thousand | 12 Thousand |
| Cost and Expenses | 1.69 Billion | 2.76 Billion | 2.13 Billion | 1.62 Billion | 1.44 Billion | 1.35 Billion |
| Operating Income | 1.14 Billion | 120.34 Million | 316.18 Million | 399.93 Million | 328.3 Million | 252.92 Million |
| Interest Expense | 128.92 Million | 161.07 Million | 76.31 Million | 18.25 Million | 11.53 Million | 7.98 Million |
| Income Tax Expense | -5.11 Million | -7.77 Million | 89.77 Million | 98 Million | 79.85 Million | 74.48 Million |
| Earnings before Tax | 31.07 Million | -37.13 Million | 232.74 Million | 382.94 Million | 321.57 Million | 254.28 Million |
| Net Income | 36.17 Million | -29.39 Million | 142.97 Million | 284.94 Million | 241.71 Million | 179.79 Million |
| Earnings Per Share Basic | 3.49 | -2.52 | 12.56 | 25.04 | 21.24 | 15.87 |
| Earnings Per Share Diluted | 3.46 | -2.52 | 12.56 | 25.04 | 21.24 | 15.80 |
| Weighted Average Shares Outstanding | 10.36 Million | 11.67 Million | 11.38 Million | 11.38 Million | 11.38 Million | 11.32 Million |
| Weighted Average Shares Outstanding (Diluted) | 10.45 Million | 11.67 Million | 11.38 Million | 11.38 Million | 11.38 Million | 11.38 Million |
| Gross Margin | 0.09 | 0.46 | 0.23 | 0.28 | 0.26 | 0.24 |
| EBIT Margin | 0.11 | 0.10 | 0.17 | 0.22 | 0.21 | 0.19 |
| Profit Margin | 0.01 | -0.01 | 0.06 | 0.14 | 0.14 | 0.11 |
| EBITDA | 320.2 Million | 240.31 Million | 428.89 Million | 434.3 Million | 371.14 Million | 299.58 Million |
| Earnings Before Tax Margin | 0.40 | 0.04 | 0.13 | 0.20 | 0.19 | 0.16 |
| Breakdown | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 |
|---|---|---|---|---|---|---|
| Revenue | 800.51 Million | 2.84 Billion | 789.48 Million | 715.49 Million | 647.47 Million | 662.85 Million |
| Cost of Revenue | 482.07 Million | 1.79 Billion | 474.5 Million | 458.7 Million | 386.9 Million | 294.06 Million |
| Gross Profit | 318.43 Million | 1.04 Billion | 314.98 Million | 256.79 Million | 260.57 Million | 368.78 Million |
| Operating Expenses | 259.15 Million | 893.09 Million | 251.98 Million | 219.66 Million | 259.85 Million | 316.58 Million |
| Selling, General and Administrative Expenses | 259.15 Million | - | 251.98 Million | 219.66 Million | 177.32 Million | 49.28 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | 540 Thousand | 6.88 Million | 5.11 Million | 612 Thousand | 642 Thousand | 512 Thousand |
| Cost and Expenses | 741.23 Million | 2.68 Billion | 726.48 Million | 678.36 Million | 646.75 Million | 610.64 Million |
| Operating Income | 59.28 Million | 153.06 Million | 63 Million | 37.13 Million | 1.36 Million | 52.2 Million |
| Interest Expense | 22.64 Million | 128.92 Million | 36.36 Million | 27.58 Million | 39.33 Million | 25.64 Million |
| Income Tax Expense | 9.37 Million | -5.11 Million | -8.88 Million | -2.13 Million | -2.05 Million | 7.94 Million |
| Earnings before Tax | 37.17 Million | 31.01 Million | 31.75 Million | 10.15 Million | -37.97 Million | 27.07 Million |
| Net Income | 27.79 Million | 36.17 Million | 40.65 Million | 12.33 Million | -35.92 Million | 19.11 Million |
| Earnings Per Share Basic | 2.31 | - | 3.86 | 1.03 | -3.03 | 1.64 |
| Earnings Per Share Diluted | 2.28 | - | 3.84 | 1.03 | -3.03 | 1.64 |
| Weighted Average Shares Outstanding | 12.02 Million | 10.36 Million | 12.02 Million | 12.02 Million | 11.86 Million | 11.67 Million |
| Weighted Average Shares Outstanding (Diluted) | 12.19 Million | 10.45 Million | 12.02 Million | 12.02 Million | 11.86 Million | 11.67 Million |
| Gross Margin | 0.40 | 0.37 | 0.40 | 0.36 | 0.40 | 0.56 |
| EBIT Margin | 0.13 | - | 0.13 | 0.11 | 0.07 | 0.14 |
| Profit Margin | 0.03 | 0.01 | 0.05 | 0.02 | -0.06 | 0.03 |
| EBITDA | 100.13 Million | - | 103.99 Million | 78.89 Million | 43.54 Million | 94.61 Million |
| Earnings Before Tax Margin | 0.07 | 0.05 | 0.08 | 0.05 | 0.00 | 0.08 |
ALBA
BBAS3
GGBR3
BWB
PGTK
600456