Dynemic Products Ltd, Fundamental analysis

Industry Industry name	Chemicals
Variance Full Year Net Profit Variance	33
Equity Latest Equity	12.43
Face Value Latest Face Value	10
Reserves Total Reserve	232.94
Dividend Full Year Dividend %	15
Sales Turnover Full Year Net Sales	371.78
Net Profit Full Year Net Profit	19.94
Full Year CPS Full Year Cash Per Share	29.4
Earning Per Share Full Year Earning Per Share	16
Quarter CPS Latest quarter Cash Per Share	0
Latest Quarter Date Latest Quarter Yrc	Mar 1, 2026
Latest Quarter Sales Latest Quarter Net Sales	101.86
Previous EPS Previous earnings per share	0
Book Value Book value	197.4
Networth Full Year Return on Networth	7.03
Price/Book Value Price to Book value	1.337386
Yearly PE ratio Full Year Price to Earning per share	16.5
Yearly PC ratio Full Year Price to Cash Per Share	9
Bse value BSE Value in lakhs	3.17
Nse value NSE Value in lakhs	20.14
High 52 week high	415
Low 52 week low	191
Price NSE Current market price	261
CPM Current market price	264

Market cap BSE / NSE Market Cap	328.11
Net profit Latest Quarter Net Profit	6.08
Net profit variance Latest Quarter Net Profit variance	54
Result year Trailing latest month	Mar 1, 2026
TTM Sales Trailing Twelve 12 month Net Sales	322.98
TTM OP Trailing Twelve 12 month Operating Profit	40.8
TTM OPM Trailing Twelve 12 month Operating Profit Margin	12.63
TTM GP Trailing Twelve 12 month Gross Profit	43.38
TTM GPM Trailing Twelve 12 month Gross Profit Margin	11.67
TTM NP Trailing Twelve 12 month Net Profit	11.97
TTM NPV Trailing Twelve 12 month Net Profit Variane	32.76
TTM EPS Trailing Twelve 12 month EPS	16.05
TTM PE Trailing Twelve 12 month PE	16.45
TTM CPS Trailing Twelve 12 month CPS	0
Month CPS Month Cash Per Share	0
TTM Depreciation Trailing Twelve 12 month Depreciation	16.49
Equity Latest Equity	12.43
LTP Latest Price (BSE/NSE)	264
Gross block Latest Gross Block	327.68
Loans Total loans	0
Advances Latest Advances for Banks	0
Net profit asset Latest Assets	0
Year OPM Full Year Operating Profit Margin	14
Year GPM Full Year Gross Profit Margin	11.7
Quarter OPM Latest quater Operation Profit Margin	14.2

	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
+ Sales	79	96	94	93	93	88	89	102
YOY Sales Growth %	19%	48%	32%	19%	18%	-8%	-5%	10%
Gross Sales	79	96	94	93	93	88	89	102
Other Operating Income	1	2	2	1	2	1	2	2
+ Expenses	69	83	81	80	80	76	76	87
Material Cost %	73%	47%	37%	59%	47%	60%	37%	50%
Raw Material Cost	47	46	41	52	45	46	38	54
Change in Inventory	11	-2	-6	3	-1	7	-5	-3
Manufacturing Cost %	33%	29%	27%	30%	28%	32%	26%	29%
Employee Cost %	7%	6%	6%	7%	7%	8%	7%	7%
Other Cost %	-26%	5%	16%	-10%	4%	-13%	15%	0%
Raw Materials %	59%	49%	44%	56%	49%	52%	43%	53%
Purchase of Finished Goods %	4%	4%	4%	-2%	3%	4%	5%	-3%
Stock Adjustments %	-14%	2%	7%	-3%	1%	-8%	6%	3%
Other Manufacturing Expenses %	33%	29%	27%	30%	28%	32%	26%	29%
Operating Profit	10	13	13	12	13	12	13	15
OPM %	13%	13%	14%	13%	14%	14%	14%	14%
+ Other Income	0	0	0	0	0	0	0	0
Miscellaneous Income	0	0	0	0	0	0	0	0
Interest	2	3	3	3	2	2	2	2
Depreciation	4	4	4	4	4	4	4	4
Profit before tax	4	5	6	6	6	6	6	8
+ Tax %	25%	25%	25%	31%	25%	24%	25%	27%
Current Tax	1	1	1	-4	2	1	2	0
Deferred Tax	0	0	0	5	0	0	0	2
+ Net Profit	3	4	4	4	5	4	5	6
Net Profit After Minority Interest	3	4	4	4	5	4	5	6
EPS in Rs	2.31	3.23	3.65	3.27	3.87	3.58	3.71	4.88

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
+ Sales	139	140	167	167	182	206	252	296	284	368
Sales Growth %		0%	20%	-0%	9%	13%	23%	17%	-4%	29%
Gross Sales	126	124	150	161	176	201	243	289	280	361
Excise Duty	10	10	3	0	0	0	0	0	0	0
Other Operating Income	3	4	5	6	6	4	9	7	4	7
+ Expenses	123	115	136	137	146	162	209	267	252	320
Material Cost %	54%	-0%	52%	57%	55%	55%	52%	52%	50%	52%
Raw Material Cost	71	3	86	98	107	110	145	168	144	195
Change in Inventory	4	-3	1	-3	-8	2	-14	-12	-1	-6
Manufacturing Cost %	20%	67%	20%	18%	18%	17%	23%	29%	29%	27%
Employee Cost %	4%	4%	4%	5%	5%	5%	5%	7%	7%	6%
Other Cost %	10%	10%	4%	3%	3%	2%	3%	3%	3%	2%
Raw Materials %	51%	2%	51%	59%	59%	54%	58%	57%	51%	53%
Purchase of Finished Goods %	3%	2%	1%	8%	5%	5%	6%	2%	3%	2%
Stock Adjustments %	-3%	2%	-1%	2%	4%	-1%	5%	4%	0%	2%
Power & Fuel %	10%	9%	9%	7%	7%	7%	11%	15%	15%	13%
Other Manufacturing Expenses %	10%	59%	12%	11%	10%	10%	12%	13%	14%	15%
Selling & Administration %	2%	2%	2%	2%	2%	2%	2%	2%	2%	2%
Miscellaneous Expenses %	0%	1%	0%	1%	0%	0%	0%	0%	0%	0%
Operating Profit	17	25	31	30	36	43	43	29	32	48
OPM %	12%	18%	19%	18%	20%	21%	17%	10%	11%	13%
+ Other Income	0	0	0	0	1	1	0	0	1	0
Miscellaneous Income	0	0	0	0	1	1	0	0	1	0
Interest	2	2	1	1	2	2	8	16	13	11
Depreciation	3	3	3	3	3	3	11	17	17	16
Profit before tax	11	21	27	25	32	38	23	-4	3	20
+ Tax %	35%	35%	35%	29%	25%	26%	39%	21%	-16%	27%
Current Tax	4	7	9	8	9	10	1	0	0	0
Deferred Tax	0	0	0	0	-1	0	8	-1	-1	5
+ Net Profit	8	13	17	18	24	28	14	-3	4	15
Profit Growth %		79%	30%	3%	34%	18%	-50%	-120%	-223%	316%
Net Profit After Minority Interest	8	14	18	18	24	28	14	-3	4	15
EPS in Rs	6.69	11.96	15.50	15.87	21.34	25.15	12.62	-2.51	3.01	12.07

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	11	11	11	11	11	11	11	12	12	12
Reserves	53	66	81	97	117	145	159	171	191	212
+ Borrowings	33	25	25	31	101	153	174	148	115	96
Secured Borrowings	31	25	25	31	101	139	174	148	112	96
Unsecured Borrowings	1	0	0	0	0	14	0	0	3	0
Deferred Credit	0	0	0	0	0	0	0	0	0	0
+ Other Liabilities	15	17	22	19	22	42	70	81	83	96
Current Liabilities	15	17	22	19	22	42	68	79	87	96
Provisions	4	7	10	8	9	10	3	2	1	2
Minority Interest	0	0	0	0	0	0	0	0	0	0
Equity Share Warrants	0	0	0	0	0	0	0	0	6	0
Other liability items	0	0	0	0	0	0	3	3	0	0
Total Liabilities	111	120	140	158	251	351	415	412	400	416
+ Fixed Assets	34	35	35	38	36	34	272	259	245	235
Gross Block	52	55	59	65	66	67	315	319	321	328
Accumulated Depreciation	18	21	24	26	30	32	43	60	76	93
CWIP	9	10	14	25	71	194	0	0	0	0
Investments	1	1	1	1	1	1	1	1	1	1
+ Other Assets	66	74	90	94	143	121	142	152	154	180
Inventories	20	22	27	27	36	36	52	65	66	82
Trade receivables	26	28	32	42	32	41	47	51	56	65
Cash Equivalents	3	1	1	1	26	1	3	2	2	2
Loans n Advances	14	18	23	18	41	34	21	13	14	11
Other asset items	4	5	6	6	8	9	19	21	17	20
Total Assets	111	120	140	158	251	351	415	412	400	416

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
+ Cash from Operating Activity	10	12	10	13	7	48	40	25	30	28
Profit from Operations	17	25	30	29	35	42	40	26	32	46
Working Capital Changes	-3	-6	-12	-7	-18	16	3	-1	-2	-18
Profit Before Tax & Extraordinary Items	12	21	27	25	32	38	23	-4	3	20
Depreciation	3	3	3	3	3	3	11	17	17	16
Interest (Net)	2	1	1	1	1	2	8	16	13	11
Profit / Loss on Sale of Assets	0	0	0	0	0	0	0	0	0	0
Provisions & Write-offs (Net)	0	0	0	0	0	0	0	0	0	0
Profit / Loss in Forex	0	-1	-1	-1	-2	-1	-3	-3	0	-2
Receivables	-4	-2	-4	-10	10	-9	-6	-4	-5	-9
Inventories	4	-2	-5	0	-9	0	-16	-13	-1	-16
Trade Payables	-4	-1	2	-1	3	16	27	10	3	8
Loans & Advances	2	0	0	0	0	-3	0	0	0	0
Direct Taxes Paid	-4	-7	-8	-9	-10	-10	-4	0	0	0
+ Cash from Investing Activity	-3	-3	-7	-17	-70	-98	-52	2	0	-4
Purchase of Fixed Assets	-3	-4	-8	-17	-48	-125	-54	-1	-3	-7
Sale of Fixed Assets	0	0	0	0	0	0	0	0	0	0
Sale of Investments	0	0	0	0	0	0	0	0	0	0
Interest Received	0	0	0	0	1	1	0	0	0	0
Others	0	1	1	1	-23	27	2	3	1	3
+ Cash from Financing Activity	-7	-9	-4	3	64	49	12	-26	-30	-24
Proceeds from Issue of Shares	0	0	0	0	0	0	0	15	0	0
Proceeds from Other Long-Term Borrowings	0	0	0	0	82	29	10	0	0	2
Proceeds from Short-Term Borrowings	0	0	0	6	0	23	10	0	0	11
Repayment of Long-Term Borrowings	0	-1	0	0	0	0	0	-23	-32	-32
Repayment of Short-Term Borrowings	0	-6	0	0	-12	0	0	-3	-1	0
Dividend Paid	-2	0	-2	-2	-3	0	0	0	0	0
Interest Paid	-2	-2	-1	-1	-2	-2	-8	-16	-13	-11
Others	-2	0	0	0	-1	0	0	0	16	7
Net Cash Flow	1	0	0	0	1	0	0	0	-1	0