Dynemic Products Ltd, Fundamental analysis

Industry Industry name	Chemicals
Variance Full Year Net Profit Variance	34
Equity Latest Equity	12.43
Face Value Latest Face Value	10
Reserves Total Reserve	232.94
Dividend Full Year Dividend %	0
Sales Turnover Full Year Net Sales	378.64
Net Profit Full Year Net Profit	20.1
Full Year CPS Full Year Cash Per Share	29.5
Earning Per Share Full Year Earning Per Share	16.2
Quarter CPS Latest quarter Cash Per Share	0
Latest Quarter Date Latest Quarter Yrc	Jun 1, 2026
Latest Quarter Sales Latest Quarter Net Sales	85.08
Previous EPS Previous earnings per share	0
Book Value Book value	197.4
Networth Full Year Return on Networth	8.47
Price/Book Value Price to Book value	1.180344
Yearly PE ratio Full Year Price to Earning per share	14.4
Yearly PC ratio Full Year Price to Cash Per Share	7.9
Bse value BSE Value in lakhs	0.64
Nse value NSE Value in lakhs	15.58
High 52 week high	364
Low 52 week low	191
Price NSE Current market price	229
CPM Current market price	233

Market cap BSE / NSE Market Cap	289.39
Net profit Latest Quarter Net Profit	5.19
Net profit variance Latest Quarter Net Profit variance	8
Result year Trailing latest month	Jun 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	43.82
TTM GPM Trailing Twelve 12 month Gross Profit Margin	12.04
TTM NP Trailing Twelve 12 month Net Profit	11.97
TTM NPV Trailing Twelve 12 month Net Profit Variane	19.32
TTM EPS Trailing Twelve 12 month EPS	16.35
TTM PE Trailing Twelve 12 month PE	14.24
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)	233
Gross block Latest Gross Block	327.99
Loans Total loans	0
Advances Latest Advances for Banks	0
Net profit asset Latest Assets	0
Year OPM Full Year Operating Profit Margin	13.8
Year GPM Full Year Gross Profit Margin	11.5
Quarter OPM Latest quater Operation Profit Margin	14.5

	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
+ Sales	96	94	93	93	88	89	102	85
YOY Sales Growth %	48%	32%	19%	18%	-8%	-5%	10%	-8%
Gross Sales	96	94	93	93	88	89	102	85
Other Operating Income	2	2	1	2	1	2	2	1
+ Expenses	83	81	80	80	76	76	87	73
Material Cost %	47%	37%	59%	47%	60%	37%	50%	63%
Raw Material Cost	46	41	52	45	46	38	54	45
Change in Inventory	-2	-6	3	-1	7	-5	-3	8
Manufacturing Cost %	29%	27%	30%	28%	32%	26%	29%	33%
Employee Cost %	6%	6%	7%	7%	8%	7%	7%	8%
Other Cost %	5%	16%	-10%	4%	-13%	15%	0%	-18%
Raw Materials %	49%	44%	56%	49%	52%	43%	53%	53%
Purchase of Finished Goods %	4%	4%	-2%	3%	4%	5%	-3%	3%
Stock Adjustments %	2%	7%	-3%	1%	-8%	6%	3%	-10%
Other Manufacturing Expenses %	29%	27%	30%	28%	32%	26%	29%	33%
Operating Profit	13	13	12	13	12	13	15	12
OPM %	13%	14%	13%	14%	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	3	3	3	2	2	2	2	2
Depreciation	4	4	4	4	4	4	4	4
Profit before tax	5	6	6	6	6	6	8	7
+ Tax %	25%	25%	31%	25%	24%	25%	27%	24%
Current Tax	1	1	-4	2	1	2	0	2
Deferred Tax	0	0	5	0	0	0	2	0
+ Net Profit	4	4	4	5	4	5	6	5
Net Profit After Minority Interest	4	4	4	5	4	5	6	5
EPS in Rs	3.23	3.65	3.27	3.87	3.58	3.71	4.88	4.18

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
+ Sales	140	167	167	182	206	252	296	284	368	379
Sales Growth %		20%	-0%	9%	13%	23%	17%	-4%	29%	3%
Gross Sales	124	150	161	176	201	243	289	280	361	372
Excise Duty	10	3	0	0	0	0	0	0	0	0
Other Operating Income	4	5	6	6	4	9	7	4	7	7
+ Expenses	115	136	137	146	162	209	267	252	320	326
Material Cost %	-0%	52%	57%	55%	55%	52%	52%	50%	52%	51%
Raw Material Cost	3	86	98	107	110	145	168	144	195	191
Change in Inventory	-3	1	-3	-8	2	-14	-12	-1	-6	3
Manufacturing Cost %	67%	20%	18%	18%	17%	23%	29%	29%	27%	26%
Employee Cost %	4%	4%	5%	5%	5%	5%	7%	7%	6%	7%
Other Cost %	10%	4%	3%	3%	2%	3%	3%	3%	2%	2%
Raw Materials %	2%	51%	59%	59%	54%	58%	57%	51%	53%	50%
Purchase of Finished Goods %	2%	1%	8%	5%	5%	6%	2%	3%	2%	2%
Stock Adjustments %	2%	-1%	2%	4%	-1%	5%	4%	0%	2%	-1%
Power & Fuel %	9%	9%	7%	7%	7%	11%	15%	15%	13%	12%
Other Manufacturing Expenses %	59%	12%	11%	10%	10%	12%	13%	14%	15%	14%
Selling & Administration %	2%	2%	2%	2%	2%	2%	2%	2%	2%	2%
Miscellaneous Expenses %	1%	0%	1%	0%	0%	0%	0%	0%	0%	0%
Operating Profit	25	31	30	36	43	43	29	32	48	52
OPM %	18%	19%	18%	20%	21%	17%	10%	11%	13%	14%
+ Other Income	0	0	0	1	1	0	0	1	0	0
Miscellaneous Income	0	0	0	1	1	0	0	1	0	0
Interest	2	1	1	2	2	8	16	13	11	9
Depreciation	3	3	3	3	3	11	17	17	16	17
Profit before tax	21	27	25	32	38	23	-4	3	20	27
+ Tax %	35%	35%	29%	25%	26%	39%	21%	-16%	27%	26%
Current Tax	7	9	8	9	10	1	0	0	0	5
Deferred Tax	0	0	0	-1	0	8	-1	-1	5	2
+ Net Profit	13	17	18	24	28	14	-3	4	15	20
Profit Growth %		30%	3%	34%	18%	-50%	-120%	-223%	316%	33%
Net Profit After Minority Interest	14	18	18	24	28	14	-3	4	15	20
EPS in Rs	11.96	15.50	15.87	21.34	25.15	12.62	-2.51	3.01	12.08	16.05

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	11	11	11	11	11	11	12	12	12	12
Reserves	66	81	97	117	145	159	171	191	213	233
+ Borrowings	25	25	31	101	153	174	148	115	96	73
Secured Borrowings	25	25	31	101	139	174	148	112	96	73
Unsecured Borrowings	0	0	0	0	14	0	0	3	0	0
Deferred Credit	0	0	0	0	0	0	0	0	0	0
+ Other Liabilities	17	22	19	22	42	70	81	83	96	95
Current Liabilities	17	22	19	22	42	68	79	87	96	94
Provisions	7	10	8	9	10	3	2	1	2	7
Minority Interest	0	0	0	0	0	0	0	0	0	0
Equity Share Warrants	0	0	0	0	0	0	0	6	0	0
Other liability items	0	0	0	0	0	3	3	0	0	0
Total Liabilities	120	140	158	251	351	415	412	400	418	413
+ Fixed Assets	35	35	38	36	34	272	259	245	235	221
Gross Block	55	59	65	66	67	315	319	321	328	328
Accumulated Depreciation	21	24	26	30	32	43	60	76	93	107
CWIP	10	14	25	71	194	0	0	0	0	0
Investments	1	1	1	1	1	1	1	1	2	2
+ Other Assets	74	90	94	143	121	142	152	154	180	190
Inventories	22	27	27	36	36	52	65	66	82	82
Trade receivables	28	32	42	32	41	47	51	56	65	76
Cash Equivalents	1	1	1	26	1	3	2	2	2	1
Loans n Advances	18	23	18	41	34	21	13	14	10	9
Other asset items	5	6	6	8	9	19	21	17	21	21
Total Assets	120	140	158	251	351	415	412	400	418	413

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
+ Cash from Operating Activity	12	10	13	7	48	40	25	30	30	34
Profit from Operations	25	30	29	35	42	40	26	32	46	51
Working Capital Changes	-6	-12	-7	-18	16	3	-1	-2	-16	-16
Profit Before Tax & Extraordinary Items	21	27	25	32	38	23	-4	3	20	27
Depreciation	3	3	3	3	3	11	17	17	16	17
Interest (Net)	1	1	1	1	2	8	16	13	11	9
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	-1	-1	-1	-2	-1	-3	-3	0	-2	-2
Receivables	-2	-4	-10	10	-9	-6	-4	-5	-7	-9
Inventories	-2	-5	0	-9	0	-16	-13	-1	-16	0
Trade Payables	-1	2	-1	3	16	27	10	3	8	-9
Loans & Advances	0	0	0	0	-3	0	0	0	0	0
Direct Taxes Paid	-7	-8	-9	-10	-10	-4	0	0	0	0
+ Cash from Investing Activity	-3	-7	-17	-70	-98	-52	2	0	-6	-1
Purchase of Fixed Assets	-4	-8	-17	-48	-125	-54	-1	-3	-7	-4
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	1	1	0	0	0	0	0
Others	1	1	1	-23	27	2	3	1	1	1
+ Cash from Financing Activity	-9	-4	3	64	49	12	-26	-30	-24	-33
Proceeds from Issue of Shares	0	0	0	0	0	0	15	0	0	0
Proceeds from Other Long-Term Borrowings	0	0	0	82	29	10	0	0	2	0
Proceeds from Short-Term Borrowings	0	0	6	0	23	10	0	0	11	5
Repayment of Long-Term Borrowings	-1	0	0	0	0	0	-23	-32	-32	-29
Repayment of Short-Term Borrowings	-6	0	0	-12	0	0	-3	-1	0	0
Dividend Paid	0	-2	-2	-3	0	0	0	0	0	0
Interest Paid	-2	-1	-1	-2	-2	-8	-16	-13	-11	-9
Others	0	0	0	-1	0	0	0	16	7	0
Net Cash Flow	0	0	0	1	0	0	0	-1	0	1