SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

eDynamics Solutions Ltd (535694)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 535694 NSE: Retailing | Small Cap | eDynamics Solutions Share Price

₹3.22 0.00 (0.00%)

As on 05-Aug'24 14:44

eDynamics Solutions Ltd (535694)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 535694 NSE: Retailing | Small Cap | eDynamics Solutions Share Price

₹3.22 0.00 (0.00%)

As on 05-Aug'24 14:44

Key Metrics
Valuation Multiples
Market Cap
₹8 Cr.
Current Price
₹3.2
52-Week Low / High
₹3 / 3
TTM EPS
₹-0
TTM Sales
₹0 Cr.
Book Value per Share
₹13.9
P/E Ratio
0.00
Industry PE
70.6
Price to Book (P/B)
0.23
Higher than its 5-year historical median
Price to Sales (P/S)
0.00
EV/EBITDA
-534.33
Lower than its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
-0.02%
Return on Capital Employed (ROCE)
-0.02%
Return on Assets (ROA)
-0.02%
Operating Profit Margin
0%
Net Profit Margin
-%
Gross Profit Margin
0%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Steady versus 3-year growth rate
-100%
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
17.61%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹10 Cr.
Equity
₹25.6 Cr.
Face Value
₹10
All Time Low / High
₹0.19 / 221.55

eDynamics Solutions stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
eDynamics Solutions Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21TTM
ROCE % 0.8%0.9%0.2%0.2%0.2%0.1%0%-0.2%0%-0%-
Value Creation
Index
-0.9-0.9-1.0-1.0-1.0-1.0-1.0-1.0-1.0-1.0-

Growth Parameters

Sales 2.63.62.55.43.42.50.900.400
Sales YoY Gr.-39.4%-30.2%115.9%-38.4%-25.1%-65.3%-100%NA-100%-
Adj EPS 0.10.100000-00-0-0
YoY Gr.-60%-87.5%100%0%-50%-100%NANANA-
BVPS (₹) 10.11014.314.314.213.913.913.913.913.913.9
Adj Net
Profit
00.100000-0.1-0-0-0
Cash Flow from Ops. -2.8-0.10.40.40-0-0.5-0.10.2-0.2-
Debt/CF from Ops. 000.60257.1-84-3.4-21.711.8-5.5-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales -100%-100%-100%-100%
Adj EPS -100%-100%NANA
BVPS3.6%-0.4%-0.1%0%
Share Price -3% 59.7% 16.6% -

Key Financial Parameters

Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21TTM
Return on
Equity %
0.60.60.10.10.10.10-0.2-0-0-0.1
Op. Profit
Mgn %
0.11.92.51.10-2.7-19.50-32.20-55.6
Net Profit
Mgn %
1.621.20.81.11.30.30-00-INF
Debt to
Equity
00000.10.10.10.10.100
Working Cap
Days
4606832,6611,8873,0654,37313,115032,83300
Cash Conv.
Cycle
-190-24-59-78-65063100

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21
Sales2.593.612.525.443.352.510.8700.350
Operating Expenses + 2.593.542.465.373.352.581.040.190.460.06
Manufacturing Costs000.010.0200000.010
Material Costs2.453.252.154.912.952.170.6800.360
Employee Cost 0.080.100.080.140.140.150.160.120.050.04
Other Costs 0.060.190.220.310.260.260.200.070.040.02
Operating Profit 00.070.060.060-0.07-0.17-0.19-0.11-0.06
Operating Profit Margin (%) 0.1%1.8%2.4%1.1%0.0%-2.7%-19.5%--32.2%-
Other Income + 0.060.090.040.070.100.140.190.130.120.06
Exceptional Items 0000000000
Interest 0000000000
Depreciation 00.050.050.060.040.030.020.010.010.01
Profit Before Tax 0.060.100.050.060.060.050-0.070-0.01
Tax 0.020.030.020.020.020.010000
Profit After Tax 0.040.070.030.040.040.030-0.07-0-0.01
PAT Margin (%) 1.6%2.0%1.2%0.8%1.1%1.3%0.3%--0.0%-
Adjusted EPS (₹)0.10.10.00.00.00.00.0-0.00.00.0
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of eDynamics Solutions - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21

Equity and Liabilities

Shareholders Fund + 8.578.5931.2331.2833.3835.5635.5635.4835.4835.48
Share Capital 8.518.5121.6921.6923.4125.5525.5525.5525.5525.55
Reserves 0.050.079.549.599.9710109.939.939.92
Debt +000.2503.561.661.661.761.760.94
Long Term Debt000.250000000
Short Term Debt00003.561.661.661.761.760.94
Minority Interest0000000000
Trade Payables0.5400.781.132.553.733.993.994.263.51
Others Liabilities 2.164.483.110.190.200.270.280.260.220.20
Total Liabilities 11.2713.0635.3732.6039.6941.2141.4941.4941.7240.13

Fixed Assets

Net Fixed Assets +0.110.240.190.120.080.060.040.030.020.02
Gross Block0.110.290.290.290.290.290.290.290.290.29
Accumulated Depreciation00.050.100.160.200.230.250.260.260.27
CWIP 0000000000
Investments 5.205.155.505.1810.0810.0810.0810.0810.0810.08
Inventories0000000000
Trade Receivables0.540.220.640.662.153.414.093.963.943.28
Cash Equivalents 00.080.180.050.040.080.050.010.010.01
Others Assets 5.427.3728.8626.6027.3427.5927.2327.4027.6726.74
Total Assets 11.2713.0635.3732.6039.6941.2141.4941.4941.7240.13

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21
Cash Flow From Operating Activity + -2.77-0.060.440.430.01-0.02-0.49-0.080.15-0.17
PBT 0.060.100.050.060.050.050-0.070-0.01
Adjustment -0.06-0.040.090.080.04-0.02-0.08-0.10-0.11-0.05
Changes in Working Capital -2.77-0.080.310.33-0.05-0.03-0.40.090.26-0.12
Tax Paid 0-0.040-0.05-0.03-0.01-0.02-0-00
Cash Flow From Investing Activity + -1.22-2-21.542.58-5.57-0.190.46-0.05-0.150.99
Capex -0.11-0.1800000000
Net Investments -1.170.05-0.350.32-4.9000000
Others 0.06-1.87-21.192.26-0.67-0.190.46-0.05-0.150.99
Cash Flow From Financing Activity + 3.992.1321.20-3.145.560.2500.100-0.82
Net Proceeds from Shares 4.042.1321.1802.062.150000
Net Proceeds from Borrowing 000.25-3.10000000
Interest Paid 0000000000
Dividend Paid 0000000000
Others -0.050-0.23-0.043.50-1.9000.100-0.82
Net Cash Flow -00.080.10-0.14-00.04-0.03-0.03-0.010

Financial Ratio

PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21
Ratios
ROE (%)0.710.840.160.140.110.090.01-0.210-0.02
ROCE (%)0.830.920.210.210.180.130.01-0.190.01-0.02
Asset Turnover Ratio0.330.30.10.160.090.060.0200.010
PAT to CFO Conversion(x)-69.25-0.8614.6710.750.25-0.67N/AN/AN/AN/A
Working Capital Days
Receivable Days75.5038.1061.8043.40152.80403.101,578.2004,120.600
Inventory Days0000000000
Payable Days40.600133.1071227.905292,078.1004,149.900

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

eDynamics Solutions Ltd FAQs

The current trading price of eDynamics Solutions on 05-Aug-2024 14:44 is ₹3.22.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 04-Aug-2024 the market cap of eDynamics Solutions stood at ₹8.23 Cr

The latest P/E ratio of eDynamics Solutions as of 04-Aug-2024 is 0.00.

The latest P/B ratio of eDynamics Solutions as of 04-Aug-2024 is 0.23.

The 52-week high of eDynamics Solutions is ₹3.22 and the 52-week low is ₹3.22.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of eDynamics Solutions is ₹0.00 ( Cr.) .

Past 10 year’s financial track record analysis by Moneyworks4me indicates that eDynamics Solutions Ltd is a below average quality company.

The key valuation ratios of eDynamics Solutions Ltd's currently when compared to its past seem to suggest it is in the Somewhat overvalued zone.

No data found

About eDynamics Solutions Ltd

No data to display
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×