Dynamatic Technologies logo

Dynamatic Technologies financials and balance sheet

NSE: DYNAMATECHBSE: 505242Industrial ManufacturingSmall Cap

Last close ₹12,296.00down ₹295.00 (2.34%)BSE ₹12,333.30

Share price at the NSE close on 23 Oct 2026. Previous close ₹12,591.00.

52-week range of traded prices to 23 Oct 2026
₹7,630.50Low, 29 Oct 2025₹14,498.00High, 14 Oct 2026
Market cap
₹8,351 Cr689th largest listed
P/E
196.8
P/E without one-offs
119.3
P/B
10.5
Dividend yield
0.11%
ROE
5.6%
ROE without one-offs
9.3%
ROCE
9.2%
Debt to equity
0.67
Volume, NSE
29,05036.6% delivered

10 years at a glance

Consolidated: the company and its subsidiaries together. ₹ crore, years to March.Dynamatic Technologies annual reports

Revenue, net profit and borrowings, ₹ crore

  • Revenue
  • Net profit
  • Borrowings
  • Loss
A loss in 1 of the 10 years shown

Operating and net margin, per cent

  • Operating margin
  • Net margin

From Apr 2019 leases sit on the balance sheet: rent is charged as depreciation and interest instead, so operating profit and total assets step up with nothing about the business having changed. Borrowings here leave lease liabilities out. Lease payments were 14.2% of operating profit in the first full year.

The years either side of a change of basis do not compare. From the year to Mar 2020, the company reports a discontinued business. From the year to Mar 2021, the company's revenue for that year, ₹1,118 Cr, differs from its quarters added, ₹1,173 Cr.

Results for the year to Mar 2026

Consolidated: the company and its subsidiaries together. ₹ crore.

From revenue to net profit

  1. Revenue1,621
  2. Materials and goods−814
  3. Employee costs−328
  4. Other expenses−297
  5. Operating profit183
  6. Depreciation−77
  7. Other income+30
  8. One-off items−28
  9. Finance costs−58
  10. Profit before tax50
  11. Tax−18
  12. Net profit32

What the company owns

  • Plant, investments and other assets₹1,052 Cr
  • Inventory₹412 Cr
  • Receivables₹318 Cr
  • Cash and bank₹68 Cr

What pays for it: net worth and liabilities

  • Net worth₹794 Cr
  • Borrowings₹529 Cr
  • Other liabilities₹271 Cr
  • Owed to suppliers₹256 Cr

Dynamatic Technologies business segments, year to Mar 2026

A reportable segment is a line of business the company must report on its own. Consolidated, ₹ crore, as the company reports them. A segment at a loss has no share of profit.Dynamatic Technologies segment results by quarter

Revenue by segment

₹1,621 CrTotal
  • Aerospace₹776 Cr47.8% of total
  • Hydraulics₹487 Cr30.1% of total
  • Metallurgy₹358 Cr22.1% of total
  • Others₹0 Cr0.0% of total

Profit by segment

  • Aerospace₹132 Cr86.1% of total
  • Hydraulics₹21 Cr13.9% of total

Segment results by year

Consolidated, ₹ crore, years to March.

  • Aerospace

    Revenue, ₹ crore
    Profit, ₹ crore
  • Hydraulics

    Revenue, ₹ crore
    Profit, ₹ crore
  • Metallurgy

    Revenue, ₹ crore
    Profit, ₹ crore
  • Others

    Revenue, ₹ crore
    Profit, ₹ crore
₹ croreMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Revenue of all businesses1,5791,3431,2111,2731,3161,4291,4041,621
Company revenue, as in its results1,5001,3211,1181,2531,3161,4291,4041,621
Revenue469498374360437510608776
Revenue growth–6.1%−24.8%−3.7%21.4%16.6%19.2%27.6%
Profit10311278567993119132
Profit growth–9.2%−30.2%−27.7%40.0%18.0%27.1%11.6%
Margin21.9%22.5%20.9%15.7%18.1%18.3%19.5%17.1%
Return on capital22.5%25.4%17.9%12.2%14.4%14.9%16.4%15.8%
Assets5186055745966687569401,064
Liabilities62164138134118129217229
Capital employed456440436462549627723836
Revenue363295298424462448458487
Revenue–526442465417471335358
Revenue02550030
––000–––
Revenue–––20––––
Revenue–2292–––––
Revenue668–––––––
Revenue79–––––––
Profit is before tax and finance costs, the way companies report their segments.

Profit and loss

Consolidated, ₹ crore, years to March.Dynamatic Technologies quarterly results

₹ croreMar 2017Mar 2018Mar 2019Filed 7 JunMar 2020Filed 6 JulMar 2021Filed 8 JunMar 2022Filed 3 JunMar 2023Filed 29 MayMar 2024Filed 11 JunMar 2025Filed 12 JunMar 2026Filed 19 May
Revenue from operations1,5081,4081,5001,3211,1181,2531,3161,4291,4041,621
1,3421,2761,3251,1319691,0841,1351,2701,2451,439
Materials and goods bought838720767639550615631668654814
Employee costs230–254250221256253302320328
Other expenses274–304242198213250300272297
Operating profit before depreciation165132175190149169181159158183
Operating margin11.0%9.4%11.7%14.4%13.3%13.5%13.8%11.2%11.3%11.3%
Materials, % of revenue55.6%–51.2%48.3%49.2%49.1%48.0%46.7%46.6%50.2%
Employee costs, % of revenue15.3%–16.9%18.9%19.8%20.4%19.3%21.1%22.8%20.2%
Other expenses, % of revenue18.2%–20.2%18.3%17.7%17.0%19.0%21.0%19.4%18.3%
Depreciation and amortisation54564990787770666977
Operating profit after depreciation1117612610071921119389106
Other income667136810432330
Finance costs74748083705965635758
Profit before one-off items and tax437543084255735578
One-off items−10000000620−28
Profit before tax3375430842551365550
18723−2561012141218
Profit from discontinued businesses––−4−16−24−17––––
Net profit1512739−2215431224332
Other comprehensive income––−7921−37121147
Total comprehensive income––2048−113501345579
Net margin1.0%0.1%––––3.3%8.5%3.1%2.0%
Materials, employee costs and other expenses are shown for the years they add up to operating expenses; for the year to Mar 2018 they do not, so they are left blank. Net margin is left blank for the years to Mar 2019, Mar 2020, Mar 2021 and Mar 2022: the profit includes the result of a business the company has discontinued, which the revenue does not, so the two make no margin.

Balance sheet

Consolidated, ₹ crore, at 31 March.

₹ croreMar 2019Filed 7 JunMar 2020Filed 6 JulMar 2021Filed 8 JunMar 2022Filed 3 JunMar 2023Filed 29 MayMar 2024Filed 11 JunMar 2025Filed 12 JunMar 2026Filed 19 May
325373369381542668718794
Share capital66667777
Reserves319367362375535661711787
612578514543618458451529
609636541564753577627670
451482517442373328306386
Liabilities going with businesses held for sale––2–––––
1,3851,4911,4291,3871,6691,5721,6501,850
672851739728780817846924
713640550603833755804925
Net debt544495453504458397405462
Borrowings are counted again inside the liabilities due within a year and after a year. No balance sheet is on record for the years to Mar 2017 and Mar 2018, so its lines and the ratios worked from it are blank there.

Cash flow

Consolidated, ₹ crore, years to March.

₹ croreMar 2021Filed 8 JunMar 2022Filed 3 JunMar 2023Filed 29 MayMar 2024Filed 11 JunMar 2025Filed 12 JunMar 2026Filed 19 May
1261071319714495
131121139104161105
0−46−61−59−12−95
Receivables36−14−47−3216−30
Inventories25−15−39−1−34−58
Payables−70145−393828
Other working capital9−302013−33−35
Tax paid−5−14−8−7−17−9
Capital spending185885756766
Free cash flow1084946227829
−719−8346−67−67
−73−13772−231−96−14
Dividends paid002853
Shares bought back000000
Shares issued00113000
Net change in cash−18−20120−88−1914
Capital spending is part of cash from investing, and dividends paid, shares bought back and shares issued are part of cash from financing. Each is shown as an amount on a line of its own, and the section's other items are in its total only. No cash flow statement is on record for the years to Mar 2017, Mar 2018, Mar 2019 and Mar 2020.

Per share

Consolidated, ₹ per share, years to March.Dynamatic Technologies dividend history

₹ per shareMar 2017Mar 2018Mar 2019Filed 7 JunMar 2020Filed 6 JulMar 2021Filed 8 JunMar 2022Filed 3 JunMar 2023Filed 29 MayMar 2024Filed 11 JunMar 2025Filed 12 JunMar 2026Filed 19 May
Earnings per share₹23.02₹1.14₹43.33₹61.61−₹34.50₹24.40₹67.32₹179.40₹63.39₹47.73
Diluted earnings per share₹23.02₹1.14₹43.33₹61.61−₹34.50₹24.40₹67.32₹179.40₹63.39₹47.73
Dividend per share––₹2.00–––₹10.00₹10.00₹2.00₹10.00
Book value per share––₹512.44₹588.53₹581.64₹601.59₹798.19₹983.42₹1,056.70₹1,168.66
Dividend payout––4.6%–––15.9%5.6%3.2%21.0%
Shareholder yield––––0.0%0.0%−5.9%0.2%0.1%0.1%
Market cap at the year end (₹ crore)1,7291,0801,0222946011,3551,8765,0644,2196,119

Ratios

Consolidated, years to March.Dynamatic Technologies PE ratio and valuation

RatioMar 2017Mar 2018Mar 2019Filed 7 JunMar 2020Filed 6 JulMar 2021Filed 8 JunMar 2022Filed 3 JunMar 2023Filed 29 MayMar 2024Filed 11 JunMar 2025Filed 12 JunMar 2026Filed 19 May
Revenue growth0.9%−6.6%6.5%––12.1%5.0%8.6%−1.8%15.5%
Operating profit growth17.2%−19.9%32.4%––13.6%7.1%−12.1%−0.7%15.4%
Net profit growth18.9%−95.1%3,715.3%–––176.6%184.7%−64.7%−24.7%
Earnings per share growth–−95.0%3,700.9%–––175.9%166.5%−64.7%−24.7%
––8.5%11.2%−5.9%4.1%9.3%20.1%6.2%4.3%
–––2.7 pts−17.1 pts10.0 pts5.1 pts10.9 pts−13.9 pts−1.9 pts
From the net margin–––––––15.0 pts−12.9 pts−2.2 pts
From asset turnover–––––––0.6 pts−0.1 pts0.3 pts
From borrowing–––––––−4.7 pts−0.9 pts0.0 pts
Return on capital employed––13.5%10.5%8.1%10.0%9.6%8.3%7.6%8.0%
Cash conversion–––––693.8%306.1%79.9%335.3%294.2%
Interest cover1.51.01.61.21.01.61.71.51.61.8
Debt to equity––1.881.551.391.421.140.690.630.67
Receivable days––5665656171767572
Inventory days––134151149152173167194185
Payable days––132157136130133101129115
Cash conversion cycle, days––58607883112142140142
Working capital days––613932718698106105
Asset turnover––1.080.920.770.890.860.880.870.93
Assets per rupee of net worth––4.264.123.943.753.312.682.332.32
Sales per rupee of plant––2.852.242.512.822.972.492.402.53
Capital spending to depreciation––––0.230.761.211.130.960.86
Plant being built, % of plant in use––1.1%0.5%0.7%3.3%17.7%1.7%3.1%1.1%
From the net margin, from asset turnover and from borrowing are left blank for the years to Mar 2020, Mar 2021, Mar 2022 and Mar 2023: the profit of this year or the year before includes a business the company has discontinued while its revenue does not, so the change in return on equity is not split into margin, turnover and borrowing. Revenue growth, operating profit growth, net profit growth and earnings per share growth are left blank for the year to Mar 2020: between the two periods the company began reporting a business as discontinued, so the two are on different bases and the change is not worked out. Revenue growth and operating profit growth are left blank for the year to Mar 2021: between the two periods the company restated its earlier figures, so the two are on different bases and the change is not worked out. No balance sheet is on record for the years to Mar 2017 and Mar 2018, so its lines and the ratios worked from it are blank there.

Growth and returns over 3, 5 and 10 years

Consolidated: the company and its subsidiaries together. Each window ends with the year to Mar 2026.

Return on assets, latest year
1.9%
Cash from operations against operating profit
52.2%
Measure10 years5 years3 years
Revenue growth, yearly rate0.8%7.7%7.2%
Profit growth, yearly rate10.2%–−8.8%
Return on equity, average–8.8%10.2%
Return on capital employed, average–8.7%8.0%
Operating margin, average12.1%12.2%11.2%
Net margin, average–4.2%4.5%
Asset turnover, average–0.890.89
Cash conversion cycle, days, average–124141
Interest cover, average1.41.61.6
Debt to equity, average–0.910.66

Where the cash came from and went

Consolidated: the company and its subsidiaries together. ₹ crore, added up over each window, which ends with the year to Mar 2026.

₹ crore5 years3 yearsLatest year
Cash from operations57533795
Cash from investing−161−88−67
Cash from financing−406−341−14
Capital spending35020766
Dividends paid18163
Shares bought back000
Shares issued for cash11300
Borrowings raised391329136
Borrowings repaid43940167

Accounting checks

Consolidated, years to March. Published tests of whether reported profit is backed by cash and the balance sheet.

CheckMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Piotroski score, out of 9Published threshold 3 points out of 9––––498776
Altman Z-scorePublished threshold 1.81––2.391.641.662.372.535.414.525.31
Beneish M-scorePublished threshold −1.78––––−2.71−2.78−2.56−2.33−2.79−2.50
Profit not backed by cash, % of assetsPublished threshold 10 per cent of average total assets––––−5.29−7.19−0.34−1.34−2.130.23
Cash from operations to profit, 3 yearsPublished threshold 0.7 times––––––10.021.861.791.71
Receivables growth less revenue growthOur threshold 0 percentage points–––14.80−0.62−5.8417.367.34−1.38−5.44
Inventory growth less cost-of-goods growthOur threshold 0 percentage points–––11.12−1.301.8314.83−3.9615.59−5.69
Other current assets growth less revenue growthOur threshold 5 per cent of revenue–––−6.400.973.141.34−1.822.330.29
Assets under construction, years of additionsOur threshold 2 years of additions–––0.02–0.191.120.050.220.05
Effective tax ratePublished threshold 17.16 per cent55.3090.1542.01−85.0873.7722.9722.5110.1921.9035.43
Tax charged less tax paid, % of profitOur threshold 10 percentage points–––––−10.337.905.08−8.2917.00
A threshold marked as ours has no published figure; it is the line we read the check against.

Credit ratings

An agency's view of the chance the company repays a borrowing on time, from AAA, the highest, down to D, in default.

DateAgencyBorrowing ratedRatingOutlookAmount, ₹ Cr
14 Oct 2026India Ratings and Research Private Limited (opens in a new tab)Bank loan facilitiesLong and short-term scalesIND A; IND A1Review, Re-affirmStable451.10
The latest rating on each borrowing. The agency's name opens its reasoning for the rating.