Dynamatic Technologies Ltd
NSE:DYNAMATECH

Watchlist Manager
Dynamatic Technologies Ltd Logo
Dynamatic Technologies Ltd
NSE:DYNAMATECH
Watchlist
Price: 8 950 INR -2.33%
Market Cap: 60.8B INR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+16%
5Y
+45%
10Y
-4%
Operating Income
+
3Y
-15%
5Y
+23%
10Y
+21%
Net Income
+
3Y
-18%
5Y
+283%
10Y
-

Earnings Waterfall
Dynamatic Technologies Ltd

Revenue
14.6B INR
Cost of Revenue
-7.1B INR
Gross Profit
7.5B INR
Operating Expenses
-6.6B INR
Operating Income
894.4m INR
Other Expenses
-557.4m INR
Net Income
337m INR

Income Statement
Dynamatic Technologies Ltd

Rotate your device to view
Income Statement
Currency: INR
Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
62
61
60
59
58
57
57
59
60
62
62
62
67
70
76
97
108
123
142
171
190
0
0
0
231
0
0
0
250
0
0
0
677
0
0
0
820
0
0
0
952
0
0
0
784
0
0
0
682
0
0
0
765
0
0
0
739
0
0
0
774
0
0
0
794
0
0
0
690
0
0
0
549
0
0
0
590
0
0
0
531
0
0
0
0
0
0
Revenue
1 347
N/A
1 433
+6%
1 548
+8%
1 679
+8%
1 532
-9%
1 727
+13%
1 829
+6%
1 900
+4%
1 982
+4%
2 123
+7%
2 241
+6%
2 337
+4%
2 403
+3%
2 533
+5%
2 595
+2%
2 988
+15%
3 560
+19%
4 126
+16%
4 619
+12%
4 580
-1%
4 083
-11%
4 051
-1%
3 928
-3%
4 184
+7%
4 399
+5%
4 535
+3%
4 741
+5%
4 776
+1%
5 013
+5%
7 441
+48%
9 996
+34%
12 398
+24%
15 085
+22%
15 328
+2%
15 057
-2%
14 751
-2%
14 521
-2%
14 261
-2%
14 751
+3%
15 417
+5%
15 875
+3%
16 577
+4%
16 872
+2%
16 708
-1%
16 288
-3%
15 767
-3%
15 151
-4%
14 944
-1%
14 938
0%
15 234
+2%
15 406
+1%
15 366
0%
15 392
+0%
14 393
-6%
13 747
-4%
13 462
-2%
13 278
-1%
14 043
+6%
14 512
+3%
14 875
+2%
15 003
+1%
14 960
0%
14 466
-3%
13 878
-4%
12 301
-11%
10 408
-15%
10 081
-3%
10 409
+3%
11 182
+7%
12 476
+12%
12 641
+1%
12 312
-3%
12 534
+2%
12 439
-1%
12 633
+2%
12 688
+0%
13 158
+4%
13 673
+4%
13 945
+2%
14 268
+2%
14 293
+0%
14 131
-1%
14 236
+1%
13 935
-2%
14 038
+1%
14 285
+2%
14 594
+2%
Gross Profit
Cost of Revenue
(584)
(640)
(714)
(796)
(846)
(953)
(1 021)
(1 074)
(1 154)
(1 237)
(1 319)
(1 396)
(1 478)
(1 536)
(1 548)
(1 666)
(1 954)
(2 005)
(2 228)
(2 201)
(2 262)
(2 000)
(1 915)
(2 087)
(2 497)
(2 328)
(2 435)
(2 418)
(2 726)
(4 225)
(5 834)
(7 415)
(10 357)
(8 905)
(8 692)
(8 398)
(9 567)
(8 190)
(8 421)
(8 734)
(10 233)
(9 350)
(9 634)
(9 594)
(10 512)
(9 030)
(8 520)
(8 428)
(9 449)
(8 414)
(8 587)
(8 587)
(9 704)
(8 055)
(7 516)
(7 162)
(7 511)
(7 204)
(7 482)
(7 589)
(8 671)
(7 565)
(7 172)
(6 831)
(6 548)
(4 868)
(4 687)
(5 013)
(6 154)
(6 305)
(6 454)
(6 168)
(6 897)
(6 031)
(6 054)
(6 026)
(7 185)
(6 540)
(6 647)
(6 736)
(8 028)
(6 530)
(6 564)
(6 422)
(7 487)
(6 796)
(7 070)
Gross Profit
763
N/A
793
+4%
834
+5%
883
+6%
686
-22%
774
+13%
808
+4%
826
+2%
828
+0%
886
+7%
922
+4%
941
+2%
925
-2%
997
+8%
1 047
+5%
1 321
+26%
1 606
+22%
2 121
+32%
2 391
+13%
2 379
0%
1 822
-23%
2 051
+13%
2 013
-2%
2 098
+4%
1 902
-9%
2 207
+16%
2 306
+4%
2 358
+2%
2 286
-3%
3 216
+41%
4 162
+29%
4 982
+20%
4 728
-5%
6 423
+36%
6 365
-1%
6 353
0%
4 955
-22%
6 071
+23%
6 330
+4%
6 684
+6%
5 643
-16%
7 228
+28%
7 238
+0%
7 114
-2%
5 777
-19%
6 736
+17%
6 631
-2%
6 517
-2%
5 489
-16%
6 820
+24%
6 818
0%
6 779
-1%
5 688
-16%
6 338
+11%
6 231
-2%
6 300
+1%
5 767
-8%
6 839
+19%
7 031
+3%
7 286
+4%
6 332
-13%
7 395
+17%
7 294
-1%
7 048
-3%
5 753
-18%
5 540
-4%
5 395
-3%
5 395
+0%
5 028
-7%
6 171
+23%
6 187
+0%
6 145
-1%
5 637
-8%
6 408
+14%
6 579
+3%
6 662
+1%
5 973
-10%
7 134
+19%
7 298
+2%
7 532
+3%
6 265
-17%
7 601
+21%
7 672
+1%
7 513
-2%
6 552
-13%
7 489
+14%
7 524
+0%
Operating Income
Operating Expenses
(606)
(642)
(670)
(693)
(498)
(540)
(560)
(569)
(578)
(591)
(619)
(637)
(653)
(665)
(702)
(924)
(1 271)
(1 673)
(1 918)
(1 982)
(1 685)
(1 869)
(1 867)
(1 884)
(1 535)
(1 866)
(1 882)
(1 923)
(1 725)
(2 563)
(3 393)
(4 118)
(3 711)
(5 388)
(5 335)
(5 355)
(3 957)
(5 153)
(5 339)
(5 578)
(4 418)
(5 938)
(6 047)
(6 012)
(4 655)
(5 544)
(5 894)
(5 823)
(4 523)
(5 695)
(5 595)
(5 517)
(4 634)
(5 446)
(5 430)
(5 492)
(4 644)
(5 750)
(5 854)
(6 013)
(5 091)
(6 065)
(6 010)
(5 868)
(4 591)
(4 763)
(4 669)
(4 716)
(4 232)
(5 209)
(5 246)
(5 135)
(4 675)
(5 465)
(5 531)
(5 596)
(4 732)
(6 053)
(6 277)
(6 528)
(5 436)
(6 655)
(6 722)
(6 127)
(5 567)
(6 633)
(6 629)
Selling, General & Administrative
0
(96)
(104)
(113)
(161)
(175)
(181)
(188)
(185)
(192)
(203)
(204)
(225)
(230)
(241)
(363)
(604)
(724)
(856)
(905)
(800)
(808)
(808)
(811)
(840)
(863)
(902)
(929)
(1 446)
(1 265)
(1 562)
(1 882)
(3 224)
(2 178)
(2 111)
(2 021)
(3 423)
(1 901)
(1 982)
(2 068)
(3 808)
(2 318)
(2 380)
(2 396)
(4 006)
(2 313)
(2 244)
(2 206)
(3 934)
(2 218)
(2 232)
(2 259)
(4 034)
(2 287)
(2 304)
(2 349)
(4 121)
(2 464)
(2 522)
(2 561)
(4 514)
(2 541)
(2 517)
(2 479)
(3 758)
(2 276)
(2 230)
(2 205)
(3 405)
(2 326)
(2 386)
(2 447)
(3 854)
(2 562)
(2 598)
(2 584)
(3 977)
(2 657)
(2 744)
(2 880)
(4 681)
(3 047)
(3 128)
(3 093)
(4 770)
(3 230)
(3 186)
Research & Development
(6)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
(64)
(68)
(72)
(75)
(76)
(81)
(85)
(89)
(89)
(90)
(92)
(96)
(100)
(103)
(108)
(120)
(132)
(146)
(164)
(182)
(201)
(210)
(220)
(222)
(225)
(236)
(236)
(244)
(250)
(286)
(334)
(379)
(434)
(449)
(456)
(468)
(464)
(479)
(494)
(497)
(513)
(506)
(504)
(504)
(509)
(516)
(519)
(520)
(524)
(521)
(519)
(523)
(528)
(520)
(517)
(509)
(473)
(485)
(482)
(483)
(493)
(582)
(681)
(789)
(799)
(767)
(749)
(731)
(775)
(744)
(736)
(720)
(768)
(772)
(763)
(734)
(704)
(679)
(652)
(656)
(664)
(678)
(696)
(693)
(693)
(705)
(718)
Other Operating Expenses
(536)
(478)
(495)
(504)
(261)
(284)
(294)
(292)
(304)
(309)
(324)
(337)
(329)
(332)
(353)
(442)
(536)
(803)
(899)
(896)
(684)
(852)
(839)
(851)
(470)
(767)
(743)
(750)
(28)
(1 013)
(1 496)
(1 857)
(53)
(2 761)
(2 768)
(2 867)
(70)
(2 773)
(2 864)
(3 013)
(98)
(3 114)
(3 163)
(3 112)
(141)
(2 715)
(3 131)
(3 097)
(65)
(2 956)
(2 844)
(2 736)
(73)
(2 639)
(2 609)
(2 635)
(50)
(2 801)
(2 850)
(2 970)
(84)
(2 942)
(2 813)
(2 601)
(34)
(1 720)
(1 690)
(1 781)
(52)
(2 139)
(2 124)
(1 969)
(52)
(2 131)
(2 170)
(2 277)
(51)
(2 717)
(2 881)
(2 992)
(91)
(2 930)
(2 898)
(2 341)
(104)
(2 699)
(2 725)
Operating Income
157
N/A
151
-4%
164
+8%
190
+16%
188
-1%
234
+25%
248
+6%
257
+4%
250
-3%
295
+18%
303
+3%
304
+0%
271
-11%
331
+22%
345
+4%
397
+15%
335
-16%
449
+34%
472
+5%
396
-16%
136
-66%
182
+34%
146
-20%
214
+46%
367
+72%
341
-7%
424
+24%
435
+3%
562
+29%
653
+16%
769
+18%
864
+12%
1 017
+18%
1 036
+2%
1 031
0%
998
-3%
998
+0%
918
-8%
991
+8%
1 106
+12%
1 224
+11%
1 290
+5%
1 192
-8%
1 103
-7%
1 122
+2%
1 193
+6%
737
-38%
694
-6%
966
+39%
1 125
+17%
1 223
+9%
1 262
+3%
1 054
-16%
891
-15%
801
-10%
808
+1%
1 123
+39%
1 089
-3%
1 176
+8%
1 273
+8%
1 241
-2%
1 330
+7%
1 284
-3%
1 180
-8%
1 162
-2%
777
-33%
726
-7%
679
-6%
796
+17%
962
+21%
941
-2%
1 010
+7%
962
-5%
944
-2%
1 048
+11%
1 066
+2%
1 240
+16%
1 081
-13%
1 021
-6%
1 004
-2%
830
-17%
947
+14%
950
+0%
1 386
+46%
985
-29%
856
-13%
894
+4%
Pre-Tax Income
Interest Income Expense
(64)
(63)
(62)
(61)
(58)
(57)
(57)
(59)
(60)
(62)
(62)
(62)
(67)
(70)
(76)
(97)
(97)
(164)
(255)
(363)
(181)
(164)
(121)
(41)
(238)
(260)
(254)
(255)
(255)
(355)
(472)
(603)
(696)
(771)
(797)
(787)
(918)
(959)
(995)
(1 072)
(1 049)
(979)
(948)
(873)
(814)
(779)
(748)
(736)
(728)
(719)
(704)
(707)
(649)
(781)
(794)
(800)
(904)
(749)
(766)
(782)
(691)
(818)
(822)
(838)
(688)
(784)
(769)
(719)
(730)
(657)
(611)
(576)
(553)
(588)
(615)
(672)
(667)
(635)
(627)
(602)
(358)
(637)
(626)
(603)
(517)
(568)
(574)
Non-Reccuring Items
(10)
0
0
0
0
0
0
0
(4)
(4)
0
0
(19)
0
0
0
(29)
0
0
0
(32)
0
0
0
0
0
0
0
0
0
0
0
(18)
(18)
(18)
(18)
0
(15)
(15)
(15)
(15)
(107)
309
309
(226)
0
0
0
0
0
0
0
(43)
(43)
(43)
(43)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
346
346
346
(1)
447
447
0
0
0
(69)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
(2)
0
0
0
0
0
0
0
38
0
0
0
(1)
0
0
0
0
0
0
0
(1)
0
0
0
2
0
0
0
125
0
0
0
416
0
0
0
(1)
0
0
0
(2)
0
0
0
11
0
0
0
(6)
0
0
0
(1)
0
0
0
0
0
0
0
2
0
0
0
3
0
0
0
671
0
0
0
0
0
0
Total Other Income
7
7
7
4
28
0
0
0
33
0
0
0
50
0
0
0
93
0
0
0
42
0
10
12
31
59
52
54
(4)
25
26
27
50
99
100
116
42
65
65
58
(26)
34
39
46
1
106
102
86
(28)
66
106
114
(4)
53
21
19
9
82
98
74
(6)
44
49
64
10
173
131
153
10
59
84
63
5
75
69
76
(24)
124
193
272
215
256
251
160
83
299
292
Pre-Tax Income
90
N/A
95
+6%
108
+14%
134
+23%
158
+18%
177
+12%
189
+7%
198
+5%
220
+11%
230
+4%
241
+5%
242
+1%
233
-4%
261
+12%
269
+3%
300
+12%
301
+0%
284
-6%
217
-24%
33
-85%
4
-88%
18
+348%
35
+97%
185
+424%
158
-15%
140
-11%
222
+58%
235
+6%
303
+29%
323
+7%
323
+0%
288
-11%
352
+22%
346
-2%
316
-9%
310
-2%
123
-60%
9
-93%
46
+405%
77
+67%
258
+236%
237
-8%
592
+149%
584
-1%
499
-15%
520
+4%
91
-83%
44
-52%
209
+379%
472
+126%
625
+32%
669
+7%
356
-47%
121
-66%
(15)
N/A
(16)
-2%
238
N/A
422
+77%
508
+20%
564
+11%
537
-5%
557
+4%
511
-8%
405
-21%
483
+19%
165
-66%
88
-47%
113
+29%
76
-33%
363
+378%
414
+14%
497
+20%
416
-16%
430
+3%
503
+17%
470
-7%
552
+17%
916
+66%
933
+2%
1 021
+9%
1 356
+33%
1 013
-25%
1 022
+1%
943
-8%
551
-42%
587
+7%
543
-7%
Net Income
Tax Provision
(37)
(39)
(42)
(46)
(54)
(61)
(66)
(73)
(82)
(86)
(90)
(91)
(84)
(86)
(89)
(95)
(121)
(122)
(113)
(89)
(56)
(58)
(52)
(63)
(53)
(43)
(66)
(74)
(87)
(89)
(89)
(61)
(106)
(105)
(96)
(109)
(242)
(265)
(279)
(289)
(120)
(106)
(190)
(216)
(213)
(220)
(128)
(62)
(86)
(124)
(171)
(222)
(160)
(107)
(46)
(44)
(118)
(161)
(202)
(221)
(226)
(227)
(191)
(15)
253
352
378
237
(56)
(116)
(152)
(165)
(96)
(86)
(90)
(68)
(124)
(156)
(153)
(198)
(138)
(94)
(104)
(103)
(121)
(163)
(206)
Income from Continuing Operations
53
57
66
88
104
116
124
125
137
143
151
151
149
175
180
206
180
162
104
(56)
(52)
(41)
(17)
122
105
98
156
160
217
234
234
227
246
241
220
201
(119)
(256)
(233)
(212)
138
132
402
368
287
300
(38)
(19)
123
348
454
448
196
14
(61)
(60)
120
261
307
344
312
330
319
390
736
517
466
350
20
247
263
331
321
344
413
403
428
760
780
823
1 218
918
918
841
430
424
337
Income to Minority Interest
(5)
0
0
0
(14)
0
0
0
(18)
0
0
0
(17)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
44
N/A
48
+8%
57
+20%
79
+38%
90
+14%
102
+13%
109
+8%
111
+1%
119
+7%
125
+5%
133
+6%
131
-1%
132
+1%
155
+18%
160
+3%
189
+18%
180
-5%
162
-10%
104
-36%
(56)
N/A
(52)
+8%
(41)
+22%
(17)
+59%
122
N/A
105
-14%
98
-7%
156
+60%
160
+3%
217
+35%
234
+8%
234
+0%
227
-3%
246
+8%
241
-2%
220
-9%
201
-9%
(119)
N/A
(256)
-115%
(233)
+9%
(212)
+9%
138
N/A
132
-5%
402
+205%
368
-8%
287
-22%
300
+4%
(38)
N/A
(19)
+50%
123
N/A
348
+183%
454
+30%
448
-1%
196
-56%
(27)
N/A
(122)
-359%
(140)
-14%
7
N/A
181
+2 479%
251
+39%
288
+15%
275
-4%
291
+6%
264
-9%
308
+17%
391
+27%
127
-67%
88
-31%
17
-81%
(219)
N/A
(24)
+89%
(142)
-489%
(73)
+48%
155
N/A
211
+36%
413
+95%
403
-2%
428
+6%
760
+78%
780
+3%
823
+5%
1 218
+48%
918
-25%
918
0%
841
-8%
430
-49%
424
-1%
337
-21%
EPS (Diluted)
11
N/A
11.35
+3%
13.64
+20%
12.91
-5%
22.5
+74%
21.16
-6%
22.77
+8%
23.59
+4%
29.75
+26%
25.53
-14%
27.6
+8%
16.35
-41%
33
+102%
32.37
-2%
33.37
+3%
41
+23%
45
+10%
33.81
-25%
20
-41%
-10.42
N/A
-10.4
+0%
-7.49
+28%
-3.03
+60%
22.51
N/A
21
-7%
18.07
-14%
28.9
+60%
29.68
+3%
43.4
+46%
43.27
0%
42.61
-2%
42.01
-1%
49.2
+17%
44.57
-9%
39.96
-10%
37.18
-7%
-23.8
N/A
-47.42
-99%
-43.14
+9%
-39.25
+9%
27.6
N/A
23.48
-15%
66.95
+185%
58.44
-13%
47.83
-18%
47.53
-1%
-5.99
N/A
-3
+50%
20.5
N/A
55.25
+170%
70.85
+28%
71.06
+0%
32.66
-54%
-4.22
N/A
-18.8
-345%
-21.52
-14%
1.16
N/A
28.65
+2 370%
37.41
+31%
45.66
+22%
45.83
+0%
46.19
+1%
41.88
-9%
48.92
+17%
65.16
+33%
20.2
-69%
13.98
-31%
2.71
-81%
-36.5
N/A
-3.82
+90%
-22.52
-490%
-11.6
+48%
25.83
N/A
33.52
+30%
65.47
+95%
63.88
-2%
67.33
+5%
111.89
+66%
114.93
+3%
121.12
+5%
179.36
+48%
135.22
-25%
135.17
0%
123.82
-8%
63.37
-49%
62.46
-1%
49.58
-21%

See Also

Summary
DYNAMATECH intrinsic value, competitors valuation, and company profile.
DCF Valuation
DYNAMATECH stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DYNAMATECH stock valuation using valuation multiples.
Wall Street Estimates
DYNAMATECH price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
DYNAMATECH stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 303,300+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.