Quarterly Results, Profit & Loss, Balance Sheet, Cash Flows, and Ratios are shown below as separate sections.
Financials of Dynemic Products
Quarter-by-quarter operating performance
| Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales + | 73.84 | 72.43 | 68.16 | 65.39 | 71.55 | 78.95 | 80.05 | 97.85 | 95.54 | 94.09 | 94.43 | 89.31 | 90.67 |
| Expenses + | 65.61 | 61.83 | 58.75 | 61.10 | 63.66 | 68.54 | 70.04 | 85.35 | 82.64 | 81.64 | 81.66 | 77.02 | 78.01 |
| Operating Profit | 8.23 | 10.60 | 9.41 | 4.29 | 7.89 | 10.41 | 10.01 | 12.50 | 12.90 | 12.45 | 12.77 | 12.29 | 12.66 |
| OPM % | 11.15% | 14.63% | 13.81% | 6.56% | 11.03% | 13.19% | 12.50% | 12.77% | 13.50% | 13.23% | 13.52% | 13.76% | 13.96% |
| Other Income + | 0.06 | 0.24 | 0.05 | 0.06 | 0.07 | 0.51 | 0.05 | 0.06 | 0.05 | 0.27 | 0.04 | 0.03 | 0.10 |
| Interest | 3.71 | 3.59 | 2.56 | 3.93 | 2.76 | 3.64 | 2.26 | 3.23 | 2.93 | 2.97 | 2.25 | 2.34 | 2.44 |
| Depreciation | 4.23 | 4.14 | 4.19 | 4.22 | 4.18 | 4.10 | 4.09 | 4.13 | 4.15 | 4.07 | 4.13 | 4.17 | 4.17 |
| Profit before tax | 0.35 | 3.11 | 2.71 | -3.80 | 1.02 | 3.18 | 3.71 | 5.20 | 5.87 | 5.68 | 6.43 | 5.81 | 6.15 |
| Tax % | 5.71% | -27.01% | 29.15% | -5.53% | -20.59% | -27.67% | 25.34% | 25.19% | 25.21% | 30.63% | 25.19% | 23.58% | 25.20% |
| Net Profit + | 0.32 | 3.94 | 1.91 | -3.59 | 1.23 | 4.06 | 2.78 | 3.89 | 4.39 | 3.94 | 4.81 | 4.44 | 4.61 |
| EPS in Rs | 0.27 | 3.37 | 1.64 | -2.98 | 1.02 | 3.38 | 2.31 | 3.23 | 3.65 | 3.17 | 3.87 | 3.57 | 3.71 |
Financials of Dynemic Products
Annual income statement trend
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales + | 117 | 129 | 130 | 129 | 164 | 167 | 182 | 206 | 252 | 296 | 284 | 368 | 368 |
| Expenses + | 98 | 111 | 113 | 104 | 133 | 137 | 146 | 162 | 209 | 267 | 252 | 320 | 318 |
| Operating Profit | 19 | 18 | 17 | 25 | 31 | 30 | 36 | 43 | 43 | 29 | 32 | 48 | 50 |
| OPM % | 16% | 14% | 13% | 20% | 19% | 18% | 20% | 21% | 17% | 10% | 11% | 13% | 14% |
| Other Income + | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 0 |
| Interest | 1 | 2 | 2 | 2 | 1 | 1 | 2 | 2 | 8 | 16 | 13 | 11 | 10 |
| Depreciation | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 11 | 17 | 17 | 16 | 17 |
| Profit before tax | 16 | 13 | 12 | 21 | 27 | 25 | 32 | 38 | 23 | -4 | 3 | 20 | 24 |
| Tax % | 35% | 27% | 34% | 34% | 35% | 29% | 25% | 26% | 39% | -21% | -16% | 27% | |
| Net Profit + | 10 | 9 | 8 | 14 | 18 | 18 | 24 | 28 | 14 | -3 | 4 | 15 | 18 |
| EPS in Rs | 8.72 | 7.94 | 6.37 | 11.39 | 14.76 | 15.11 | 20.31 | 23.94 | 12.02 | -2.52 | 3.01 | 12.07 | 14.32 |
| Dividend Payout % | 16% | 0% | 22% | 13% | 10% | 9% | 7% | 0% | 0% | 0% | 0% | 0% |
Financials of Dynemic Products
Capital structure and asset base
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 12 | 12 | 12 | 12 |
| Reserves | 38 | 47 | 53 | 66 | 81 | 97 | 117 | 145 | 159 | 171 | 191 | 212 | 221 |
| Borrowings + | 28 | 36 | 33 | 25 | 25 | 31 | 101 | 153 | 174 | 148 | 115 | 96 | 79 |
| Other Liabilities + | 21 | 18 | 15 | 17 | 22 | 19 | 22 | 42 | 70 | 81 | 83 | 96 | 102 |
| Total Liabilities | 98 | 112 | 111 | 120 | 140 | 158 | 251 | 351 | 415 | 412 | 400 | 416 | 414 |
| Fixed Assets + | 32 | 35 | 34 | 35 | 35 | 38 | 36 | 34 | 272 | 259 | 245 | 235 | 228 |
| CWIP | 9 | 9 | 9 | 10 | 14 | 25 | 71 | 194 | 0 | 0 | 0 | 0 | 0 |
| Investments | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Other Assets + | 54 | 67 | 66 | 74 | 90 | 94 | 143 | 121 | 142 | 152 | 154 | 180 | 185 |
| Total Assets | 98 | 112 | 111 | 120 | 140 | 158 | 251 | 351 | 415 | 412 | 400 | 416 | 414 |
Financials of Dynemic Products
Operating, investing and financing cash movement
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity + | 8 | 1 | 10 | 12 | 10 | 13 | 7 | 48 | 40 | 25 | 30 | 28 |
| Cash from Investing Activity + | -10 | -4 | -3 | -3 | -7 | -17 | -70 | -98 | -52 | 2 | -0 | -4 |
| Cash from Financing Activity + | 2 | 3 | -7 | -9 | -4 | 3 | 64 | 49 | 12 | -26 | -30 | -24 |
| Net Cash Flow | 1 | 0 | 1 | -0 | -0 | -0 | 1 | -0 | -0 | 0 | -1 | 0 |
| Free Cash Flow | -3 | -6 | 7 | 8 | 2 | -4 | -41 | -77 | -15 | 24 | 27 | 22 |
| CFO/OP | 68% | 27% | 84% | 75% | 59% | 74% | 46% | 134% | 102% | 87% | 95% | 60% |
Financials of Dynemic Products
Working capital efficiency and return ratios
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 62 | 62 | 73 | 79 | 72 | 91 | 64 | 73 | 68 | 63 | 72 | 65 |
| Inventory Days | 91 | 117 | 96 | 113 | 105 | 134 | 118 | 144 | 153 | 168 | 158 | |
| Days Payable | 43 | 41 | 22 | 24 | 19 | 28 | 78 | 145 | 146 | 174 | 146 | |
| Cash Conversion Cycle | 110 | 137 | 147 | 79 | 161 | 177 | 170 | 113 | 67 | 70 | 66 | 77 |
| Working Capital Days | 33 | 46 | 50 | 88 | 90 | 90 | 144 | 31 | -19 | -25 | -27 | -11 |
| ROCE % | 25% | 18% | 14% | 22% | 26% | 21% | 18% | 15% | 10% | 4% | 5% | 10% |
EBITDA margin improvement potential in explosive business to reach mid-teens (18-19% global benchmarks), with combined Solar-BME margins currently at 13-14%…
The net debt has already been reduced significantly from Rs.922 Crores at acquisition to Rs.531 Crores. Key concall takeaways from Sudarshan Chemical…
250-260 crores in FY27 with about 20% EBITDA margin, growing at 11-12% annually in absolute terms. Key concall takeaways from Indo Borax & Chemicals Ltd's Q1…
Chemicals business is guided for 15-20% growth in FY27, with a strong Q1 performance positioning the company to possibly hit the higher end of this range (Page…