Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹208Cr
Rev Gr TTM
Revenue Growth TTM
151.58%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

DYNAMIC
VS
| Quarter | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | 71.9 | 29.2 | 34.2 | 211.3 | 98.9 |
| 29 | 46 | 47 | 55 | 61 | 178 | 120 |
Operating Profit Operating ProfitCr |
| 7.3 | 8.6 | 13.9 | 14.9 | 17.5 | 11.7 | 17.5 |
Other Income Other IncomeCr | 0 | 10 | 0 | 0 | 1 | 2 | 1 |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 2 | 3 | 4 | 6 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| 2 | 12 | 6 | 8 | 10 | 21 | 20 |
| 0 | 2 | 2 | 3 | 3 | 7 | 5 |
|
Growth YoY PAT Growth YoY% | | | 331.0 | -47.4 | 67.0 | 181.8 | 92.9 |
| 3.1 | 18.4 | 7.9 | 7.5 | 9.8 | 6.8 | 9.5 |
| 0.7 | 6.8 | 3.2 | 3.5 | 4.7 | 2.5 | 5.9 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 14.5 | 45.8 | 130.2 | 26.4 |
| 66 | 75 | 102 | 238 | 298 |
Operating Profit Operating ProfitCr |
| 7.2 | 8.1 | 14.4 | 13.3 | 14.1 |
Other Income Other IncomeCr | 1 | 10 | 0 | 2 | 2 |
Interest Expense Interest ExpenseCr | 3 | 3 | 4 | 7 | 10 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 1 |
| 3 | 13 | 13 | 31 | 41 |
| 1 | 3 | 4 | 10 | 12 |
|
| | 371.9 | -10.3 | 126.5 | 32.9 |
| 3.0 | 12.4 | 7.7 | 7.5 | 7.9 |
| 1.6 | 6.6 | 6.6 | 7.2 | 8.5 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 14 | 14 | 14 | 24 |
| 32 | 55 | 57 | 162 |
Current Liabilities Current LiabilitiesCr | 44 | 29 | 47 | 123 |
Non Current Liabilities Non Current LiabilitiesCr | 7 | 7 | 5 | 30 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 89 | 74 | 84 | 214 |
Non Current Assets Non Current AssetsCr | 8 | 30 | 73 | 174 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -26 | 22 | -35 | 21 |
Investing Cash Flow Investing Cash FlowCr | -1 | -15 | -12 | -149 |
Financing Cash Flow Financing Cash FlowCr | 20 | -6 | 40 | 128 |
|
Free Cash Flow Free Cash FlowCr | -26 | 16 | -47 | -31 |
| -1,191.2 | 216.9 | -379.5 | 100.1 |
CFO To EBITDA CFO To EBITDA% | -501.2 | 334.2 | -201.4 | 56.8 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 21 | 26 | 153 | 197 |
Price To Earnings Price To Earnings | 9.5 | 2.6 | 17.3 | 20.0 |
Price To Sales Price To Sales | 0.3 | 0.3 | 1.3 | 0.7 |
Price To Book Price To Book | 0.5 | 0.4 | 2.2 | 1.8 |
| 7.2 | 5.8 | 10.8 | 8.3 |
Profitability Ratios Profitability Ratios |
| 23.9 | 30.7 | 36.2 | 52.5 |
| 7.2 | 8.1 | 14.4 | 13.3 |
| 3.0 | 12.4 | 7.7 | 7.5 |
| 7.9 | 17.9 | 16.4 | 12.4 |
| 4.7 | 14.8 | 13.0 | 11.2 |
| 2.2 | 9.8 | 5.8 | 5.3 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Dynamic Services & Security Limited (**DSSL**) is an **ISO 9001:2015** and **ISO 45001:2018** certified conglomerate headquartered in India. Originally established as a specialized provider of manpower and security services, the company is currently undergoing a high-velocity strategic transformation. DSSL is evolving into a diversified industrial and energy powerhouse, with significant interests in **Renewable Energy**, **Advanced Battery Manufacturing**, **Metals & Mining**, and **Real Estate Management**.
The company is in the process of migrating its equity shares from the **NSE Emerge (SME)** platform to the **Main Board of the NSE and BSE** to enhance liquidity and institutional investor participation.
---
### Financial Performance & Segmental Revenue
DSSL has demonstrated explosive growth in its consolidated operations, driven by both organic expansion in core services and strategic entries into the supply of goods.
#### **Comparative Revenue Distribution**
| Segment | FY 2023-24 Revenue (INR Lakh) | FY 2024-25 Revenue (INR Lakh) |
| :--- | :--- | :--- |
| **Sales & Supply of Goods** | **6,673.35** | **16,651.00** |
| **Manpower & Merchandise Cleaning** | **3,738.20** | **10,822.75** |
| **Transportation** | **32.02** | **Nil** |
| **Total Consolidated Income** | **11,935.00** | **27,474.00** |
#### **Key Financial Metrics (Consolidated)**
* **Total Revenue:** Increased from **₹119.35 Crore** (FY24) to **₹274.74 Crore** (FY25).
* **Net Profit:** Grew from **₹9.14 Crore** (FY24) to **₹20.81 Crore** (FY25).
* **Standalone Reserves & Surplus:** Stood at **₹112.48 Crore** as of March 31, 2025.
* **Dividend Policy:** The Board opted to skip dividends for **FY 2023-24** to reinvest cash into aggressive expansion projects.
---
### Strategic Pivot: Renewable Energy & Infrastructure
DSSL has fundamentally altered its **Memorandum of Association (MOA)** to position itself as a major player in India’s green energy transition.
* **Maharashtra Mega Project:** DSSL has secured 'Mega Project' status from the **Government of Maharashtra** for a Solar PV Panel manufacturing facility in Raigad with a massive **1800 MW** capacity and an investment value of **₹1,080 Crore**.
* **Solar EPC Contracts:** The company secured a **₹725 Crore** work order from **NACOF OORJA Pvt Ltd** for **150 MW** of Solar PV projects across Maharashtra.
* **Manipur Solar Initiative:** An MOU was signed in July 2024 with **Sungevity Enterprises** to develop a **100 MW** Solar Power Plant in Manipur via a Special Purpose Vehicle (SPV).
* **Railway Solar Maintenance:** DSSL currently maintains rooftop solar plants for the **South Central Railway** (Guntakal Division).
---
### Industrial Manufacturing & Battery Technology
Through its wholly-owned subsidiary, **The Bharat Battery Mfg Co Pvt Ltd** (acquired in **December 2024** for **₹45 Crore**), DSSL has become a critical vendor for the **Indian Railways**.
* **Product Portfolio:** Specializes in **Low Maintenance Lead Acid (LMLA) Batteries** (75Ah and stationary secondary cells) used for **Diesel Electric Loco Starters** and rolling stock.
* **Key Clients:** Supplies various railway zones including **Southern, Eastern, Western, South Eastern, and Northern Railways**, as well as **RITES Limited**.
* **Metallurgical Capabilities:** The company is authorized to manufacture and process **Alloy Steel**, **Stainless Steel**, and **Special Steels**. Its capabilities include **cold/hot rolling**, **steel casting**, and the production of structural components like **rails, deformed bars, and bright bars**.
---
### Core Service Portfolio & Railway Support
Despite its diversification, DSSL maintains a dominant position in labor-intensive specialized services with a workforce of **2,088 employees**.
* **Mechanized Cleaning:** High-value contracts for **Indian Railways** (e.g., Guwahati Station), government hospitals (**Burdwan Medical College**), and public sector offices.
* **Railway Logistics & Linen:** Comprehensive management of linen, operation of **Combined Lobbies (CMS/ICMS)**, and specialized locomotive maintenance (sand filling and sander repair).
* **Catering & Conservancy:** Two-year contracts for railway running rooms (e.g., **Bilaspur**) and the supply of fresh provisions to military stations.
* **Beverage & Water:** Operates an IRCTC-awarded **Rail Neer** plant in Vijayawada through its step-down subsidiary, **Mehai Aqua**, which commenced operations in October 2024.
---
### Real Estate & Mineral Trading Diversification
* **Suncity Mall Acquisition:** DSSL is acquiring **100%** of **Badrinath Infrastructure (BIPL)** for an enterprise value of **₹64 Crore**. This grants leasehold rights to the **Suncity Mall** in Kolkata, featuring a **151,643 sq. ft.** super built-up area.
* **Metals & Mining:** The company has entered the trading and processing of precious and base metals, including **Gold, Silver, Copper, Aluminum, and Iron Ore**.
* **Receivables Management:** Signed an MOU with **Orion Security Solutions** for a **₹476 Crore** project involving collection and invoicing assistance.
---
### Capital Structure & Funding Strategy
To support its **₹1,000 Crore** borrowing and investment authorization, DSSL has implemented a robust capital-raising framework:
* **Authorized Capital:** Increased to **₹75 Crore** (7.50 Crore Equity Shares).
* **Preferential Issue:** Raised **₹51.14 Crore** via **1,478,000 Convertible Warrants** at **₹346** per warrant.
* **Debt Profile:**
* **Variable Rate Instruments:** Increased to **₹80.36 Crore** in FY25.
* **Term Loans:** Secured at **9.5% p.a.**
* **Unsecured Loans:** Sourced at **14% p.a.** with tenures up to **50 months**.
* **Acquisition Financing:** The **₹45 Crore** Bharat Battery acquisition was funded through a mix of **₹18 Crore** debt (Tata Capital) and **Internal Accruals**.
---
### Risk Profile & Mitigation
| Risk Category | Details | Mitigation Strategy |
| :--- | :--- | :--- |
| **Regulatory** | Dependency on statutory permits; recent **SEBI/NSE** inquiries regarding a delay in listing **1,110,000 shares** post-warrant conversion. | Strengthening compliance teams; addressing shareholding lock-in discrepancies. |
| **Financial** | High working capital requirements; exposure to **floating interest rates**. | Use of **Expected Credit Loss (ECL)** models; maintaining committed lines of credit. |
| **Operational** | Cyclical demand and labor-intensive nature of core services. | Diversification into high-margin manufacturing and renewable energy. |
| **Market** | **Zero Foreign Exchange risk**; exposure is purely domestic. | Focus on long-term government and PSU contracts to ensure steady cash flow. |
---
### Corporate Governance & Human Capital
* **Employee Remuneration:** The **Median Remuneration of Employees (MRE)** for FY 2024-25 was **₹2,28,000**. The CEO-to-median pay ratio stands at **22.37:1**.
* **Social Security:** Full compliance with **Gratuity (Projected Unit Credit Method)**, **Provident Fund (PF)**, and **ESIC** for its 2,000+ workforce.
* **Management Focus:** Priority is placed on **liquidity management** to reduce over-dependence on external borrowings and minimize interest costs.