Dynamic Services Peer Comparison

NSE: DYNAMIC

₹121.00

₹1.20 (1.00%)

As on 30-Oct-2026IST

Market cap

₹285 Cr

Revenue (TTM)

₹491 Cr

P/E Ratio

6.6

P/B Ratio

1

Div. Yield

0 %

Edit

	Dynamic Services	TeamLease Services	Kapston Services	Integrated Personnel	EMA Partners India
Market cap (₹ Cr)	285	1,649	1,490	194	191
Revenue (₹ Cr)	491	12,005	876	401	87
Net Profit (₹ Cr)	46.81	149.87	31.84	10.68	12.31
Net Margin (%)	9.48	1.24	3.63	2.66	13.45
RoE (%)	20.10	15.33	23.83	17.30	8.54
Price to Earnings	6.60	11.14	46.77	17.90	15.55
Price-To-Book	1.02	1.53	9.93	2.35	1.33

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Dynamic Services	TeamLease Services	Kapston Services	Integrated Personnel	EMA Partners India
Operating Revenue	490.92	11,790.67	830.20	400.80	87.36
Total Income	493.61	11,859.38	831.89	401.95	91.50
Total Expenditure	411.07	11,633.76	785.77	383.13	73.87
EBITDA	79.86	156.91	44.43	17.66	13.49
Depreciation	1.69	56.33	3.89	1.39	2.42
EBIT	78.17	100.58	40.54	16.27	11.07
Interest	14.83	14.29	14.89	5.88	0.11
Other Income	2.69	68.71	1.69	1.15	4.13
Exceptional Items	--	-5.68	--	--	--
Profit before Tax	66.05	150.27	27.35	11.55	15.10
Provision for Tax	19.24	8.89	-0.78	0.86	2.79
Profit after Tax	46.81	141.38	28.13	10.68	12.31

Liabilities (₹ Cr)

	Dynamic Services	TeamLease Services	Kapston Services	Integrated Personnel	EMA Partners India
Shareholder's Funds	299.88	1,043.30	116.35	67.11	153.71
Minority Interest	55.09	16.54	0.00	0.13	--
Non-Current Liabilities	42.70	411.29	30.22	4.34	-1.25
Current Liabilities	263.83	1,315.81	186.27	74.64	16.63
Total Liabilities	661.51	2,800.48	348.92	146.37	170.57

Assets (₹ Cr)

	Dynamic Services	TeamLease Services	Kapston Services	Integrated Personnel	EMA Partners India
Non-Current Assets	226.71	874.44	66.69	17.41	28.32
Current Assets	434.79	1,912.50	266.15	128.81	140.77
Total Assets	661.51	2,800.48	348.92	146.37	170.57
Total Debt*	233.59	34.23	175.25	51.76	0.59
Net Current Assets	170.96	596.69	79.88	54.17	124.14
Contingent Liabilities	4.49	378.62	12.23	1.08	0.76

Cashflow (₹ Cr)

	Dynamic Services	TeamLease Services	Kapston Services	Integrated Personnel	EMA Partners India
Cash From Operating Activities	2.12	301.80	8.95	-5.14	-0.66
Cash Flow from Investing Activities	-173.40	-175.09	-5.62	-0.44	28.10
Cash from Financing Activities	175.41	-42.33	-1.22	11.91	-0.82
Net Cash Inflow / Outflow	4.13	84.38	2.10	6.33	26.61

Ratios

Profitability Ratios

	Dynamic Services	TeamLease Services	Kapston Services	Integrated Personnel	EMA Partners India
ROCE (%)	19.30	16.22	15.60	16.60	10.37
ROE (%)	20.10	14.55	27.41	17.30	8.54
ROA (%)	8.92	5.74	9.09	8.50	7.61
EBIT Margin (%)	16.81	1.91	5.56	4.69	20.17
Net Margin (%)	9.48	1.19	3.38	2.66	13.45
Cash Profit Margin (%)	9.88	1.68	3.86	3.01	16.85

Growth Ratios

	Dynamic Services	TeamLease Services	Kapston Services	Integrated Personnel	EMA Partners India
Revenue Growth (%)	78.69	5.69	20.42	26.74	18.17
EBIT Growth (%)	97.88	23.42	43.08	35.28	-4.43
Net Profit Growth (%)	126.15	27.98	57.72	60.23	-1.08
EPS Growth (%)	155.81	28.44	57.73	53.34	-2.45
Book Value Growth (%)	50.99	15.49	30.91	19.02	11.07

Valuation Ratios

	Dynamic Services	TeamLease Services	Kapston Services	Integrated Personnel	EMA Partners India
Price / Earnings	4.62	13.54	30.38	17.31	14.07
Price / Book Value	0.71	1.82	7.35	2.80	1.14
Dividend Yield (%)	0.00	0.00	0.00	0.09	0.00
EV/EBITDA	4.43	7.20	22.00	12.12	6.29
Market Cap (₹ Cr)	199.22	1,891.22	854.86	187.61	173.07

Solvency Ratios

	Dynamic Services	TeamLease Services	Kapston Services	Integrated Personnel	EMA Partners India
Debt to Equity	0.83	0.03	1.51	0.77	0.00
Short term debt to equity ratio	0.61	0.03	1.21	0.68	--
Current Ratio	1.65	1.45	1.43	1.73	8.47
Quick Ratio	1.47	1.45	1.40	1.73	8.47
Interest Coverage	5.45	11.52	2.84	2.97	144.69

Operating Efficiency Ratios

	Dynamic Services	TeamLease Services	Kapston Services	Integrated Personnel	EMA Partners India
Debtors to sales (%)	36.67	4.62	24.39	25.51	29.10
Asset Turnover	0.94	4.79	2.68	3.19	0.54
Receivable days	100.19	16.03	80.57	80.82	80.58
Inventory Days	28.04	0.00	2.18	0.00	0.00
Payable days	29.86	--	125.64	--	--
Cash Conversion Cycle	98.37	--	-42.89	--	--