Nifty

:

23851.65

Sensex

:

78553.20

414.45 (1.77%)
1508.91 (1.96%)

Login

Nifty
Sensex

:
:

23851.65
78553.20

414.45 (1.77%)
1508.91 (1.96%)

Divyashakti Ltd.

Ceramics/Marble/Granite/Sanitaryware

Rating :

N/A

BSE: 526315 | NSE: Not Listed

Watchlist

NSE BSE

71.52

06-Feb-2025

Open
High
Low
Previous Close

70.91
72.88
70.19
70.91

Volume
Traded Value (lacs)
52 Week High
52 Week Low

763
0.54
85.00
62.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

68.48
26.99
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

64.00
3.00%
0.55

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

1.03
3.02
3.15

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-10.19
-9.85
-18.92

PAT CAGR (%)

10 Years
5 Years
3 Years

-13.01
-20.85
-31.28

P:E (Median)

8 Years
5 Years
3 Years

11.65
10.24
22.96

P:BV (Average)

8 Years
5 Years
3 Years

0.57
0.58
0.62

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.79
7.29
9.84

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 18.91 18.46 2.44% 15.96 19.82 -19.48% 10.73 15.34 -30.05% 16.16 14.17 14.04%
Expenses 19.20 17.62 8.97% 15.49 19.06 -18.73% 10.60 14.50 -26.90% 15.68 15.57 0.71%
EBITDA -0.29 0.84 - 0.48 0.76 -36.84% 0.13 0.84 -84.52% 0.48 -1.40 -
EBIDTM -1.53% 4.56% 2.98% 3.81% 1.21% 5.45% 2.95% -9.87%
Other Income 2.70 0.48 462.50% 0.77 1.52 -49.34% 0.84 0.22 281.82% 0.64 0.06 966.67%
Interest 0.03 0.03 0.00% 0.02 0.02 0.00% 0.06 0.02 200.00% 0.05 0.02 150.00%
Depreciation 0.61 0.61 0.00% 0.61 0.61 0.00% 0.61 0.61 0.00% 0.60 0.64 -6.25%
PBT 1.77 0.68 160.29% 0.61 1.64 -62.80% 0.30 0.43 -30.23% 0.47 -2.00 -
Tax 0.52 0.22 136.36% 0.05 0.58 -91.38% 0.05 0.12 -58.33% -0.01 -0.47 -
PAT 1.25 0.46 171.74% 0.56 1.06 -47.17% 0.25 0.31 -19.35% 0.47 -1.53 -
PATM 6.62% 2.50% 3.53% 5.35% 2.30% 2.03% 2.93% -10.83%
EPS 1.22 0.45 171.11% 0.55 1.03 -46.60% 0.24 0.30 -20.00% 0.46 -1.49 -

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 61.76 69.77 75.53 63.57 56.88 60.13 33.40 68.58 108.34 68.28 62.96 Net Sales Growth -8.90% -7.63% 18.81% 11.76% -5.40% 80.03% -51.30% -36.70% 58.67% 8.45% Cost Of Goods Sold 51.62 54.08 47.03 36.35 29.73 34.46 14.42 51.16 74.78 37.89 33.29 Gross Profit 10.14 15.69 28.50 27.21 27.15 25.66 18.98 17.43 33.56 30.39 29.67 GP Margin 16.42% 22.49% 37.73% 42.80% 47.73% 42.67% 56.83% 25.42% 30.98% 44.51% 47.13% Total Expenditure 60.97 66.81 69.90 55.12 46.22 55.16 29.54 62.76 93.37 57.20 54.29 Power & Fuel Cost - 1.15 1.89 1.56 1.43 2.01 1.15 0.84 1.97 2.41 2.79 % Of Sales - 1.65% 2.50% 2.45% 2.51% 3.34% 3.44% 1.22% 1.82% 3.53% 4.43% Employee Cost - 3.53 4.12 3.74 3.09 3.60 2.80 2.30 2.09 2.02 1.72 % Of Sales - 5.06% 5.45% 5.88% 5.43% 5.99% 8.38% 3.35% 1.93% 2.96% 2.73% Manufacturing Exp. - 2.94 9.16 7.57 5.53 10.39 6.66 4.71 9.29 10.11 12.74 % Of Sales - 4.21% 12.13% 11.91% 9.72% 17.28% 19.94% 6.87% 8.57% 14.81% 20.24% General & Admin Exp. - 1.47 1.74 2.74 1.21 1.49 1.70 1.11 1.30 1.39 1.03 % Of Sales - 2.11% 2.30% 4.31% 2.13% 2.48% 5.09% 1.62% 1.20% 2.04% 1.64% Selling & Distn. Exp. - 2.08 4.67 2.76 2.44 2.82 1.72 1.47 2.75 2.79 2.21 % Of Sales - 2.98% 6.18% 4.34% 4.29% 4.69% 5.15% 2.14% 2.54% 4.09% 3.51% Miscellaneous Exp. - 1.56 1.31 0.40 2.79 0.39 1.09 1.18 1.19 0.60 2.21 % Of Sales - 2.24% 1.73% 0.63% 4.91% 0.65% 3.26% 1.72% 1.10% 0.88% 0.83% EBITDA 0.80 2.96 5.63 8.45 10.66 4.97 3.86 5.82 14.97 11.08 8.67 EBITDA Margin 1.30% 4.24% 7.45% 13.29% 18.74% 8.27% 11.56% 8.49% 13.82% 16.23% 13.77% Other Income 4.95 2.86 7.99 3.47 0.21 7.38 4.70 2.40 0.91 5.42 6.97 Interest 0.16 0.16 0.09 0.06 0.08 0.17 0.16 0.12 0.17 0.05 0.07 Depreciation 2.43 2.43 2.52 2.40 2.35 2.23 1.59 0.65 1.13 1.10 1.05 PBT 3.15 3.23 11.01 9.46 8.45 9.94 6.82 7.45 14.59 15.35 14.53 Tax 0.61 0.91 3.18 2.31 2.15 2.47 1.67 2.63 5.21 5.21 5.18 Tax Rate 19.37% 28.17% 28.88% 24.42% 25.44% 24.85% 24.49% 35.30% 35.47% 33.94% 35.65% PAT 2.53 2.32 7.83 7.15 6.30 7.47 5.15 4.82 9.48 10.14 9.35 PAT before Minority Interest 2.53 2.32 7.83 7.15 6.30 7.47 5.15 4.82 9.48 10.14 9.35 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 4.10% 3.33% 10.37% 11.25% 11.08% 12.42% 15.42% 7.03% 8.75% 14.85% 14.85% PAT Growth 743.33% -70.37% 9.51% 13.49% -15.66% 45.05% 6.85% -49.16% -6.51% 8.45% EPS 2.46 2.25 7.60 6.94 6.12 7.25 5.00 4.68 9.20 9.84 9.08

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 123.69 123.43 117.56 111.96 107.18 101.61 98.36 95.39 85.74 77.46 Share Capital 10.27 10.27 10.27 10.27 10.27 10.27 10.27 10.27 10.27 10.27 Total Reserves 113.42 113.16 107.30 101.69 96.91 91.34 88.09 85.12 75.48 67.19 Non-Current Liabilities 2.79 2.92 3.02 2.11 1.91 1.81 1.13 0.74 0.76 0.93 Secured Loans 0.01 0.15 0.27 0.00 0.05 0.14 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.51 0.49 0.54 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 16.79 11.71 11.87 14.71 17.85 26.25 21.35 12.21 25.29 23.35 Trade Payables 10.43 10.08 10.47 10.49 11.97 20.08 18.80 10.09 3.82 3.43 Other Current Liabilities 5.50 1.35 1.40 3.71 5.40 5.78 2.24 1.90 3.99 3.58 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.87 0.29 0.00 0.51 0.48 0.39 0.31 0.22 17.48 16.34 Total Liabilities 143.27 138.06 132.45 128.78 126.94 129.67 120.84 108.34 111.79 101.74 Net Block 25.32 27.75 29.73 30.11 31.67 31.43 7.40 7.96 6.32 7.42 Gross Block 57.92 57.92 61.22 59.66 58.87 56.50 30.99 30.89 28.13 28.12 Accumulated Depreciation 32.61 30.17 31.49 29.55 27.20 25.07 23.58 22.93 21.80 20.71 Non Current Assets 25.65 28.09 30.13 30.81 32.85 37.15 18.43 9.24 6.66 7.76 Capital Work in Progress 0.00 0.00 0.00 0.36 0.00 3.57 9.77 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.34 0.34 0.39 0.34 1.18 2.14 1.26 1.28 0.34 0.34 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 117.63 109.98 102.33 97.97 94.09 92.52 102.42 99.10 105.13 93.98 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 15.96 0.00 0.00 0.00 Inventories 7.52 7.01 13.01 7.29 9.53 16.72 13.07 12.28 7.43 7.60 Sundry Debtors 97.80 93.13 67.35 69.12 71.26 44.63 51.42 44.40 28.22 28.31 Cash & Bank 9.39 8.41 20.03 20.08 12.06 28.98 16.48 41.13 53.57 42.73 Other Current Assets 2.92 0.67 0.73 0.84 1.22 2.19 5.48 1.29 15.90 15.34 Short Term Loans & Adv. 2.68 0.75 1.21 0.63 0.50 0.22 3.50 0.83 15.82 15.19 Net Current Assets 100.83 98.26 90.46 83.26 76.24 66.27 81.06 86.89 79.84 70.63 Total Assets 143.28 138.07 132.46 128.78 126.94 129.67 120.85 108.34 111.79 101.74

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity -1.53 -9.00 2.43 10.48 -16.44 17.26 2.51 -8.21 12.12 14.07 PBT 3.23 11.01 9.46 8.45 9.94 6.82 7.45 14.69 15.35 14.53 Adjustment 3.23 2.48 2.01 2.14 2.07 1.15 0.10 0.81 0.50 0.91 Changes in Working Capital -6.82 -19.67 -6.77 0.94 -27.12 11.29 -2.82 -17.60 1.56 3.98 Cash after chg. in Working capital -0.36 -6.18 4.71 11.53 -15.11 19.26 4.73 -2.11 17.40 19.41 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.16 -2.82 -2.28 -1.05 -1.32 -2.01 -2.22 -6.10 -5.29 -5.34 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 1.07 7.12 -4.90 -4.64 3.49 -4.64 -24.61 -3.43 3.84 -0.35 Net Fixed Assets 0.00 3.30 -1.20 -1.15 1.20 -19.31 -9.87 -2.76 -0.01 -1.06 Net Investments 0.00 0.00 0.00 0.00 0.00 15.96 -15.96 0.00 0.00 0.00 Others 1.07 3.82 -3.70 -3.49 2.29 -1.29 1.22 -0.67 3.85 0.71 Cash from Financing Activity 1.95 -2.19 -1.20 -1.56 -1.85 -1.72 -1.87 -1.82 -1.86 -1.72 Net Cash Inflow / Outflow 1.49 -4.07 -3.68 4.28 -14.79 10.90 -23.97 -13.46 14.10 12.01 Opening Cash & Equivalents 7.08 11.15 14.83 10.54 25.34 14.44 38.40 51.86 37.76 25.76 Closing Cash & Equivalent 8.57 7.08 11.15 14.83 10.54 25.34 14.44 38.40 51.86 37.76

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 120.45 120.20 114.49 109.03 104.37 98.95 95.79 92.89 83.50 75.69 ROA 1.65% 5.79% 5.47% 4.93% 5.83% 4.11% 4.20% 8.61% 9.49% 9.43% ROE 1.88% 6.50% 6.23% 5.75% 7.16% 5.15% 4.97% 10.46% 12.42% 12.68% ROCE 2.69% 9.19% 8.28% 7.77% 9.67% 6.97% 7.81% 16.40% 18.87% 19.80% Fixed Asset Turnover 1.20 1.27 1.05 0.96 1.04 0.76 2.22 3.67 2.46 2.29 Receivable days 499.43 387.76 391.81 450.40 351.76 524.78 255.00 122.32 149.14 168.43 Inventory Days 38.00 48.38 58.29 53.98 79.68 162.75 67.45 33.20 39.64 58.31 Payable days 69.18 79.72 105.22 137.90 103.84 229.26 86.04 27.31 23.33 24.95 Cash Conversion Cycle 468.25 356.41 344.87 366.47 327.59 458.27 236.40 128.21 165.45 201.79 Total Debt/Equity 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 21.82 128.90 167.33 113.53 60.52 44.85 61.38 88.28 294.37 217.31

Top Investors:

narayana swamy daamodhar jijibai

mahendra girdharilal wadhwani

Annual Reports:

News Update:

Divyashakti - Quarterly Results
30th Jan 2025, 11:49 AM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback