Market Cap ₹69 Cr.
Stock P/E 29.6
P/B 0.6
Current Price ₹67
Book Value ₹ 120.9
Face Value 10
52W High ₹83.1
Dividend Yield 0%
52W Low ₹ 60.2
Divyashakti Ltd., incorporated on June 4, 1991, in the state of Andhra Pradesh, is a renowned manufacturer of polished granite slabs. It was promoted by N.V. Rallaiah, N. Harihara Prasad, N. Bhanu Prasad, and N.S.R. Chandrasekar Rao. The company’s manufacturing unit is equipped with modern automatic quarrying machines and other efficiency-boosting gadgets ensuring adherence to stringent quality standards. Divyashakti Ltd. has been at the forefront of bringing natural stones to life with technology and craft creating products that range from kitchen countertops to high-gloss spaces in high-rises. Clientele includes customers worldwide with a reputation for producing exotic stones in various colors, textures, and finishes. Company’s commitment to sustainability is evident in its use of green solar energy and water recycling practices.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 9 | 14 | 15 | 20 | 18 | 16 | 11 | 16 | 19 | 18 |
| Other Income | 1 | 0 | 0 | 2 | 0 | 1 | 1 | 1 | 3 | 0 |
| Total Income | 11 | 14 | 16 | 21 | 19 | 17 | 12 | 17 | 22 | 18 |
| Total Expenditure | 9 | 16 | 15 | 19 | 18 | 16 | 11 | 15 | 19 | 17 |
| Operating Profit | 2 | -1 | 1 | 2 | 1 | 1 | 1 | 1 | 2 | 1 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 1 | -2 | 0 | 2 | 1 | 0 | 0 | 1 | 2 | 1 |
| Provision for Tax | 1 | -0 | 0 | 1 | 0 | -0 | 0 | 0 | 1 | 0 |
| Profit After Tax | 1 | -2 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 0 |
| Adjustments | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 1 | -2 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 0 |
| Adjusted Earnings Per Share | 0.5 | -1.5 | 0.3 | 1 | 0.4 | 0.5 | 0.2 | 0.5 | 1.2 | 0.5 |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 61 | 63 | 68 | 108 | 69 | 33 | 60 | 57 | 64 | 76 | 70 | 64 |
| Other Income | 6 | 7 | 5 | 1 | 2 | 5 | 7 | 0 | 3 | 8 | 3 | 5 |
| Total Income | 67 | 70 | 74 | 109 | 71 | 38 | 68 | 57 | 67 | 84 | 73 | 69 |
| Total Expenditure | 51 | 54 | 57 | 93 | 63 | 30 | 55 | 46 | 55 | 70 | 67 | 62 |
| Operating Profit | 16 | 16 | 16 | 16 | 8 | 9 | 12 | 11 | 12 | 14 | 6 | 5 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 2 | 4 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 15 | 15 | 15 | 15 | 7 | 7 | 10 | 8 | 9 | 11 | 3 | 4 |
| Provision for Tax | 5 | 5 | 5 | 5 | 3 | 2 | 2 | 2 | 2 | 3 | 1 | 1 |
| Profit After Tax | 10 | 9 | 10 | 9 | 5 | 5 | 7 | 6 | 7 | 8 | 2 | 2 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 10 | 9 | 10 | 9 | 5 | 5 | 7 | 6 | 7 | 8 | 2 | 2 |
| Adjusted Earnings Per Share | 9.6 | 9.1 | 9.9 | 9.2 | 4.7 | 5 | 7.3 | 6.1 | 7 | 7.6 | 2.3 | 2.4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -8% | 7% | 16% | 1% |
| Operating Profit CAGR | -57% | -18% | -8% | -9% |
| PAT CAGR | -75% | -31% | -17% | -15% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -13% | -4% | 12% | 2% |
| ROE Average | 2% | 5% | 6% | 8% |
| ROCE Average | 3% | 7% | 8% | 12% |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 70 | 77 | 86 | 95 | 98 | 102 | 107 | 112 | 118 | 123 | 124 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 3 | 3 |
| Total Current Liabilities | 26 | 23 | 25 | 12 | 21 | 26 | 18 | 15 | 12 | 12 | 17 |
| Total Liabilities | 96 | 102 | 112 | 108 | 121 | 130 | 127 | 129 | 132 | 138 | 143 |
| Fixed Assets | 7 | 7 | 6 | 8 | 7 | 31 | 32 | 30 | 30 | 28 | 25 |
| Other Non-Current Assets | 0 | 0 | 0 | 1 | 11 | 6 | 1 | 1 | 0 | 0 | 0 |
| Total Current Assets | 89 | 94 | 105 | 99 | 102 | 93 | 94 | 98 | 102 | 110 | 118 |
| Total Assets | 96 | 102 | 112 | 108 | 121 | 130 | 127 | 129 | 132 | 138 | 143 |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 16 | 26 | 38 | 52 | 38 | 14 | 25 | 11 | 15 | 11 | 7 |
| Cash Flow from Operating Activities | 10 | 14 | 12 | -8 | 3 | 17 | -16 | 10 | 2 | -9 | -2 |
| Cash Flow from Investing Activities | 1 | -0 | 4 | -3 | -25 | -5 | 3 | -5 | -5 | 7 | 1 |
| Cash Flow from Financing Activities | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -1 | -2 | 2 |
| Net Cash Inflow / Outflow | 10 | 12 | 14 | -13 | -24 | 11 | -15 | 4 | -4 | -4 | 1 |
| Closing Cash & Cash Equivalent | 26 | 38 | 52 | 38 | 14 | 25 | 11 | 15 | 11 | 7 | 9 |
| # | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 9.6 | 9.14 | 9.87 | 9.23 | 4.69 | 5.01 | 7.28 | 6.14 | 6.96 | 7.62 | 2.26 |
| CEPS(Rs) | 10.61 | 10.16 | 10.94 | 10.32 | 5.32 | 6.56 | 9.45 | 8.43 | 9.3 | 10.08 | 4.63 |
| DPS(Rs) | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 0 | 2 | 2 |
| Book NAV/Share(Rs) | 67.92 | 75.69 | 83.5 | 92.89 | 95.79 | 98.95 | 104.37 | 109.03 | 114.49 | 120.2 | 120.45 |
| Core EBITDA Margin(%) | 16.53 | 13.74 | 16.01 | 13.81 | 8.49 | 11.57 | 8.25 | 18.75 | 13.28 | 7.45 | 4.24 |
| EBIT Margin(%) | 25.01 | 23.12 | 22.26 | 13.71 | 11.04 | 20.88 | 16.82 | 14.99 | 14.98 | 14.69 | 4.85 |
| Pre Tax Margin(%) | 24.86 | 23.01 | 22.18 | 13.55 | 10.86 | 20.41 | 16.54 | 14.86 | 14.89 | 14.58 | 4.62 |
| PAT Margin (%) | 16.22 | 14.81 | 14.65 | 8.74 | 7.02 | 15.41 | 12.43 | 11.08 | 11.25 | 10.36 | 3.33 |
| Cash Profit Margin (%) | 17.92 | 16.47 | 16.24 | 9.78 | 7.97 | 20.18 | 16.14 | 15.21 | 15.02 | 13.7 | 6.81 |
| ROA(%) | 11.47 | 9.43 | 9.49 | 8.61 | 4.2 | 4.11 | 5.83 | 4.93 | 5.47 | 5.79 | 1.65 |
| ROE(%) | 15 | 12.68 | 12.42 | 10.46 | 4.97 | 5.15 | 7.16 | 5.75 | 6.23 | 6.5 | 1.88 |
| ROCE(%) | 23.13 | 19.8 | 18.87 | 16.4 | 7.81 | 6.97 | 9.67 | 7.77 | 8.28 | 9.19 | 2.69 |
| Receivable days | 185.64 | 168.43 | 149.14 | 122.32 | 255 | 524.78 | 351.76 | 450.4 | 391.81 | 387.76 | 499.43 |
| Inventory Days | 70.24 | 58.31 | 39.64 | 33.2 | 67.45 | 162.75 | 79.68 | 53.98 | 58.29 | 48.38 | 38 |
| Payable days | 54.16 | 40.76 | 34.93 | 33.94 | 103.05 | 492.02 | 169.73 | 137.9 | 105.22 | 79.72 | 69.18 |
| PER(x) | 2.42 | 5.47 | 7.46 | 13.55 | 17.96 | 19.15 | 3.14 | 7.8 | 9.62 | 9.27 | 33.29 |
| Price/Book(x) | 0.34 | 0.66 | 0.88 | 1.35 | 0.88 | 0.97 | 0.22 | 0.44 | 0.59 | 0.59 | 0.62 |
| Dividend Yield(%) | 6.45 | 3 | 2.04 | 1.2 | 1.78 | 1.56 | 6.56 | 3.13 | 0 | 2.83 | 2.66 |
| EV/Net Sales(x) | -0.12 | 0.13 | 0.32 | 0.81 | 1.02 | 2.09 | 0.19 | 0.51 | 0.77 | 0.85 | 1.03 |
| EV/Core EBITDA(x) | -0.45 | 0.53 | 1.34 | 5.5 | 8.51 | 8.15 | 0.94 | 2.68 | 4.12 | 4.73 | 12.39 |
| Net Sales Growth(%) | 19.4 | 3.58 | 8.45 | 58.66 | -36.69 | -51.3 | 80 | -5.39 | 11.75 | 18.82 | -7.63 |
| EBIT Growth(%) | -28.89 | -4.31 | 5.54 | -3.53 | -49.05 | -7.88 | 44.99 | -15.67 | 11.67 | 16.57 | -69.53 |
| PAT Growth(%) | -36.52 | -5.5 | 8.46 | -6.52 | -49.18 | 6.91 | 45.17 | -15.7 | 13.48 | 9.48 | -70.36 |
| EPS Growth(%) | -36.52 | -4.83 | 8.03 | -6.52 | -49.18 | 6.91 | 45.17 | -15.7 | 13.48 | 9.48 | -70.36 |
| Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 |
| Current Ratio(x) | 3.44 | 4.03 | 4.16 | 8.12 | 4.8 | 3.52 | 5.27 | 6.66 | 8.62 | 9.39 | 7 |
| Quick Ratio(x) | 2.96 | 3.7 | 3.86 | 7.11 | 4.18 | 2.89 | 4.74 | 6.17 | 7.52 | 8.79 | 6.56 |
| Interest Cover(x) | 169.66 | 217.31 | 294.37 | 88.28 | 61.38 | 44.85 | 60.52 | 113.53 | 167.33 | 128.9 | 21.82 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.01 | 0 | 0.05 |
| # | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 73.34 | 74.8 | 74.8 | 74.8 | 74.8 | 74.8 | 74.8 | 74.8 | 74.8 | 73.2 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 26.66 | 25.2 | 25.2 | 25.2 | 25.2 | 25.2 | 25.2 | 25.2 | 25.2 | 26.8 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.75 | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 | 0.75 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.27 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.28 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.03 | 1.03 | 1.03 | 1.03 | 1.03 | 1.03 | 1.03 | 1.03 | 1.03 | 1.03 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Sell or Purchase Share (Tentative Price)
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
You May Also Know About
