Sharescart Research Club logo
Products
Research
Tools
About
  • Home
  • /
  • Divyashakti Granites
Join Channel
Consolidated Standalone

Divyashakti

₹58.8 1.3 | 2.3%

Market Cap ₹60 Cr.

Stock P/E 23.8

P/B 0.5

Current Price ₹58.8

Book Value ₹ 121.8

Face Value 10

52W High ₹83.1

Dividend Yield 3.4%

52W Low ₹ 55

Edit Ratio

Divyashakti Research see more...

Overview Inc. Year: 1991Industry: Ceramics/Marble/Granite/Sanitaryware

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.

Read More..

Divyashakti Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Divyashakti Quarterly Results

#(Fig in Cr.) Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
Net Sales 15 20 18 16 11 16 19 18 15 7
Other Income 0 2 0 1 1 1 3 0 0 1
Total Income 16 21 19 17 12 17 22 18 15 8
Total Expenditure 15 19 18 16 11 15 19 17 13 8
Operating Profit 1 2 1 1 1 1 2 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 0 2 1 0 0 1 2 1 1 -0
Provision for Tax 0 1 0 -0 0 0 1 0 0 0
Profit After Tax 0 1 0 0 0 1 1 0 1 -0
Adjustments -0 0 0 0 0 0 0 0 -0 -0
Profit After Adjustments 0 1 0 0 0 1 1 0 1 -0
Adjusted Earnings Per Share 0.3 1 0.4 0.5 0.2 0.5 1.2 0.5 0.9 -0.1

Divyashakti Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 63 68 108 69 33 60 57 64 76 70 64 59
Other Income 7 5 1 2 5 7 0 3 8 3 4 4
Total Income 70 74 109 71 38 68 57 67 84 73 68 63
Total Expenditure 54 57 93 63 30 55 46 55 70 67 62 57
Operating Profit 16 16 16 8 9 12 11 12 14 6 6 6
Interest 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 1 1 1 1 2 2 2 2 3 2 2 4
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 15 15 15 7 7 10 8 9 11 3 3 4
Provision for Tax 5 5 5 3 2 2 2 2 3 1 1 1
Profit After Tax 9 10 9 5 5 7 6 7 8 2 3 2
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 9 10 9 5 5 7 6 7 8 2 3 2
Adjusted Earnings Per Share 9.1 9.9 9.2 4.7 5 7.3 6.1 7 7.6 2.3 2.5 2.5

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -9% 0% 1% 0%
Operating Profit CAGR 0% -21% -13% -9%
PAT CAGR 50% -25% -16% -10%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR -18% -14% 8% -6%
ROE Average 2% 3% 4% 7%
ROCE Average 3% 5% 6% 10%

Divyashakti Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 77 86 95 98 102 107 112 118 123 124 198
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 2 2 2 3 3 3 3
Total Current Liabilities 23 25 12 21 26 18 15 12 12 17 20
Total Liabilities 102 112 108 121 130 127 129 132 138 143 221
Fixed Assets 7 6 8 7 31 32 30 30 28 25 97
Other Non-Current Assets 0 0 1 11 6 1 1 0 0 0 0
Total Current Assets 94 105 99 102 93 94 98 102 110 118 124
Total Assets 102 112 108 121 130 127 129 132 138 143 221

Divyashakti Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 26 38 52 38 14 25 11 15 11 7 9
Cash Flow from Operating Activities 14 12 -8 3 17 -16 10 2 -9 -2 -4
Cash Flow from Investing Activities -0 4 -3 -25 -5 3 -5 -5 7 1 1
Cash Flow from Financing Activities -2 -2 -2 -2 -2 -2 -2 -1 -2 2 -4
Net Cash Inflow / Outflow 12 14 -13 -24 11 -15 4 -4 -4 1 -8
Closing Cash & Cash Equivalent 38 52 38 14 25 11 15 11 7 9 1

Divyashakti Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 9.14 9.87 9.23 4.69 5.01 7.28 6.14 6.96 7.62 2.26 2.47
CEPS(Rs) 10.16 10.94 10.32 5.32 6.56 9.45 8.43 9.3 10.08 4.63 4.83
DPS(Rs) 1.5 1.5 1.5 1.5 1.5 1.5 1.5 0 2 2 2
Book NAV/Share(Rs) 75.69 83.5 92.89 95.79 98.95 104.37 109.03 114.49 120.2 120.45 120.95
Core EBITDA Margin(%) 13.74 16.01 13.81 8.49 11.57 8.25 18.75 13.28 7.45 4.24 2.35
EBIT Margin(%) 23.12 22.26 13.71 11.04 20.88 16.82 14.99 14.98 14.69 4.85 5.58
Pre Tax Margin(%) 23.01 22.18 13.55 10.86 20.41 16.54 14.86 14.89 14.58 4.62 5.31
PAT Margin (%) 14.81 14.65 8.74 7.02 15.41 12.43 11.08 11.25 10.36 3.33 3.97
Cash Profit Margin (%) 16.47 16.24 9.78 7.97 20.18 16.14 15.21 15.02 13.7 6.81 7.77
ROA(%) 9.43 9.49 8.61 4.2 4.11 5.83 4.93 5.47 5.79 1.65 1.39
ROE(%) 12.68 12.42 10.46 4.97 5.15 7.16 5.75 6.23 6.5 1.88 2.05
ROCE(%) 19.8 18.87 16.4 7.81 6.97 9.67 7.77 8.28 9.19 2.69 2.81
Receivable days 168.43 149.14 122.32 255 524.78 351.76 450.4 391.81 387.76 499.43 608.48
Inventory Days 58.31 39.64 33.2 67.45 162.75 79.68 53.98 58.29 48.38 38 35.14
Payable days 40.76 34.93 33.94 103.05 492.02 169.73 137.9 105.22 79.72 69.18 95.61
PER(x) 5.47 7.46 13.55 17.96 19.15 3.14 7.8 9.62 9.27 33.29 25.78
Price/Book(x) 0.66 0.88 1.35 0.88 0.97 0.22 0.44 0.59 0.59 0.62 0.53
Dividend Yield(%) 3 2.04 1.2 1.78 1.56 6.56 3.13 0 2.83 2.66 3.14
EV/Net Sales(x) 0.13 0.32 0.81 1.02 2.09 0.19 0.51 0.77 0.85 1.03 1.03
EV/Core EBITDA(x) 0.53 1.34 5.5 8.51 8.15 0.94 2.68 4.12 4.73 12.39 10.96
Net Sales Growth(%) 3.58 8.45 58.66 -36.69 -51.3 80 -5.39 11.75 18.82 -7.63 -8.46
EBIT Growth(%) -4.31 5.54 -3.53 -49.05 -7.88 44.99 -15.67 11.67 16.57 -69.53 5.45
PAT Growth(%) -5.5 8.46 -6.52 -49.18 6.91 45.17 -15.7 13.48 9.48 -70.36 9.29
EPS Growth(%) -4.83 8.03 -6.52 -49.18 6.91 45.17 -15.7 13.48 9.48 -70.36 9.29
Debt/Equity(x) 0 0 0 0 0 0 0 0 0 0.03 0.02
Current Ratio(x) 4.03 4.16 8.12 4.8 3.52 5.27 6.66 8.62 9.39 7 6.11
Quick Ratio(x) 3.7 3.86 7.11 4.18 2.89 4.74 6.17 7.52 8.79 6.56 5.87
Interest Cover(x) 217.31 294.37 88.28 61.38 44.85 60.52 113.53 167.33 128.9 21.82 20.24
Total Debt/Mcap(x) 0 0 0 0 0 0.01 0 0.01 0 0.05 0.03

Divyashakti Shareholding Pattern

# Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
Promoter 74.8 74.8 74.8 74.8 74.8 74.8 74.8 73.2 73.2 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 25.2 25.2 25.2 25.2 25.2 25.2 25.2 26.8 26.8 26.8
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Stock is trading at 0.5 times its book value
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 3% over the last 3 years.
  • Debtor days have increased from 69.18 to 95.61days.
  • The company has delivered a poor profit growth of -15% over past five years.

* 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.

Divyashakti News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot Listing Price Listing Gain(%) Current Price Return (%) Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot Listing Price Listing Gain(%) Current Price Return (%) Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot Listing Price Listing Gain(%) Current Price Return (%) Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot Listing Price Listing Gain(%) Current Price Return (%) Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot Listing Price Listing Gain(%) Current Price Return (%) Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!