Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Divyashakti Granites
Join Channel
Consolidated Standalone

Divyashakti

₹78.8 2.7 | 3.6%

Market Cap ₹81 Cr.

Stock P/E 273.2

P/B 0.7

Current Price ₹78.8

Book Value ₹ 120

Face Value 10

52W High ₹98.3

Dividend Yield 2.54%

52W Low ₹ 60.3

Edit Ratio

Divyashakti Research see more...

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

Divyashakti Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Divyashakti Quarterly Results

#(Fig in Cr.) Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Net Sales 17 18 13 24 28 9 14 15 20 18
Other Income 0 0 2 3 3 1 0 0 2 0
Total Income 17 19 15 28 32 11 14 16 21 19
Total Expenditure 15 17 12 20 26 9 16 15 19 18
Operating Profit 2 2 3 7 6 2 -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 3 7 5 1 -2 0 2 1
Provision for Tax 1 1 1 2 1 1 -0 0 1 0
Profit After Tax 1 1 2 5 4 1 -2 0 1 0
Adjustments 0 0 0 0 0 0 -0 0 0 0
Profit After Adjustments 1 1 2 5 4 1 -2 0 1 0
Adjusted Earnings Per Share 0.7 0.9 2.2 4.7 3.9 0.5 -1.5 0.3 1 0.4

Divyashakti Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 51 61 63 68 108 69 33 60 57 64 76 67
Other Income 5 6 7 5 1 2 5 7 0 3 8 2
Total Income 56 67 70 74 109 71 38 68 57 67 84 70
Total Expenditure 44 51 54 57 93 63 30 55 46 55 70 68
Operating Profit 12 16 16 16 16 8 9 12 11 12 14 3
Interest 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 1 1 1 1 1 1 2 2 2 2 3 4
Exceptional Income / Expenses 10 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 21 15 15 15 15 7 7 10 8 9 11 1
Provision for Tax 6 5 5 5 5 3 2 2 2 2 3 1
Profit After Tax 16 10 9 10 9 5 5 7 6 7 8 -1
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 16 10 9 10 9 5 5 7 6 7 8 -1
Adjusted Earnings Per Share 15.1 9.6 9.1 9.9 9.2 4.7 5 7.3 6.1 7 7.6 0.2

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 19% 8% 2% 4%
Operating Profit CAGR 17% 5% 12% 2%
PAT CAGR 14% 5% 10% -7%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR -0% 18% -3% 12%
ROE Average 7% 6% 6% 10%
ROCE Average 9% 8% 8% 15%

Divyashakti Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 62 70 77 86 95 98 102 107 112 118 123
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 1 2 2 2 3 3
Total Current Liabilities 13 26 23 25 12 21 26 18 15 12 12
Total Liabilities 76 96 102 112 108 121 130 127 129 132 138
Fixed Assets 8 7 7 6 8 7 31 32 30 30 28
Other Non-Current Assets 0 0 0 0 1 11 6 1 1 0 0
Total Current Assets 67 89 94 105 99 102 93 94 98 102 110
Total Assets 76 96 102 112 108 121 130 127 129 132 138

Divyashakti Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 9 16 26 38 52 38 14 25 11 15 11
Cash Flow from Operating Activities 9 10 14 12 -8 3 17 -16 10 2 -9
Cash Flow from Investing Activities -1 1 -0 4 -3 -25 -5 3 -5 -5 7
Cash Flow from Financing Activities -2 -2 -2 -2 -2 -2 -2 -2 -2 -1 -2
Net Cash Inflow / Outflow 6 10 12 14 -13 -24 11 -15 4 -4 -4
Closing Cash & Cash Equivalent 16 26 38 52 38 14 25 11 15 11 7

Divyashakti Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 15.12 9.6 9.14 9.87 9.23 4.69 5.01 7.28 6.14 6.96 7.62
CEPS(Rs) 16.11 10.61 10.16 10.94 10.32 5.32 6.56 9.45 8.43 9.3 10.08
DPS(Rs) 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5 0 2
Book NAV/Share(Rs) 60.07 67.92 75.69 83.5 92.89 95.79 98.95 104.37 109.03 114.49 120.2
Core EBITDA Margin(%) 14.08 16.53 13.74 16.01 13.81 8.49 11.57 8.25 18.75 13.28 7.45
EBIT Margin(%) 41.95 25.01 23.12 22.26 13.71 11.04 20.88 16.82 14.99 14.98 14.69
Pre Tax Margin(%) 41.75 24.86 23.01 22.18 13.55 10.86 20.41 16.54 14.86 14.89 14.58
PAT Margin (%) 30.48 16.22 14.81 14.65 8.74 7.02 15.41 12.43 11.08 11.25 10.36
Cash Profit Margin (%) 32.46 17.92 16.47 16.24 9.78 7.97 20.18 16.14 15.21 15.02 13.7
ROA(%) 21.02 11.47 9.43 9.49 8.61 4.2 4.11 5.83 4.93 5.47 5.79
ROE(%) 28.33 15 12.68 12.42 10.46 4.97 5.15 7.16 5.75 6.23 6.5
ROCE(%) 38.91 23.13 19.8 18.87 16.4 7.81 6.97 9.67 7.77 8.28 9.19
Receivable days 215.18 185.64 168.43 149.14 122.32 255 524.78 351.76 450.4 391.81 387.76
Inventory Days 93.02 70.24 58.31 39.64 33.2 67.45 162.75 79.68 53.98 58.29 48.38
Payable days 147.11 54.16 40.76 34.93 33.94 103.05 492.02 169.73 137.9 105.22 79.72
PER(x) 1.6 2.42 5.47 7.46 13.55 17.96 19.15 3.14 7.8 9.62 9.27
Price/Book(x) 0.4 0.34 0.66 0.88 1.35 0.88 0.97 0.22 0.44 0.59 0.59
Dividend Yield(%) 6.21 6.45 3 2.04 1.2 1.78 1.56 6.56 3.13 0 2.83
EV/Net Sales(x) 0.05 -0.12 0.13 0.32 0.81 1.02 2.09 0.19 0.51 0.77 0.85
EV/Core EBITDA(x) 0.19 -0.45 0.53 1.34 5.5 8.51 8.15 0.94 2.68 4.12 4.73
Net Sales Growth(%) 10.37 19.4 3.58 8.45 58.66 -36.69 -51.3 80 -5.39 11.75 18.82
EBIT Growth(%) 88.41 -28.89 -4.31 5.54 -3.53 -49.05 -7.88 44.99 -15.67 11.67 16.57
PAT Growth(%) 112.81 -36.52 -5.5 8.46 -6.52 -49.18 6.91 45.17 -15.7 13.48 9.48
EPS Growth(%) 112.81 -36.52 -4.83 8.03 -6.52 -49.18 6.91 45.17 -15.7 13.48 9.48
Debt/Equity(x) 0 0 0 0 0 0 0 0 0 0 0
Current Ratio(x) 5.09 3.44 4.03 4.16 8.12 4.8 3.52 5.27 6.66 8.62 9.39
Quick Ratio(x) 4.27 2.96 3.7 3.86 7.11 4.18 2.89 4.74 6.17 7.52 8.79
Interest Cover(x) 207.17 169.66 217.31 294.37 88.28 61.38 44.85 60.52 113.53 167.33 128.9
Total Debt/Mcap(x) 0 0 0 0 0 0 0 0.01 0 0.01 0

Divyashakti Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 73.34 73.34 73.34 73.34 73.34 74.8 74.8 74.8 74.8 74.8
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 26.66 26.66 26.66 26.66 25.2 25.2 25.2 25.2 25.2
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 0.7 times its book value
  • Debtor days have improved from 105.22 to 79.72days.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 6% over the last 3 years.
  • The company has delivered a poor profit growth of 9% 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 GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

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

View more.....

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

View more.....

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

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price 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!