Nifty

:

22570.35

Sensex

:

74339.44

167.95 (0.75%)
486.50 (0.66%)

Login

Nifty
Sensex

:
:

22570.35
74339.44

167.95 (0.75%)
486.50 (0.66%)

Divyashakti Ltd.

Ceramics/Marble/Granite/Sanitaryware

Rating :

35/99

BSE: 526315 | NSE: Not Listed

Watchlist

NSE BSE

77.50

25-Apr-2024

Open
High
Low
Previous Close

77.50
77.50
75.60
77.76

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

13
0.66
98.30
60.25

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

79.85
269.77
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

71.63
2.57%
0.65

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

2.20
17.73
9.91

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-5.66
7.84
-11.99

PAT CAGR (%)

10 Years
5 Years
3 Years

-2.31
8.74
7.52

P:E (Median)

8 Years
5 Years
3 Years

10.78
9.90
9.96

P:BV (Average)

8 Years
5 Years
3 Years

0.56
0.56
0.63

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.55
5.58
6.94

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 18.46 9.05 103.98% 19.82 28.19 -29.69% 15.34 24.12 -36.40% 14.17 13.42 5.59%
Expenses 17.62 8.74 101.60% 19.06 25.70 -25.84% 14.51 20.41 -28.91% 15.57 11.80 31.95%
EBITDA 0.84 0.31 170.97% 0.76 2.49 -69.48% 0.83 3.71 -77.63% -1.40 1.62 -
EBIDTM 4.56% 3.42% 3.81% 8.84% 5.44% 15.40% -9.87% 12.08%
Other Income 0.48 1.49 -67.79% 1.52 3.46 -56.07% 0.22 3.49 -93.70% 0.06 1.78 -96.63%
Interest 0.03 0.03 0.00% 0.02 0.02 0.00% 0.02 0.02 0.00% 0.02 0.01 100.00%
Depreciation 0.61 0.63 -3.17% 0.61 0.63 -3.17% 0.61 0.62 -1.61% 0.64 0.60 6.67%
PBT 0.68 1.14 -40.35% 1.64 5.30 -69.06% 0.43 6.57 -93.46% -2.00 2.79 -
Tax 0.22 0.61 -63.93% 0.58 1.30 -55.38% 0.12 1.73 -93.06% -0.47 0.56 -
PAT 0.46 0.53 -13.21% 1.06 4.00 -73.50% 0.31 4.84 -93.60% -1.53 2.23 -
PATM 2.50% 5.81% 5.35% 14.19% 2.02% 20.05% -10.83% 16.63%
EPS 0.45 0.51 -11.76% 1.03 3.88 -73.45% 0.30 4.69 -93.60% -1.49 2.17 -

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 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 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 67.79 75.53 63.57 56.88 60.13 33.40 68.58 108.34 68.28 62.96 60.78 Net Sales Growth -9.35% 18.81% 11.76% -5.40% 80.03% -51.30% -36.70% 58.67% 8.45% 3.59% Cost Of Goods Sold 52.87 47.03 36.35 29.73 34.46 14.42 51.16 74.78 37.89 33.29 26.50 Gross Profit 14.92 28.50 27.21 27.15 25.66 18.98 17.43 33.56 30.39 29.67 34.28 GP Margin 22.02% 37.73% 42.80% 47.73% 42.67% 56.83% 25.42% 30.98% 44.51% 47.13% 56.40% Total Expenditure 66.76 69.90 55.12 46.22 55.16 29.54 62.76 93.37 57.20 54.29 50.70 Power & Fuel Cost - 1.89 1.56 1.43 2.01 1.15 0.84 1.97 2.41 2.79 2.88 % Of Sales - 2.50% 2.45% 2.51% 3.34% 3.44% 1.22% 1.82% 3.53% 4.43% 4.74% Employee Cost - 4.12 3.74 3.09 3.60 2.80 2.30 2.09 2.02 1.72 1.44 % Of Sales - 5.45% 5.88% 5.43% 5.99% 8.38% 3.35% 1.93% 2.96% 2.73% 2.37% Manufacturing Exp. - 9.16 7.57 5.53 10.39 6.66 4.71 9.29 10.11 12.74 15.37 % Of Sales - 12.13% 11.91% 9.72% 17.28% 19.94% 6.87% 8.57% 14.81% 20.24% 25.29% General & Admin Exp. - 1.74 2.74 1.21 1.49 1.70 1.11 1.30 1.39 1.03 1.09 % Of Sales - 2.30% 4.31% 2.13% 2.48% 5.09% 1.62% 1.20% 2.04% 1.64% 1.79% Selling & Distn. Exp. - 4.67 2.76 2.44 2.82 1.72 1.47 2.75 2.79 2.21 2.20 % Of Sales - 6.18% 4.34% 4.29% 4.69% 5.15% 2.14% 2.54% 4.09% 3.51% 3.62% Miscellaneous Exp. - 1.31 0.40 2.79 0.39 1.09 1.18 1.19 0.60 0.52 2.20 % Of Sales - 1.73% 0.63% 4.91% 0.65% 3.26% 1.72% 1.10% 0.88% 0.83% 2.02% EBITDA 1.03 5.63 8.45 10.66 4.97 3.86 5.82 14.97 11.08 8.67 10.08 EBITDA Margin 1.52% 7.45% 13.29% 18.74% 8.27% 11.56% 8.49% 13.82% 16.23% 13.77% 16.58% Other Income 2.28 7.99 3.47 0.21 7.38 4.70 2.40 0.91 5.42 6.97 6.21 Interest 0.09 0.09 0.06 0.08 0.17 0.16 0.12 0.17 0.05 0.07 0.09 Depreciation 2.47 2.52 2.40 2.35 2.23 1.59 0.65 1.13 1.10 1.05 1.03 PBT 0.75 11.01 9.46 8.45 9.94 6.82 7.45 14.59 15.35 14.53 15.16 Tax 0.45 3.18 2.31 2.15 2.47 1.67 2.63 5.21 5.21 5.18 5.27 Tax Rate 60.00% 28.88% 24.42% 25.44% 24.85% 24.49% 35.30% 35.47% 33.94% 35.65% 34.76% PAT 0.30 7.83 7.15 6.30 7.47 5.15 4.82 9.48 10.14 9.35 9.89 PAT before Minority Interest 0.30 7.83 7.15 6.30 7.47 5.15 4.82 9.48 10.14 9.35 9.89 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 0.44% 10.37% 11.25% 11.08% 12.42% 15.42% 7.03% 8.75% 14.85% 14.85% 16.27% PAT Growth -97.41% 9.51% 13.49% -15.66% 45.05% 6.85% -49.16% -6.51% 8.45% -5.46% EPS 0.29 7.60 6.94 6.12 7.25 5.00 4.68 9.20 9.84 9.08 9.60

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 123.43 117.56 111.96 107.18 101.61 98.36 95.39 85.74 77.46 69.96 Share Capital 10.27 10.27 10.27 10.27 10.27 10.27 10.27 10.27 10.27 10.30 Total Reserves 113.16 107.30 101.69 96.91 91.34 88.09 85.12 75.48 67.19 59.66 Non-Current Liabilities 2.92 3.02 2.11 1.91 1.81 1.13 0.74 0.76 0.93 0.74 Secured Loans 0.15 0.27 0.00 0.05 0.14 0.00 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 0.50 0.54 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 11.71 11.87 14.71 17.85 26.25 21.35 12.21 25.29 23.35 25.77 Trade Payables 10.08 10.47 10.49 11.97 20.08 18.80 10.09 3.82 3.43 4.00 Other Current Liabilities 1.35 1.40 3.71 5.40 5.78 2.24 1.90 3.99 3.58 5.16 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 0.29 0.00 0.51 0.48 0.39 0.31 0.22 17.48 16.34 16.61 Total Liabilities 138.06 132.45 128.78 126.94 129.67 120.84 108.34 111.79 101.74 96.47 Net Block 27.75 29.73 30.11 31.67 31.43 7.40 7.96 6.32 7.42 7.36 Gross Block 57.92 61.22 59.66 58.87 56.50 30.99 30.89 28.13 28.12 27.06 Accumulated Depreciation 30.17 31.49 29.55 27.20 25.07 23.58 22.93 21.80 20.71 19.70 Non Current Assets 28.09 30.13 30.81 32.85 37.15 18.43 9.24 6.66 7.76 7.70 Capital Work in Progress 0.00 0.00 0.36 0.00 3.57 9.77 0.00 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 0.39 0.34 1.18 2.14 1.26 1.28 0.34 0.34 0.35 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 109.98 102.33 97.97 94.09 92.52 102.42 99.10 105.13 93.98 88.76 Current Investments 0.00 0.00 0.00 0.00 0.00 15.96 0.00 0.00 0.00 0.00 Inventories 7.01 13.01 7.29 9.53 16.72 13.07 12.28 7.43 7.60 12.57 Sundry Debtors 93.13 67.35 69.12 71.26 44.63 51.42 44.40 28.22 28.31 29.95 Cash & Bank 8.41 20.03 20.08 12.06 28.98 16.48 41.13 53.57 42.73 31.26 Other Current Assets 1.42 0.73 0.84 0.72 2.19 5.48 1.29 15.90 15.34 14.98 Short Term Loans & Adv. 0.75 1.21 0.63 0.50 0.22 3.50 0.83 15.82 15.19 14.83 Net Current Assets 98.26 90.46 83.26 76.24 66.27 81.06 86.89 79.84 70.63 62.99 Total Assets 138.07 132.46 128.78 126.94 129.67 120.85 108.34 111.79 101.74 96.46

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity -9.00 2.43 10.48 -16.44 17.26 2.51 -8.21 12.12 14.07 10.46 PBT 11.01 9.46 8.45 9.94 6.82 7.45 14.69 15.35 14.53 15.16 Adjustment 2.48 2.01 2.14 2.07 1.15 0.10 0.81 0.50 0.91 0.93 Changes in Working Capital -19.67 -6.77 0.94 -27.12 11.29 -2.82 -17.60 1.56 3.98 -0.36 Cash after chg. in Working capital -6.18 4.71 11.53 -15.11 19.26 4.73 -2.11 17.40 19.41 15.73 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.82 -2.28 -1.05 -1.32 -2.01 -2.22 -6.10 -5.29 -5.34 -5.27 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 7.12 -4.90 -4.64 3.49 -4.64 -24.61 -3.43 3.84 -0.35 1.43 Net Fixed Assets 3.30 -1.20 -1.15 1.20 -19.31 -9.87 -2.76 -0.01 -1.06 0.00 Net Investments 0.00 0.00 0.00 0.00 15.96 -15.96 0.00 0.00 0.00 0.00 Others 3.82 -3.70 -3.49 2.29 -1.29 1.22 -0.67 3.85 0.71 1.43 Cash from Financing Activity -2.19 -1.20 -1.56 -1.85 -1.72 -1.87 -1.82 -1.86 -1.72 -1.85 Net Cash Inflow / Outflow -4.07 -3.68 4.28 -14.79 10.90 -23.97 -13.46 14.10 12.01 10.04 Opening Cash & Equivalents 11.15 14.83 10.54 25.34 14.44 38.40 51.86 37.76 25.76 15.72 Closing Cash & Equivalent 7.08 11.15 14.83 10.54 25.34 14.44 38.40 51.86 37.76 25.76

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 120.20 114.49 109.03 104.37 98.95 95.79 92.89 83.50 75.69 67.92 ROA 5.79% 5.47% 4.93% 5.83% 4.11% 4.20% 8.61% 9.49% 9.43% 11.47% ROE 6.50% 6.23% 5.75% 7.16% 5.15% 4.97% 10.46% 12.42% 12.68% 15.00% ROCE 9.19% 8.28% 7.77% 9.67% 6.97% 7.81% 16.40% 18.87% 19.80% 23.13% Fixed Asset Turnover 1.27 1.05 0.96 1.04 0.76 2.22 3.67 2.46 2.29 2.25 Receivable days 387.76 391.81 450.40 351.76 524.78 255.00 122.32 149.14 168.43 185.64 Inventory Days 48.38 58.29 53.98 79.68 162.75 67.45 33.20 39.64 58.31 70.24 Payable days 79.72 105.22 137.90 103.84 229.26 86.04 27.31 23.33 24.95 28.72 Cash Conversion Cycle 356.41 344.87 366.47 327.59 458.27 236.40 128.21 165.45 201.79 227.16 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 128.90 167.33 113.53 60.52 44.85 61.38 88.28 294.37 217.31 169.66

Top Investors:

narayana swamy daamodhar jijibai

Annual Reports:

News Update:

Divyashakti - Quarterly Results
10th Feb 2024, 12:59 PM

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