SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Diva Organic Living Ltd (542667)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 542667 NSE: Retailing | Small Cap | Diva Organic Living Share Price

₹7.20 0.00 (0.00%)

As on 08-Sep'25 16:59

Diva Organic Living Ltd (542667)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 542667 NSE: Retailing | Small Cap | Diva Organic Living Share Price

₹7.20 0.00 (0.00%)

As on 08-Sep'25 16:59

Key Metrics
Valuation Multiples
Market Cap
₹24 Cr.
Current Price
₹7.2
52-Week Low / High
₹5 / 7
TTM EPS
₹-5.2
TTM Sales
₹1 Cr.
Book Value per Share
₹-1.4
P/E Ratio
0.00
Industry PE
74.1
Price to Book (P/B)
-5.00
Lower than its 5-year historical median
Price to Sales (P/S)
22.92
Higher than its 5-year historical median
EV/EBITDA
-20.15
Lower than its 5-year historical median
Dividend Yield
0%
Profitability Efficiency
Return on Equity (ROE)
-105.69%
Underperforms industry median
Return on Capital Employed (ROCE)
-102.96%
Underperforms industry median
Return on Assets (ROA)
-14.62%
Operating Profit Margin
-1.5%
Net Profit Margin
-%
Gross Profit Margin
0%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
262.33%
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
35.45%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹-37 Cr.
Equity
₹32.7 Cr.
Face Value
₹10
All Time Low / High
₹3.27 / 341.67

Diva Organic Living stock performance

Key Ratios
mw4me loader

Check Before You Invest

M-Cap below 100cr DeciZen not available

Q.1 Is Diva Organic Living Ltd a good quality company?
Diva Organic Living Ltd is a quality company, based on a multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Diva Organic Living Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Diva Organic Living Ltd vs industry peers?
Diva Organic Living Ltd revenue CAGR is 27.04%, compared to the industry median CAGR of 0.00%, indicating faster growth and gaining its market share.
Q.1 Promoter shareholding and pledge status of Diva Organic Living Ltd?
Promoters hold 35.45% of the Diva Organic Living Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Diva Organic Living Ltd over the last decade?
Over the last 5 year(s), the stock has delivered a CAGR of -7.27% based on the current price.

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Diva Organic Living Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 5.3%2.5%2.8%6.8%27.6%12.4%1.2%0.8%21.3%-8%-
Value Creation
Index
-0.6-0.8-0.8-0.51.0-0.1-0.9-0.90.5-1.6-

Growth Parameters

Sales 11.101.482.916068.960.875.72741
Sales YoY Gr.-6%-100%NA5,699.3%93.4%-57%-11.8%24.6%262.3%-
Adj EPS 0.50.50.6293.4710.10.12-1.2-5.2
YoY Gr.-0%12.2%53249.1%-97.6%-85.7%-95%40%2814.3%-156.9%-
BVPS (₹) 216.1322.2441.7735.22,238.911.511.111.213.212-1.4
Adj Net
Profit
0.20.20.20.631.80.20.26.7-3.8-17
Cash Flow from Ops. -2.6-0.5-0.8-0.8-5.2-0.7-25.42.92.4-2.6-
Debt/CF from Ops. -4.4-23.9-15-14.3-2.8-2.8-0.32.30-0-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 86.6%27%58.5%262.3%
Adj EPS -210.1%-169.8%-385.2%-156.9%
BVPS-27.4%-64.8%2.8%-8.8%
Share Price - -26.7% -10.2% 32.4%

Key Financial Parameters

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
62.739.431.349.9101.814.30.60.716.8-9.2-97.2
Op. Profit
Mgn %
32.832.30-18.241-2.4-2.110.3-1.5-55.3
Net Profit
Mgn %
2120041.23.71.10.30.48.8-1.4-1636
Debt to
Equity
26.518.613.27.83.20.10.20.200-
Working Cap
Days
3,8574,29903,48211489259337242212191
Cash Conv.
Cycle
0003117215323399-107

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales1.0601.4382.93160.3668.9060.7975.74274.430
Operating Expenses + 0.720.721.6979.61158.7570.5362.0867.92278.5028.09
Manufacturing Costs000.0100.330.250.020.030.070
Material Costs001.2179.21156.9069.4360.6166.94277.460.15
Employee Cost 0.210.200.190.180.050.240.450.400.210.10
Other Costs 0.510.520.270.221.470.6010.550.7627.84
Operating Profit 0.34-0.72-0.263.311.61-1.63-1.297.82-4.07-28.09
Operating Profit Margin (%) 32.2%--18.2%4.0%1.0%-2.4%-2.1%10.3%-1.5%-
Other Income + 01.071.131.070.962.041.651.421.290.89
Exceptional Items 0000000006.21
Interest 0000.010.020.170.010.010.410.77
Depreciation 0.030000.010.010.020.020.535.57
Profit Before Tax 0.310.350.864.372.540.230.339.22-3.73-27.32
Tax 0.100.110.281.350.750.060.082.530.06-0.07
Profit After Tax 0.210.240.593.031.800.170.246.69-3.79-27.25
PAT Margin (%) 20.0%-41.2%3.7%1.1%0.3%0.4%8.8%-1.4%-
Adjusted EPS (₹)0.50.61.47.01.00.10.12.0-1.2-8.3
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Diva Organic Living - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund + 0.640.881.474.4820.6436.2736.5143.2039.4112.16
Share Capital 0.010.010.010.0135.4510.9110.9132.7232.72
Reserves 0.630.871.464.4717.6430.8125.6032.296.69-20.57
Debt +11.9611.6711.4414.401.896.846.8800.010
Long Term Debt11.9600004.916.84000
Short Term Debt011.6711.4414.401.891.930.0400.010
Minority Interest0000000000
Trade Payables001.2129.8425.7225.0211.662.06250.3150.33
Others Liabilities 0.370.210.371.466.890.840.972.829.2011.40
Total Liabilities 12.9712.7714.4850.1755.1468.9756.0248.08298.9373.89

Fixed Assets

Net Fixed Assets +000.020.040.040.090.110.105.570
Gross Block0.050.050.070.090.100.160.190.206.206.20
Accumulated Depreciation0.050.050.050.050.060.070.080.100.636.20
CWIP 0000000000
Investments 00012.2110.8711.1300.010.010.01
Inventories000.0241.264.10000.150
Trade Receivables001.3633.3136.8725.6217.1914.23221.714.43
Cash Equivalents 000.010.323.800.480.932.340.170.47
Others Assets 12.9612.7613.070.292.3127.5337.7931.4171.3268.98
Total Assets 12.9712.7714.4850.1755.1468.9756.0248.08298.9373.89

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity + -0.50-0.78-0.80-5.23-0.68-25.372.932.37-2.64-12.45
PBT 0.310.350.864.372.540.230.339.22-3.73-27.25
Adjustment 0.03-1.07-1.13-1.06-0.96-1.96-1.22-1.41-0.764.02
Changes in Working Capital -0.740.04-0.43-8.27-0.93-22.763.91-2.911.510.79
Tax Paid -0.11-0.10-0.11-0.28-1.33-0.88-0.08-2.530.35-0.01
Cash Flow From Investing Activity + 01.061.045.542.306.55-0.605.920.4512.76
Capex 00-0.02-0.02-0.01-0.06-0.03-0-60
Net Investments 0001.501.34-0.27-3.73000
Others 01.061.064.060.966.883.165.926.4512.76
Cash Flow From Financing Activity + 0.49-0.28-0.2401.8515.50-1.89-6.880.01-0.01
Net Proceeds from Shares 000014.3615.460000
Net Proceeds from Borrowing 0000000000
Interest Paid 0000000000
Dividend Paid 0000000000
Others 0.49-0.28-0.240-12.510.04-1.89-6.880.01-0.01
Net Cash Flow -0.0100.010.313.47-3.310.441.41-2.170.30

Financial Ratio

PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)39.4331.2949.86101.7914.30.60.6716.77-9.17-105.69
ROCE (%)2.542.766.827.5512.381.230.7821.31-8.03-102.96
Asset Turnover Ratio0.0800.12.583.051.110.971.461.660
PAT to CFO Conversion(x)-2.38-3.25-1.36-1.73-0.38-149.2412.210.35N/AN/A
Working Capital Days
Receivable Days00346.9075.9079.90165.40128.4075.70149.500
Inventory Days005.308.80614.20000.200
Payable Days00181.3071.5064.60133.40110.5037.401660

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Diva Organic Living Ltd FAQs

The current trading price of Diva Organic Living on 08-Sep-2025 16:59 is ₹7.20.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 07-Sep-2025 the market cap of Diva Organic Living stood at ₹23.56 Cr

The latest P/E ratio of Diva Organic Living as of 07-Sep-2025 is 0.00.

The latest P/B ratio of Diva Organic Living as of 07-Sep-2025 is -5.00.

The 52-week high of Diva Organic Living is ₹7.30 and the 52-week low is ₹4.76.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Diva Organic Living is ₹1.03 ( Cr.) .

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Diva Organic Living Ltd is a below average quality company.

The key valuation ratios of Diva Organic Living Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Diva Organic Living Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

About Diva Organic Living Ltd

No data to display
You have 1 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: