SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Divyadhan Recycling Industries Ltd (DIVYADHAN)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: DIVYADHAN Textile - Manmade Fibres | Small Cap | Divyadhan Recycling Share Price

BSE Share Price
Not Listed

Divyadhan Recycling Industries Ltd (DIVYADHAN)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: DIVYADHAN Textile - Manmade Fibres | Small Cap | Divyadhan Recycling Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹44 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹1.2
TTM Sales
₹79.4 Cr.
Book Value per Share
₹24.4
P/E Ratio
25.73
Lower than its 5-year historical median
Industry PE
22.3
Price to Book (P/B)
1.25
Lower than its 5-year historical median
Price to Sales (P/S)
0.55
Lower than its 5-year historical median
EV/EBITDA
9.34
Lower than its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
6.44%
Outperforms industry median
Return on Capital Employed (ROCE)
9.07%
Outperforms industry median
Return on Assets (ROA)
4.64%
Operating Profit Margin
5.3%
Net Profit Margin
2.58%
Gross Profit Margin
5.8%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
5.97%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
23.14%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
-49.84%
Asset Quality
Promoter Holding
69.94%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹21 Cr.
Equity
₹14.3 Cr.
Face Value
₹10
All Time Low / High
- / -

Divyadhan Recycling Industries stock performance

Key Ratios
mw4me loader

Check Before You Invest

M-Cap below 100cr DeciZen not available

Q.1 Is Divyadhan Recycling Industries Ltd a good quality company?
Divyadhan Recycling Industries 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 Divyadhan Recycling Industries Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Divyadhan Recycling Industries Ltd vs industry peers?
Divyadhan Recycling Industries Ltd revenue CAGR is 0.00%, compared to the industry median CAGR of 0%, indicating stable growth and maintaining its market share.
Q.1 Promoter shareholding and pledge status of Divyadhan Recycling Industries Ltd?
Promoters hold 69.94% of the Divyadhan Recycling Industries Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Divyadhan Recycling Industries Ltd over the last decade?
Over the last 1 year(s), the stock has delivered a CAGR of -18.8% based on the current price.

10 Year X-Ray : Login to view analysis.

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.
Divyadhan Recycling Industries Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 7.6%10%25.2%30.4%9.1%-
Value Creation
Index
-0.5-0.30.81.2-0.4-

Growth Parameters

Sales 41.457.857.356.159.579
Sales YoY Gr.-39.6%-0.8%-2.1%6%-
Adj EPS 0.20.52.22.91.11.2
YoY Gr.-134.8%303.7%33.5%-63.2%-
BVPS (₹) 5.96.48.612.124.424.4
Adj Net
Profit
0.20.52.13.11.52
Cash Flow from Ops. 4.13.84.43-11.8-
Debt/CF from Ops. 2.52.11.22-0.1-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales NANA1%6%
Adj EPS NANA25.6%-63.2%
BVPSNANA56.3%102.1%
Share Price - - - -23.4%

Key Financial Parameters

Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
3.98.728.728.86.44.9
Op. Profit
Mgn %
-11.67.44.55.3NAN
Net Profit
Mgn %
0.60.93.75.52.62.1
Debt to
Equity
1.81.30.60.50-
Working Cap
Days
0434256940
Cash Conv.
Cycle
0191525530

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23Mar'24Mar'25
Sales41.3957.7857.3456.1359.48
Operating Expenses + 41.7956.8853.0853.5856.34
Manufacturing Costs3.203.283.245.256.26
Material Costs34.4749.9346.7245.7146.53
Employee Cost 0.890.860.971.021.22
Other Costs 3.242.822.161.592.33
Operating Profit -0.400.904.262.553.14
Operating Profit Margin (%) -1.0%1.6%7.4%4.5%5.3%
Other Income + 2.952.040.8230.64
Exceptional Items 00000
Interest 0.910.800.570.660.34
Depreciation 1.321.421.500.571.28
Profit Before Tax 0.310.7234.332.16
Tax 0.080.190.841.260.62
Profit After Tax 0.230.532.163.071.54
PAT Margin (%) 0.6%0.9%3.8%5.5%2.6%
Adjusted EPS (₹)0.20.52.22.91.1
Dividend Payout Ratio (%)0%0%0%0%0%

Valuation of Divyadhan Recycling - 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'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 5.846.378.5312.7434.95
Share Capital 5555.2714.31
Reserves 0.841.373.537.4720.64
Debt +10.3385.465.251.36
Long Term Debt6.514.602.480.480
Short Term Debt3.823.402.984.771.36
Minority Interest00000
Trade Payables2.932.213.403.194.01
Others Liabilities 1.711.1022.941.72
Total Liabilities 20.8117.6819.3924.1242.03

Fixed Assets

Net Fixed Assets +12.7012.0311.8612.3021.17
Gross Block15.8716.6217.9420.1430.30
Accumulated Depreciation3.164.586.087.859.13
CWIP 0.020.020.0200
Investments 00000
Inventories5.042.114.854.5312.18
Trade Receivables21.981.963.404.56
Cash Equivalents 0.010.010.012.010.02
Others Assets 1.041.520.691.894.10
Total Assets 20.8117.6819.3924.1242.03

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 4.093.844.422.99-11.80
PBT 0.310.7234.332.16
Adjustment 2.212.172.061.321.56
Changes in Working Capital 1.61.130.23-1.63-15.13
Tax Paid -0.03-0.18-0.87-1.03-0.39
Cash Flow From Investing Activity + -0.91-0.74-1.32-2.18-10.13
Capex -0.91-0.75-1.33-2.18-10.15
Net Investments 00000
Others 00.010.010.010.03
Cash Flow From Financing Activity + -3.19-3.09-3.111.1819.94
Net Proceeds from Shares 000224.17
Net Proceeds from Borrowing 0-1.90-2.13-0.17-0.48
Interest Paid -0.89-0.76-0.56-0.65-0.30
Dividend Paid 00000
Others -2.30-0.43-0.41-0-3.45
Net Cash Flow -0.010-0.012-1.98

Financial Ratio

PARTICULARSMar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)3.988.829.3728.976.44
ROCE (%)7.579.9725.2230.399.07
Asset Turnover Ratio1.9933.092.581.8
PAT to CFO Conversion(x)17.787.252.050.97-7.66
Working Capital Days
Receivable Days17.7012.6012.5017.5024.40
Inventory Days44.5022.6022.2030.5051.30
Payable Days3118.8021.9026.3028.20

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Divyadhan Recycling Industries Ltd FAQs

The current trading price of Divyadhan Recycling on 01-Jan-1970 05:30 is ₹0.00.

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 31-Dec-1969 the market cap of Divyadhan Recycling stood at ₹43.85 Cr

The latest P/E ratio of Divyadhan Recycling as of 31-Dec-1969 is 25.73.

The latest P/B ratio of Divyadhan Recycling as of 31-Dec-1969 is 1.25.

The 52-week high of Divyadhan Recycling is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Divyadhan Recycling is ₹79.41 ( Cr.) .

Past 10 year's financial track record analysis by Moneyworks4me indicates that Divyadhan Recycling Industries Ltd is a average quality company.

The key valuation ratios of Divyadhan Recycling Industries 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 Divyadhan Recycling Industries Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

About Divyadhan Recycling Industries Ltd

Divyadhan Recycling Industries Limited was incorporated as a private limited company with the name of ‘Divyadhan Consultants Private Limited’ under the Companies Act, 1956 vide certificate of incorporation dated May 03, 2010 issued by Registrar of Companies, Mumbai. Further in year, 2023 the name of the company was changed from ‘Divyadhan Consultants Private Limited’ to ‘Divyadhan Recycling Industries Private Limited’, pursuant to which the ROC, Mumbai has issued a Certificate of Incorporation dated November 10, 2023. Subsequently the company was converted into public company namely, Divyadhan Recycling Industries Limited, pursuant to shareholders’ resolution dated December 13, 2023 vide new Certificate of Incorporation dated March 02, 2024.

Divyadhan Recycling Industries is into the business of manufacturing of Recycled Polyester Staple Fibre (R-PSF) and Recycled Pellets. The recycled fibre and pellets are produced from post-consumer PET bottles also known as Polyethylene Terephthalate bottles. The company started its operations in the financial year 2018-19, by manufacturing Recycled Polyester Staple Fibre (R-PSF) at their manufacturing facility based in Baddi, Himachal Pradesh with a capacity of 8030 Metric tons per annum. Further, in November 2023, the company also started manufacturing of Recycled Pellets. However, the company is in the trial stage of manufacturing the recycled pellets.

The promoters of the company acquired the company from initial promoters (subscribers to the memorandum of association) in the year 2013-14, since then till FY 2015 - 2016, the company was looking for better opportunities to acquire land and building, plant and machinery to start its manufacturing facility. In the year 2015 - 16, the company came across and acquired a distressed asset from the Axis Bank under SARFESI Act, 2002 and it took almost 2 years to get all the necessary approvals and sanctions from many departments in such as pollution board, electricity department, fire and water department to get the manufacturing facility operational and commence its production. In the year 2018-19, the company finally started its operations.

The company produces Hollow and Solid Recycled Polyester Staple Fibre, which gives good resilience properties and is used to make premium pillows, cushions and quilts. The recycled fibre is supplied to various industries such as Packaging, home furnishing and Textiles. Its hollow structure adds to its insulating properties, making it suitable for use in a wide range of products including clothing, home furnishings, automotive components, non-woven fabrics, and insulation materials. The recycled pellets are used to manufacture food grade and non-food grade bottles. FSSAI has issued latest instructions dated June 15, 2022, for acceptance criteria for recycled PET for food packaging. Further, the company is currently catering to non-food industries requiring recycled bottles for their packaging.

Business area of the company

The company is engaged in the manufacturing of Recycled Polyester Fiber and Recycled Pellets.

Products of the company

  • 6D 102mm Hollow White
  • 6D 102mm Pearl Bright
  • 1.5D Medium Tenacity
  • Micro Fiber
  • 7D Hollow Fiber
  • 3D Hollow Conjugated
  • 15D Hollow Fiber
  • 15D Hollow Conjugated
  • 3D Non-woven
  • 15D Non woven
  • 6D Non-woven
  • 6D Geotex
  • 7D Hollow Conjugated
  • Cationic
  • 3D Medium Tenacity

History and milestones

  • 2010: The company was incorporated by the previous promotors Prakash Padnamabh Pillai & Padmanabh Gopal Pillai in the year 2010 under the name and style Divyadhan Consultants Private Limited under Companies Act, 1956.
  • 2013-2014: As on April 14, 2013, the erstwhile promoters sold the company by transferring their 5000 shares each to Pratik Gupta and Ritika Gupta.
  • 2015-2016: As on February 22, 2016, Ms. Ritika Gupta sold her 5000 shares constituting 50% of paid-up share capital to Mr. Varun Gupta. Since then both Pratik Gupta and Varun Gupta have been the promoter of the company.
  • 2015-2016: In the year 2016, the company acquired a distress asset in accordance with the provisions of SARFESI Act, 2002, the asset includes Factory Land & Building, Plant & Machinery and other movable Assets plant and machinery from Axis Bank.
  • 2018-2019: In the year 2018-2019, The company started doing production by manufacturing Recycled Polyester staple Fiber and achieved turnover around Rs 9.6 crore.
  • 2023-2024: The company changed its name from ‘Divyadhan Consultants Private Limited’ to ‘Divyadhan Recycling Industries Private Limited’. Thereafter, in December 2023, the company passed special resolution for conversion from Private Limited to Public Limited Company. 
  • 2023-2024:  In March 2024, the Registrar of Company Mumbai, approved conversion of the company from Private Limited to Public Limited and issued fresh certificate of incorporation dated March 02, 2024.

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:

×