Divyashakti Ltd (526315) Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating

BSE: 526315 | NSE: | Ceramics/Marble/Granite/Sanitaryware | Small Cap

Divyashakti Share Price

54.74 -0.89 -1.60%
as on 18-Dec'25 15:21

DeciZen - make an informed investing decision on Divyashakti

Based on:

M-Cap below 100cr DeciZen not available

Divyashakti stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
22.07
Market Cap:
57.1 Cr.
52-wk low:
48
52-wk high:
82

Is Divyashakti Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Divyashakti: 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.
Divyashakti Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 18.9%16.4%7.8%7%9.7%7.8%8.3%9.2%2.7%2.8%-
Value Creation
Index
0.40.2-0.4-0.5-0.3-0.5-0.4-0.3-0.8-0.8-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 68.310868.633.460.156.963.675.569.863.959
Sales YoY Gr.-58.7%-36.7%-51.3%80%-5.4%11.8%18.8%-7.6%-8.5%-
Adj EPS 79.64.32.72.57.15.12.60.90.32.5
YoY Gr.-37%-54.9%-38.1%-6.7%182%-28.2%-48.8%-67.2%-70.6%-
BVPS (₹) 83.592.995.899104.4109114.5120.2120.5121121.8
Adj Net
Profit
7.29.94.42.82.67.25.22.70.90.33
Cash Flow from Ops. 12.1-8.22.517.3-16.410.52.4-9-1.5-3.7-
Debt/CF from Ops. 0000-000.2-0-2.8-0.5-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -0.7%1.2%0.2%-8.5%
Adj EPS -31%-36.9%-63.3%-70.6%
BVPS4.2%3%1.9%0.4%
Share Price -7.8% 2.2% -14.9% -28.2%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
8.810.94.62.82.56.64.52.20.70.22.1
Op. Profit
Mgn %
16.414.49.713.48.421.113.37.54.22.42.9
Net Profit
Mgn %
10.59.16.58.34.312.78.23.51.30.44.4
Debt to
Equity
00000000000
Working Cap
Days
273187347748452518462446551660687
Cash Conv.
Cycle
165128236458328413386380483564603

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Divyashakti Ltd.

Standalone Consolidated
TTM EPS (₹) 2.5 -
TTM Sales (₹ Cr.) 58.7 -
BVPS (₹.) 121.8 -
Reserves (₹ Cr.) 115 -
P/BV 0.46 -
PE 22.07 -
From the Market
52 Week Low / High (₹) 48.00 / 82.00
All Time Low / High (₹) 1.25 / 176.95
Market Cap (₹ Cr.) 57.1
Equity (₹ Cr.) 10.3
Face Value (₹) 10
Industry PE 44.5

Management X-Ray of Divyashakti:

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 (%)

Valuation of Divyashakti - Standalone Basis

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

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Divyashakti

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales68.28108.3468.5833.4060.1356.8863.5775.5369.7763.87
Operating Expenses 57.2093.3762.7629.5455.1646.2255.1269.9066.8262.37
Manufacturing Costs12.5211.265.557.8112.406.969.1311.054.104.28
Material Costs37.8974.7851.1614.4234.4629.7336.3647.0354.0850.99
Employee Cost 2.022.092.302.803.603.093.744.123.533.32
Other Costs 4.785.243.754.514.706.445.907.715.113.78
Operating Profit 11.0814.975.833.864.9610.668.445.632.961.50
Operating Profit Margin (%) 16.2%13.8%8.5%11.6%8.3%18.7%13.3%7.5%4.2%2.4%
Other Income 5.420.912.404.707.380.213.477.992.864.49
Interest 0.050.170.120.160.170.080.060.090.160.18
Depreciation 1.101.130.651.592.232.352.402.522.432.42
Exceptional Items 00.1000000000
Profit Before Tax 15.3514.697.456.829.948.459.4611.013.233.39
Tax 5.215.212.631.672.472.152.313.180.910.85
Profit After Tax 10.149.484.825.157.476.307.157.832.322.54
PAT Margin (%) 14.8%8.7%7.0%15.4%12.4%11.1%11.2%10.4%3.3%4.0%
Adjusted EPS (₹)9.99.24.75.07.36.17.07.62.32.5
Dividend Payout Ratio (%)15%16%32%30%21%24%0%26%89%81%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 85.7495.3998.36101.61107.18111.96117.56123.43123.69197.85
Share Capital 10.2710.2710.2710.2710.2710.2710.2710.2710.2710.27
Reserves 75.4885.1288.0991.3496.91101.69107.30113.16113.43187.58
Minority Interest0000000000
Debt0000.140.0500.270.154.091.92
Long Term Debt0000.140.0500.270.150.010
Short Term Debt000000004.081.92
Trade Payables3.8210.0918.8020.0811.9710.4910.4710.0810.4316.29
Others Liabilities 22.222.863.687.847.746.324.154.415.074.76
Total Liabilities 111.79108.34120.84129.67126.94128.78132.46138.06143.28220.81

Fixed Assets

Gross Block28.1330.8930.9956.5058.8759.6661.2257.9257.92131.70
Accumulated Depreciation21.8022.9323.5825.0727.2029.5531.4930.1732.6135.03
Net Fixed Assets 6.327.967.4031.4331.6730.1129.7327.7525.3296.66
CWIP 009.773.5700.360000
Investments 0015.960000000
Inventories7.4312.2813.0716.729.537.2913.017.017.524.78
Trade Receivables28.2244.4051.4244.6371.2669.1267.3593.1397.80115.15
Cash Equivalents 53.5741.1316.4828.9812.0620.0820.038.419.391.66
Others Assets 16.242.576.744.332.411.812.331.763.252.56
Total Assets 111.79108.34120.84129.67126.94128.78132.46138.06143.28220.81

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 12.12-8.212.5117.26-16.4410.482.43-9-1.53-3.66
PBT 15.3514.697.456.829.948.459.4611.013.233.39
Adjustment 0.500.810.101.152.072.142.012.483.232.07
Changes in Working Capital 1.56-17.6-2.8211.29-27.120.94-6.77-19.67-6.82-8.31
Tax Paid -5.29-6.10-2.22-2.01-1.32-1.05-2.28-2.82-1.16-0.80
Cash Flow From Investing Activity 3.84-3.43-24.61-4.643.49-4.64-4.907.121.070.65
Capex -0.01-2.76-0.10-25.62-2.47-0.80-1.63-0.640-0.12
Net Investments 00-15.9614.352.22-3.70-3.60000
Others 3.85-0.66-8.556.633.74-0.150.337.761.070.78
Cash Flow From Financing Activity -1.86-1.82-1.87-1.72-1.85-1.56-1.20-2.191.95-4.50
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000.14-0.09-0.050.34-0.13-0.14-0.01
Interest Paid 000000-0-0.02-0.10-0.15
Dividend Paid -1.55-1.51-1.55-1.55-1.45-1.51-1.54-2.05-2.05-2.05
Others -0.31-0.31-0.31-0.31-0.31000.014.24-2.28
Net Cash Flow 14.10-13.46-23.9710.90-14.794.28-3.68-4.071.49-7.50

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)12.4210.464.975.157.165.756.236.51.882.05
ROCE (%)18.8716.47.816.979.677.778.289.192.692.81
Asset Turnover Ratio0.650.980.60.270.470.440.490.560.50.35
PAT to CFO Conversion(x)1.2-0.870.523.35-2.21.660.34-1.15-0.66-1.44
Working Capital Days
Receivable Days149122255525352450392388499608
Inventory Days403367163805458483835
Payable Days3534103492170138105806996

Divyashakti Ltd Stock News

Divyashakti Ltd FAQs

The current trading price of Divyashakti on 18-Dec-2025 15:21 is ₹54.74.
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 17-Dec-2025 the market cap of Divyashakti stood at ₹57.13.
The latest P/E ratio of Divyashakti as of 17-Dec-2025 is 22.07.
The latest P/B ratio of Divyashakti as of 17-Dec-2025 is 0.46.
The 52-week high of Divyashakti is ₹82.00 and the 52-week low is ₹48.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Divyashakti is ₹58.73 ( Cr.) .

About Divyashakti Ltd

Divyashakti Granites ever since its inception in 1994 has carved a niche for itself for producing world-class granite. Despite its brief presence, the company has grown into one of the Country’s largest 100% Export Oriented Granite Processing Unit in a wide spectrum of colors, textures and finish, to customers world-wide.

Divyashakti Granite born as a new bright star in the export market of processed granite was the brain child of Shri N.V.Rattaiah, a Civil Engineer and by then recognized as one of the senior most builders in the State of Andhra Pradesh in India. He had long behind him by then the credit of having constructed Divyashakti Apartments at Ameerpet, Hyderabad, and a unique feat of encompassing about 400 Apartments in a single compound with the additional attraction of a big commercial complex in the front. The project initially conceived as a probable ready access to availability of flooring, material started growing beyond all expectation, went public in the stock market and grew in no time into a major player in the business of export of processed granite slabs to countries in South East Asia, Europe and America. Thus the child is now a fully grown up, dynamic and virile adult but still under the guidance of the experienced old hands.

The Company which started with a public equity of about Rs.10 Crores has now a total “Capital Employed” to the extent of Rs.23 Crores, the whole excess of Rs.13 Crores coming out of “Reserves” generated by the operations of the company, correspondingly balanced by a healthy combination of Fixed Assets and Net Current Assets.

With an installed capacity of about 3,75,000 sq mts of granite slabs per annum, the company has state-of-the art machinery from M/s. BRA Officine Meccaniche spa, Italy; Gaspari Menotti spa, Italy; Breton spa, Italy; Simec spa, Italy; Bideseimpianti srl, Italy; and Socomac srl, Italy, to ensure quality granite cut, shaped and polished to perfection.

Product range of the company includes:

Granites:

  • Desert Rose
  • Emerald Pearl
  • Giallo Fiorito
  • Giallo Guidoni
  • Giallo Ornamental
  • Giallo Speranza
  • Giblee
  • Golden King
  • Kashmir Gold
  • Kashmir Gold
  • Kashmir White
  • Labrador Antique
  • Madura Gold
  • Navada Gold
  • New Venetian Gold
  • Oro Brazil
  • Peacock green
  • Paradiso
  • Premium Plus Black
  • Santa Cecilia
  • Santa Cecilia dark
  • Santa Cecilia fantasy
  • Santa Cecilia light
  • Sapphire Blue
  • Seaweed Green
  • Green
  • Violetta
  • Vyara gold
  • Vyara Juprana
  • Whit Galaxy
  • Yellow Juprana
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×