Omega promo web banner
Omega promo Mobile banner

Divyadhan Recycling Industries Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: DIVYADHAN | Textile - Manmade Fibres | Small Cap

BSE Share Price
Not Listed

Divyadhan Recycling Industries Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: DIVYADHAN | Textile - Manmade Fibres | Small Cap

DeciZen - make an informed investing decision on Divyadhan Recycling

M-Cap below 100cr DeciZen not available

Divyadhan Recycling Industries stock performance -

mw4me loader
P/E Ratio (SA):
51.12
Market Cap:
78.6 Cr.
52-wk low:
0
52-wk high:
0

Is Divyadhan Recycling Industries Ltd an attractive stock to invest in?

1. Is Divyadhan Recycling Industries Ltd a good quality company?

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

2. Is Divyadhan Recycling Industries Ltd undervalued or overvalued?

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.

3. Is Divyadhan Recycling Industries Ltd a good buy now?

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.

10 Year X-Ray of Divyadhan Recycling:

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

Value Creation Index Colour Code Guide

Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 7.6%10%25.2%24%-
Value Creation
Index
-0.5-0.30.80.7-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 41.457.857.356.159
Sales YoY Gr.-39.6%-0.8%-2.1%-
Adj EPS 0.20.52.22.31.1
YoY Gr.-134.8%303.7%3.7%-
BVPS (₹) 5.96.48.612.324.4
Adj Net
Profit
0.20.52.12.42
Cash Flow from Ops. 4.13.84.42.2-
Debt/CF from Ops. 2.52.11.22.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NANA10.7%-2.1%
Adj EPS NANA114.2%3.7%
BVPSNANA27.9%42.6%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
3.98.728.722.25.8
Op. Profit
Mgn %
-11.67.44.8NAN
Net Profit
Mgn %
0.60.93.74.22.6
Debt to
Equity
1.81.30.60.5-
Working Cap
Days
04342560
Cash Conv.
Cycle
01915250

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 10.69%

Net Profit is growing at healthy rate in last 3 years 114.19%

Debt to equity has declined versus last 3 years average to 0.47

Return on Equity has declined versus last 3 years average to 5.80%

Sales growth is not so good in last 4 quarters at 0.00%

Latest Financials - Divyadhan Recycling Industries Ltd.

Standalone Consolidated
TTM EPS (₹) 1.1 -
TTM Sales (₹ Cr.) 59.5 -
BVPS (₹.) 24.4 -
Reserves (₹ Cr.) 21 -
P/BV 2.25 -
PE 51.12 -
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 78.6
Equity (₹ Cr.) 14.3
Face Value (₹) 10
Industry PE 40.4

Management X-Ray of Divyadhan Recycling:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

No data found!

Key Ratios of Divyadhan Recycling

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23Mar'24
Sales41.3957.7857.3456.13
Operating Expenses 41.7956.8853.0853.42
Manufacturing Costs3.203.283.244.26
Material Costs34.4749.9346.7245.71
Employee Cost 0.890.860.970.90
Other Costs 3.242.822.162.54
Operating Profit -0.400.904.262.71
Operating Profit Margin (%) -1.0%1.6%7.4%4.8%
Other Income 2.952.040.823
Interest 0.910.800.570.66
Depreciation 1.321.421.501.76
Exceptional Items 0000
Profit Before Tax 0.310.7233.29
Tax 0.080.190.840.92
Profit After Tax 0.230.532.162.38
PAT Margin (%) 0.6%0.9%3.8%4.2%
Adjusted EPS (₹)0.20.52.22.3
Dividend Payout Ratio (%)0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 5.846.378.5312.91
Share Capital 5555.27
Reserves 0.841.373.537.64
Minority Interest0000
Debt10.3385.465.25
Long Term Debt6.514.602.480.48
Short Term Debt3.823.402.984.77
Trade Payables2.932.213.403.19
Others Liabilities 1.711.1022.76
Total Liabilities 20.8117.6819.3924.12

Fixed Assets

Gross Block15.8716.6217.9420.14
Accumulated Depreciation3.164.586.087.85
Net Fixed Assets12.7012.0311.8612.30
CWIP 0.020.020.020
Investments 0000
Inventories5.042.114.854.53
Trade Receivables21.981.963.40
Cash Equivalents 0.010.010.012.01
Others Assets1.041.520.691.89
Total Assets 20.8117.6819.3924.12

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 4.093.844.422.21
PBT 0.310.7233.29
Adjustment 2.212.172.062.40
Changes in Working Capital 1.61.130.23-2.53
Tax Paid -0.03-0.18-0.87-0.96
Cash Flow From Investing Activity -0.91-0.74-1.32-2.18
Capex -0.91-0.75-1.33-2.18
Net Investments 0000
Others 00.010.010.01
Cash Flow From Financing Activity -3.19-3.09-3.111.96
Net Proceeds from Shares 0002
Net Proceeds from Borrowing 0-1.90-2.13-1.99
Interest Paid -0.89-0.76-0.56-0.65
Dividend Paid 0000
Others -2.30-0.43-0.412.61
Net Cash Flow -0.010-0.012
PARTICULARSMar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)3.988.829.3722.27
ROCE (%)7.579.9725.2223.96
Asset Turnover Ratio1.9933.092.58
PAT to CFO Conversion(x)17.787.252.050.93
Working Capital Days
Receivable Days18131317
Inventory Days44232231
Payable Days31192226

Divyadhan Recycling Industries Ltd Stock News

Divyadhan Recycling Industries Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing 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 01-Jan-1970 05:30 the market cap of Divyadhan Recycling stood at ₹78.62.
The latest P/E ratio of Divyadhan Recycling as of 01-Jan-1970 05:30 is 51.12.
The latest P/B ratio of Divyadhan Recycling as of 01-Jan-1970 05:30 is 2.25.
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 ₹59.48 ( Cr.) .

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.

Read More Read Less
You have 2 views remaining as a Guest User. 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.
×
Please wait your portfolio is updating...