Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹54Cr
Rev Gr TTM
Revenue Growth TTM
-28.25%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

DIVSHKT
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 5.6 | -36.4 | -29.7 | 104.0 | 14.0 | -30.1 | -19.5 | 2.5 | 13.1 | 38.0 | -57.8 | -76.3 |
| 16 | 15 | 19 | 18 | 16 | 11 | 15 | 19 | 17 | 13 | 8 | 4 |
Operating Profit Operating ProfitCr |
| -9.9 | 5.5 | 3.8 | 4.5 | 2.9 | 1.2 | 2.9 | -1.5 | 6.4 | 10.9 | -12.0 | 1.1 |
Other Income Other IncomeCr | 0 | 0 | 2 | 0 | 1 | 1 | 1 | 3 | 0 | 0 | 1 | 1 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| -2 | 0 | 2 | 1 | 0 | 0 | 1 | 2 | 1 | 1 | 0 | 0 |
| 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -169.1 | -93.6 | -73.5 | -13.2 | 130.5 | -19.4 | -47.2 | 171.7 | 0.0 | 280.0 | -114.3 | -91.2 |
| -10.9 | 2.0 | 5.3 | 2.5 | 2.9 | 2.3 | 3.5 | 6.6 | 2.6 | 6.4 | -1.2 | 2.5 |
| -1.5 | 0.3 | 1.0 | 0.5 | 0.5 | 0.2 | 0.6 | 1.2 | 0.5 | 0.9 | -0.1 | 0.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| 3.6 | 8.4 | 58.7 | -36.7 | -51.3 | 80.0 | -5.4 | 11.8 | 18.8 | -7.6 | -8.5 | -30.6 |
| 54 | 57 | 93 | 62 | 29 | 55 | 46 | 55 | 70 | 67 | 62 | 42 |
Operating Profit Operating ProfitCr |
| 14.0 | 16.4 | 13.8 | 9.7 | 13.4 | 8.4 | 18.6 | 13.3 | 7.4 | 4.2 | 2.3 | 4.6 |
Other Income Other IncomeCr | 7 | 5 | 1 | 2 | 4 | 7 | 0 | 3 | 8 | 3 | 4 | 2 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 |
| 15 | 15 | 15 | 7 | 7 | 10 | 8 | 9 | 11 | 3 | 3 | 2 |
| 5 | 5 | 5 | 3 | 2 | 2 | 2 | 2 | 3 | 1 | 1 | 1 |
|
| -5.5 | 8.5 | -6.5 | -49.2 | 6.9 | 45.2 | -15.7 | 13.5 | 9.5 | -70.4 | 9.3 | -42.8 |
| 14.8 | 14.8 | 8.8 | 7.0 | 15.4 | 12.4 | 11.1 | 11.3 | 10.4 | 3.3 | 4.0 | 3.3 |
| 9.1 | 9.9 | 9.2 | 4.7 | 5.0 | 7.3 | 6.1 | 7.0 | 7.6 | 2.3 | 2.5 | 1.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| 67 | 75 | 85 | 88 | 91 | 97 | 102 | 107 | 113 | 113 | 188 | 188 |
Current Liabilities Current LiabilitiesCr | 9 | 10 | 12 | 21 | 26 | 18 | 15 | 12 | 12 | 17 | 20 | 12 |
Non Current Liabilities Non Current LiabilitiesCr | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 80 | 90 | 99 | 102 | 93 | 94 | 98 | 102 | 110 | 118 | 124 | 118 |
Non Current Assets Non Current AssetsCr | 8 | 7 | 9 | 18 | 37 | 33 | 31 | 30 | 28 | 26 | 97 | 95 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 14 | 12 | -8 | 3 | 17 | -16 | 10 | 2 | -9 | -2 | -4 |
Investing Cash Flow Investing Cash FlowCr | 0 | 4 | -3 | -25 | -5 | 3 | -5 | -5 | 7 | 1 | 1 |
Financing Cash Flow Financing Cash FlowCr | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -1 | -2 | 2 | -5 |
|
Free Cash Flow Free Cash FlowCr | 13 | 12 | -8 | 3 | -8 | -19 | 10 | 1 | -10 | -2 | -4 |
| 150.6 | 119.6 | -86.6 | 52.1 | 335.2 | -219.9 | 166.3 | 34.0 | -115.0 | -65.8 | -144.2 |
CFO To EBITDA CFO To EBITDA% | 159.1 | 107.9 | -54.8 | 37.9 | 385.8 | -323.8 | 98.9 | 28.8 | -161.6 | -52.2 | -247.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 51 | 76 | 128 | 86 | 99 | 23 | 49 | 69 | 73 | 77 | 65 |
Price To Earnings Price To Earnings | 5.7 | 7.7 | 13.6 | 17.9 | 19.2 | 3.1 | 7.8 | 9.6 | 9.3 | 33.3 | 25.8 |
Price To Sales Price To Sales | 0.8 | 1.1 | 1.2 | 1.3 | 3.0 | 0.4 | 0.9 | 1.1 | 1.0 | 1.1 | 1.0 |
Price To Book Price To Book | 0.7 | 0.9 | 1.4 | 0.9 | 1.0 | 0.2 | 0.4 | 0.6 | 0.6 | 0.6 | 0.5 |
| 1.0 | 2.0 | 5.8 | 10.6 | 15.6 | 2.3 | 2.7 | 5.8 | 11.6 | 24.7 | 44.4 |
Profitability Ratios Profitability Ratios |
| 38.1 | 38.1 | 26.5 | 22.0 | 48.3 | 34.7 | 43.4 | 36.8 | 30.8 | 19.0 | 15.4 |
| 14.0 | 16.4 | 13.8 | 9.7 | 13.4 | 8.4 | 18.6 | 13.3 | 7.4 | 4.2 | 2.3 |
| 14.8 | 14.8 | 8.8 | 7.0 | 15.4 | 12.4 | 11.1 | 11.3 | 10.4 | 3.3 | 4.0 |
| 18.8 | 18.0 | 15.6 | 7.7 | 6.8 | 9.4 | 7.6 | 8.1 | 8.9 | 2.6 | 1.8 |
| 12.1 | 11.8 | 9.9 | 4.9 | 5.1 | 7.0 | 5.6 | 6.1 | 6.3 | 1.9 | 1.3 |
| 10.7 | 10.5 | 8.8 | 4.0 | 4.0 | 5.9 | 4.9 | 5.4 | 5.7 | 1.6 | 1.1 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Divyashakti Limited (NSE: **DIVYASHKT** / BSE: **526315**) is a Hyderabad-based manufacturer and exporter specializing in high-quality natural and engineered stone surfaces. Established in **1991**, the company operates an integrated production facility in **Medak, Telangana**. Historically a 100% Export Oriented Unit (EOU), the company transitioned to a domestic tariff area entity in **April 2023** to optimize its regulatory and tax framework.
---
### **Core Product Portfolio & Market Applications**
The company operates under a single reportable business segment: the processing and export of polished stone products. Its portfolio is divided into two primary categories:
* **Natural Stone (Polished Granite):** High-grade slabs, tiles, and monuments (ITC Code **6802.2390**). These products are characterized by high compressive strength and mirror-like finishes, catering to the premium flooring, cladding, and funerary industries.
* **Engineered Stone (Quartz):** High-quality quartz slabs (ITC Code **6810.9990**) known for their non-porous properties and durability. This vertical is a strategic growth engine designed to capture the rising demand for premium countertops and modern interior facades.
**End-Use Markets:** Building and construction, architectural design, consumer interior design, and the global funerary industry.
---
### **Financial Performance & Revenue Metrics**
While the company has faced recent topline pressure due to global macroeconomic headwinds, it has maintained profitability through internal cost optimization.
| Particulars (₹ in Crores) | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :--- | :--- | :--- |
| **Net Sales Revenue** | **63.87** | **69.77** | **75.53** |
| **Profit Before Tax (PBT)** | **3.39** | **3.23** | **10.45** |
| **Net Profit (PAT)** | **2.54** | **2.32** | **7.83** |
| **Earnings Per Share (EPS)** | **2.47** | **2.26** | **7.62** |
| **Export Orders on Hand** | **3.00** | **4.00** | **5.00** |
**Dividend Policy:** The company declared a **20% dividend** for the period ending May 2024.
---
### **Geographic Concentration & Export Strategy**
Divyashakti is an export-heavy entity, with international sales accounting for approximately **99%** of total revenue.
* **Primary Market:** The **United States** is the core destination, representing over **98%** of total sales.
* **Secondary Markets:** **Germany** and other European regions.
* **Revenue Distribution (FY 2024-25):**
* **Outside India:** **₹63.31 Crores**
* **Domestic (India):** **₹0.56 Crores**
**Market Dynamics:** Recent performance was impacted by a slowdown in the **U.S. housing market** driven by elevated interest rates and inflation. Additionally, the global quartz industry has faced **oversupply**, leading to intense pricing pressure.
---
### **Strategic Pivot: Renewable Energy & Diversification**
The company is executing a multi-pronged strategy to achieve power security and ESG compliance.
* **Solar Power Investment:** The Board has authorized a strategic investment of up to **₹150 Crores** to acquire a **51% to 55% controlling stake** in a third-party solar power project.
* **Rationale:** This move aims to transition the company toward **captive consumption** of green energy, significantly reducing reliance on grid power and optimizing long-term energy costs.
* **Global Expansion:** In early 2024, the company appointed a **Global Business Development Director** to oversee international market penetration and subsidiary management.
---
### **Operational Infrastructure & Asset Management**
* **Manufacturing Base:** Located at **Narsapur Village, Medak District, Telangana**.
* **EOU Status Exit:** Effective **April 26, 2023**, the company cancelled its 100% EOU status and Green Card due to the diminishing benefits of export promotion schemes.
* **Land Revaluation:** In FY 2024-25, the company revalued its land under **Ind AS 16**, resulting in a **Revaluation Surplus of ₹73.65 Crores**. The total revalued land value now stands at **₹74.66 Crores**.
* **Liquidity Position:** Cash and cash equivalents stood at **₹1.07 Crores** as of March 2025, down from **₹8.57 Crores** in March 2024.
---
### **Corporate Governance & Shareholding Structure**
* **Leadership:** Managed by **Sri N. Hari Hara Prasad** (Managing Director). **Mr. N. Sai Venkateshwara Prasad** leads Global Business Development and Corporate Strategy.
* **Shareholding Reclassification:** In **January 2025**, the company reclassified certain promoters to public shareholders, adjusting the promoter holding from **74.80%** to **73.20%**.
* **Related Party Transactions:** Significant export operations are conducted through **Cosmos Granite** entities (West, South East, South West), where the MD holds interests. Transactions with these entities totaled **₹73.11 Crores** in FY 2023-24.
* **Compliance Note:** The company received a **warning letter** from the Stock Exchange in **January 2025** regarding a three-month delay in disclosing a promoter reclassification application originally submitted in 2022.
---
### **Risk Profile & Mitigation Framework**
| Risk Category | Description & Mitigation |
| :--- | :--- |
| **Market Concentration** | High reliance on the **USA** (98%+ of sales). Mitigation involves exploring new European and domestic markets. |
| **Currency Volatility** | Exposure to USD/INR fluctuations. The company utilizes a **risk management mechanism** to hedge foreign exchange exposure. |
| **Raw Material Supply** | Shortage of **high-quality granite blocks** due to regulatory and environmental restrictions on quarrying. |
| **Credit Risk** | Risk of defaults in international markets. The company performs credit assessments and serves stable entities like **Indian Railways**. |
| **Interest Rate Risk** | Exposure to floating rates on borrowings; managed through a mix of internal accruals and structured debt. |
| **CSR Compliance** | Reported delays in spending the mandatory **2% of average net profit**; currently identifying a suitable trust for implementation. |