Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Divyadhan Recycling Industries Ltd

DIVYADHAN
NSE
37.45
4.95%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Divyadhan Recycling Industries Ltd

DIVYADHAN
NSE
37.45
4.95%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
54Cr
Close
Close Price
37.45
Industry
Industry
Textiles - Texturising
PE
Price To Earnings
288.08
PS
Price To Sales
0.83
Revenue
Revenue
64Cr
Rev Gr TTM
Revenue Growth TTM
7.13%
PAT Gr TTM
PAT Growth TTM
-96.52%
Peer Comparison
How does DIVYADHAN stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
DIVYADHAN
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterSep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Revenue
RevenueCr
2829312836
Growth YoY
Revenue Growth YoY%
13.7-1.515.0
Expenses
ExpensesCr
2628292835
Operating Profit
Operating ProfitCr
20301
OPM
OPM%
7.41.78.31.73.9
Other Income
Other IncomeCr
21100
Interest Expense
Interest ExpenseCr
00000
Depreciation
DepreciationCr
00101
PBT
PBTCr
41301
Tax
TaxCr
10100
PAT
PATCr
31100
Growth YoY
PAT Growth YoY%
-48.7-79.7-103.5
NPM
NPM%
10.02.14.50.4-0.1
EPS
EPS
0.00.00.00.10.0

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
415857565964
Growth
Revenue Growth%
39.6-0.8-2.16.07.9
Expenses
ExpensesCr
425753545662
Operating Profit
Operating ProfitCr
014332
OPM
OPM%
-1.01.57.44.55.22.9
Other Income
Other IncomeCr
321310
Interest Expense
Interest ExpenseCr
111100
Depreciation
DepreciationCr
112111
PBT
PBTCr
013422
Tax
TaxCr
001110
PAT
PATCr
012320
Growth
PAT Growth%
131.2308.641.9-49.9-95.4
NPM
NPM%
0.60.93.85.52.60.1
EPS
EPS
0.51.12.26.21.30.1

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
555514
Reserves
ReservesCr
114721
Current Liabilities
Current LiabilitiesCr
868116
Non Current Liabilities
Non Current LiabilitiesCr
75311
Total Liabilities
Total LiabilitiesCr
2118192442
Current Assets
Current AssetsCr
8681221
Non Current Assets
Non Current AssetsCr
1312121221
Total Assets
Total AssetsCr
2118192442

Cash Flow

Standalone
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
4443-12
Investing Cash Flow
Investing Cash FlowCr
-1-1-1-2-10
Financing Cash Flow
Financing Cash FlowCr
-3-3-3120
Net Cash Flow
Net Cash FlowCr
0002-2
Free Cash Flow
Free Cash FlowCr
3331-22
CFO To PAT
CFO To PAT%
1,787.4724.8204.597.5-767.8
CFO To EBITDA
CFO To EBITDA%
-967.2446.9104.0117.8-380.7

Ratios

Standalone
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
000059
Price To Earnings
Price To Earnings
0.00.00.00.038.8
Price To Sales
Price To Sales
0.00.00.00.01.0
Price To Book
Price To Book
0.00.00.00.01.7
EV To EBITDA
EV To EBITDA
-24.49.31.31.619.6
Profitability Ratios
Profitability Ratios
GPM
GPM%
16.713.618.518.621.8
OPM
OPM%
-1.01.57.44.55.2
NPM
NPM%
0.60.93.85.52.6
ROCE
ROCE%
7.510.425.626.46.8
ROE
ROE%
4.08.425.624.14.4
ROA
ROA%
1.13.011.212.73.7
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Divyadhan Recycling Industries Limited (**DRIL**) is a specialized manufacturer within the Indian circular economy, dedicated to the transformation of post-consumer plastic waste into high-value industrial materials. The company primarily focuses on the **recycling of PET bottles** into **Recycled Polyester Staple Fiber (RPSF)**. By leveraging the promoters' extensive background in yarn spinning and home textiles, DRIL has positioned itself as a premium supplier, commanding price premiums through superior product uniformity and stringent quality parameters that bridge the gap between recycled and virgin fiber performance. --- ### **Core Infrastructure & Integrated Manufacturing Capabilities** DRIL operates a centralized manufacturing and R&D ecosystem designed for high-grade output and safety compliance. The facility, located in the industrial hub of **Himachal Pradesh**, underwent significant utility and quality upgrades in **October 2025**. * **Manufacturing Hub:** Located in Baddi, Solan (**Himachal Pradesh**), the facility integrates advanced production technologies. * **Technological Assets:** * **2.5 MeV Electron Beam Irradiation** facility for material enhancement. * **Silicone & Polymer Vulcanization** lines and unique polymer formulation systems. * **Fully Automated Electronic Manufacturing Line** featuring integrated online testing. * **Washline Upgrades:** Recently equipped with **automatic sorters** to ensure maximum material purity and reduction of contaminants. * **R&D and Quality Control:** A **Fully Automated Testing & Simulation Centre** is maintained on-site to oversee safety-critical systems and product innovation. * **Corporate Presence:** While manufacturing is centralized in the North, the registered office is currently in **Mumbai**, with a strategic transition underway to **Noida**. --- ### **Specialized Product Portfolio & Market Applications** The company produces a diverse range of synthetic fibers categorized by their functional utility. DRIL’s ability to produce specialized variants like **Cationic** and **Hollow Conjugated** fibers allows it to serve high-end segments of the textile and home furnishing industries. | Segment | Product Specifications | Key Applications | | :--- | :--- | :--- | | **Spinning Fiber** | **1.5D** & **3D** Medium Tenacity; **6D 102mm** Pearl Bright; Cationic | Apparel, high-end **Carpet Yarns**, and industrial textiles. | | **Non-Woven** | **3D**, **6D**, **7D**, & **15D** variants | Filtration, automotive felts, and geo-textiles. | | **Filling Fiber** | **7D** & **15D** Hollow; **3D** & **7D** Hollow Conjugated | Pillows, quilts, toys, and premium padding/insulation. | **Key Product Highlights:** * **Hollow Conjugated Fiber:** Available in multiple deniers (**3D to 15D**), providing the superior loft and insulation required for premium home furnishings. * **Pearl Bright Series:** A specialized **6D 102mm** fiber engineered specifically for aesthetic luster in textile applications. * **Industrial Non-Wovens:** Tailored grades for automotive and filtration sectors, emphasizing the company's reach beyond traditional apparel. --- ### **Strategic Growth & Capital Realignment** DRIL is currently executing a multi-phase strategy to optimize its capital structure, decentralize operations, and fund aggressive expansion. #### **1. Capital Infusion & Equity Management** * **NSE SME Listing:** Successfully debuted on the **NSE SME** exchange on **October 04, 2024**, following an IPO that raised **₹24.17 Crore** (issuing **3,776,000 shares** at **₹64**). * **Preferential Issue (April 2026):** The Board approved **3,680,000 Convertible Warrants** at **₹27 per warrant**, totaling **₹9.94 Crore**. This issue includes participation from the Promoter Group (**Vinod Kumar Gupta, Ankita Pratik Gupta, Alka Navinkumar Jain**) and non-promoter investors like **Om Aggarwal**. * **Bonus Issue:** Rewarded shareholders in June 2024 with a **1:1 Bonus Issue**, capitalizing **₹5.27 Crore** from reserves. #### **2. Operational Optimization** * **Relocation to Noida:** The company is shifting its Registered Office from **Mumbai** to **Noida, Uttar Pradesh**. This move is designed to achieve **cost optimization** in rentals, improve **management supervision**, and facilitate closer coordination with stakeholders in the North Indian textile belt. * **Borrowing Capacity:** Shareholders increased the borrowing limit to **₹50.00 Crore** in June 2024 to provide the necessary leverage for large-scale procurement and infrastructure projects. --- ### **Financial Performance & Balance Sheet Strength** Following its public listing, DRIL has focused on deleveraging and improving liquidity. While revenue has grown, the company is navigating a period of moderated profitability as it scales. | Particulars | FY 2024-25 (Actuals) | FY 2023-24 (Actuals) | | :--- | :--- | :--- | | **Revenue from Operations** | **₹59.48 Crore** | **₹56.13 Crore** | | **Profit After Tax (PAT)** | **₹1.54 Crore** | **₹3.07 Crore** | | **Net Profit Ratio** | **0.02** | **0.05** | | **Debt-Equity Ratio** | **0.04** | **0.48** | | **Current Ratio** | **3.25** | **1.12** | **Financial Analysis:** * **Deleveraging:** A primary achievement has been the reduction of the Debt-Equity ratio from **0.48** to a negligible **0.04**, significantly de-risking the balance sheet. * **Liquidity:** The Current Ratio improved to **3.25**, indicating a robust ability to meet short-term obligations. * **Capital Base:** Paid-up share capital expanded to **₹14.31 Crore** (divided into **1,43,06,714 shares**) following the IPO and bonus issues. --- ### **Risk Profile & Market Dynamics** DRIL’s performance is intrinsically linked to the volatility of the global plastics market and the efficiency of domestic waste collection. * **Raw Material Dependency:** The business relies on a consistent supply of **post-consumer PET bottle waste**. Any disruption in the informal or formal collection sectors impacts production. * **Virgin vs. Recycled Pricing:** The economic appeal of **rPET** is sensitive to the price of **Virgin PET**. When virgin prices drop, the competitive advantage of recycled fiber narrows. * **Competitive Landscape:** DRIL faces dual pressure from large-scale organized recyclers and low-cost unorganized players. * **Quality Consistency:** Maintaining high-grade output requires rigorous sorting; the company addresses this through its recent investment in **automatic sorters** and **Lean manufacturing** protocols. * **Sector Exposure:** Revenue is highly sensitive to the procurement cycles of the **FMCG**, **Textile**, and **Automotive** industries. To mitigate this, DRIL is pursuing international standards to enable the export of **food-grade rPET flakes**.