Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹54Cr
Rev Gr TTM
Revenue Growth TTM
7.13%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

DIVYADHAN
VS
| Quarter | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | 13.7 | -1.5 | 15.0 |
| 26 | 28 | 29 | 28 | 35 |
Operating Profit Operating ProfitCr |
| 7.4 | 1.7 | 8.3 | 1.7 | 3.9 |
Other Income Other IncomeCr | 2 | 1 | 1 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 1 | 0 | 1 |
| 4 | 1 | 3 | 0 | 1 |
| 1 | 0 | 1 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | | | -48.7 | -79.7 | -103.5 |
| 10.0 | 2.1 | 4.5 | 0.4 | -0.1 |
| 0.0 | 0.0 | 0.0 | 0.1 | 0.0 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 39.6 | -0.8 | -2.1 | 6.0 | 7.9 |
| 42 | 57 | 53 | 54 | 56 | 62 |
Operating Profit Operating ProfitCr |
| -1.0 | 1.5 | 7.4 | 4.5 | 5.2 | 2.9 |
Other Income Other IncomeCr | 3 | 2 | 1 | 3 | 1 | 0 |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 2 | 1 | 1 | 1 |
| 0 | 1 | 3 | 4 | 2 | 2 |
| 0 | 0 | 1 | 1 | 1 | 0 |
|
| | 131.2 | 308.6 | 41.9 | -49.9 | -95.4 |
| 0.6 | 0.9 | 3.8 | 5.5 | 2.6 | 0.1 |
| 0.5 | 1.1 | 2.2 | 6.2 | 1.3 | 0.1 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 14 |
| 1 | 1 | 4 | 7 | 21 |
Current Liabilities Current LiabilitiesCr | 8 | 6 | 8 | 11 | 6 |
Non Current Liabilities Non Current LiabilitiesCr | 7 | 5 | 3 | 1 | 1 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 8 | 6 | 8 | 12 | 21 |
Non Current Assets Non Current AssetsCr | 13 | 12 | 12 | 12 | 21 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 4 | 4 | 4 | 3 | -12 |
Investing Cash Flow Investing Cash FlowCr | -1 | -1 | -1 | -2 | -10 |
Financing Cash Flow Financing Cash FlowCr | -3 | -3 | -3 | 1 | 20 |
|
Free Cash Flow Free Cash FlowCr | 3 | 3 | 3 | 1 | -22 |
| 1,787.4 | 724.8 | 204.5 | 97.5 | -767.8 |
CFO To EBITDA CFO To EBITDA% | -967.2 | 446.9 | 104.0 | 117.8 | -380.7 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 59 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 38.8 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 1.7 |
| -24.4 | 9.3 | 1.3 | 1.6 | 19.6 |
Profitability Ratios Profitability Ratios |
| 16.7 | 13.6 | 18.5 | 18.6 | 21.8 |
| -1.0 | 1.5 | 7.4 | 4.5 | 5.2 |
| 0.6 | 0.9 | 3.8 | 5.5 | 2.6 |
| 7.5 | 10.4 | 25.6 | 26.4 | 6.8 |
| 4.0 | 8.4 | 25.6 | 24.1 | 4.4 |
| 1.1 | 3.0 | 11.2 | 12.7 | 3.7 |
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**.