Divyadhan Recycling Peer Comparison

NSE: DIVYADHAN

₹41.90

₹-2.20 (-4.99%)

As on 28-Aug-2026IST

Market cap

₹60 Cr

Revenue (TTM)

₹59 Cr

P/E Ratio

35.2

P/B Ratio

1.7

Div. Yield

0 %

Edit

	Divyadhan Recycling	K.P.R. Mill	Vardhman Textiles	Trident	Sanathan Textiles
Market cap (₹ Cr)	60	38,625	17,125	12,393	3,800
Revenue (₹ Cr)	59	6,820	10,186	6,781	4,401
Net Profit (₹ Cr)	1.54	912.34	806.25	387.10	60.74
Net Margin (%)	2.56	13.12	7.74	5.65	1.37
RoE (%)	6.44	16.52	8.20	8.42	3.26
Price to Earnings	35.18	42.34	20.20	31.36	62.57
Price-To-Book	1.72	6.48	1.59	2.51	2.01

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Divyadhan Recycling	K.P.R. Mill	Vardhman Textiles	Trident	Sanathan Textiles
Operating Revenue	59.48	6,387.88	9,784.88	6,987.08	2,998.61
Total Income	60.12	6,462.26	10,120.84	7,062.54	3,016.10
Total Expenditure	56.34	5,141.84	8,522.13	6,091.61	2,728.81
EBITDA	3.14	1,246.04	1,262.75	895.47	269.80
Depreciation	1.28	207.87	400.92	366.20	45.86
EBIT	1.86	1,038.17	861.83	529.27	223.94
Interest	0.34	49.77	77.28	130.18	24.98
Other Income	0.64	74.38	335.96	75.46	17.49
Exceptional Items	--	--	--	--	--
Profit before Tax	2.16	1,062.78	1,168.24	474.55	216.45
Provision for Tax	0.62	247.67	281.52	103.82	56.00
Profit after Tax	1.54	815.11	886.72	370.73	160.45

Liabilities (₹ Cr)

	Divyadhan Recycling	K.P.R. Mill	Vardhman Textiles	Trident	Sanathan Textiles
Shareholder's Funds	34.95	5,002.00	9,896.02	4,620.99	1,808.01
Minority Interest	--	--	69.62	--	--
Non-Current Liabilities	0.66	184.32	1,104.41	1,290.19	1,045.98
Current Liabilities	6.42	775.20	1,362.05	1,249.54	674.08
Total Liabilities	42.03	5,961.52	12,432.10	7,160.72	3,528.07

Assets (₹ Cr)

	Divyadhan Recycling	K.P.R. Mill	Vardhman Textiles	Trident	Sanathan Textiles
Non-Current Assets	21.17	2,635.12	6,127.49	4,650.82	2,670.73
Current Assets	20.86	3,326.40	6,304.61	2,509.90	857.34
Total Assets	42.03	5,961.52	12,432.10	7,160.72	3,528.07
Total Debt*	1.36	465.96	1,238.07	1,575.78	1,084.17
Net Current Assets	14.44	2,551.20	4,942.56	1,260.36	183.26
Contingent Liabilities	--	178.44	839.77	45.47	81.46

Cashflow (₹ Cr)

	Divyadhan Recycling	K.P.R. Mill	Vardhman Textiles	Trident	Sanathan Textiles
Cash From Operating Activities	-11.80	1,401.32	1,643.80	945.00	383.35
Cash Flow from Investing Activities	-10.13	-450.03	-891.63	-205.13	-1,440.94
Cash from Financing Activities	19.94	-911.88	-732.91	-682.47	1,058.65
Net Cash Inflow / Outflow	-1.98	39.41	19.26	57.40	1.06

Ratios

Profitability Ratios

	Divyadhan Recycling	K.P.R. Mill	Vardhman Textiles	Trident	Sanathan Textiles
ROCE (%)	9.07	20.26	11.31	9.62	10.62
ROE (%)	6.44	17.42	9.34	8.30	10.42
ROA (%)	4.64	13.79	7.26	5.04	5.60
EBIT Margin (%)	6.36	20.67	16.34	13.90	9.58
Net Margin (%)	2.56	12.61	8.76	5.25	5.32
Cash Profit Margin (%)	4.74	15.97	13.16	10.55	6.84

Growth Ratios

	Divyadhan Recycling	K.P.R. Mill	Vardhman Textiles	Trident	Sanathan Textiles
Revenue Growth (%)	5.97	5.42	2.95	2.62	1.39
EBIT Growth (%)	-31.87	1.26	23.06	-2.72	12.33
Net Profit Growth (%)	-49.92	1.21	39.27	5.93	19.87
EPS Growth (%)	-63.13	1.21	39.85	5.82	2.18
Book Value Growth (%)	174.39	14.77	8.65	7.08	41.85

Valuation Ratios

	Divyadhan Recycling	K.P.R. Mill	Vardhman Textiles	Trident	Sanathan Textiles
Price / Earnings	38.69	38.04	12.70	33.44	19.03
Price / Book Value	1.70	6.20	1.13	2.68	1.69
Dividend Yield (%)	0.00	0.55	1.27	1.48	0.00
EV/EBITDA	16.07	23.59	7.74	13.66	13.92
Market Cap (₹ Cr)	59.45	31,002.94	11,220.32	12,367.83	3,053.18

Solvency Ratios

	Divyadhan Recycling	K.P.R. Mill	Vardhman Textiles	Trident	Sanathan Textiles
Debt to Equity	0.04	0.09	0.13	0.34	0.60
Short term debt to equity ratio	0.04	0.07	0.04	0.11	0.05
Current Ratio	3.25	4.29	4.63	2.01	1.27
Quick Ratio	1.35	1.88	1.87	1.01	0.72
Interest Coverage	7.39	22.35	16.12	4.65	9.66

Operating Efficiency Ratios

	Divyadhan Recycling	K.P.R. Mill	Vardhman Textiles	Trident	Sanathan Textiles
Debtors to sales (%)	7.66	9.18	13.26	4.26	4.95
Asset Turnover	1.80	1.08	0.80	0.95	1.05
Receivable days	24.43	35.77	46.96	18.53	16.60
Inventory Days	51.26	107.53	148.12	68.91	47.23
Payable days	28.24	15.63	28.89	41.23	71.05
Cash Conversion Cycle	47.44	127.68	166.19	46.22	-7.23

Annual
Quarterly