Divyadhan Recycling Peer Comparison

NSE: DIVYADHAN

₹35.50

₹0.95 (2.75%)

As on 30-Oct-2026IST

Market cap

₹51 Cr

Revenue (TTM)

₹79 Cr

P/E Ratio

29.8

P/B Ratio

1.3

Div. Yield

0 %

Edit

	Divyadhan Recycling	K.P.R. Mill	Vardhman Textiles	Trident	Sanathan Textiles
Market cap (₹ Cr)	51	38,112	14,094	10,793	4,185
Revenue (₹ Cr)	79	7,127	10,186	6,781	4,401
Net Profit (₹ Cr)	1.71	1,039.31	806.25	387.10	60.74
Net Margin (%)	2.15	14.27	7.74	5.65	1.37
RoE (%)	4.66	17.45	8.20	8.42	3.26
Price to Earnings	29.78	36.67	16.62	27.31	68.90
Price-To-Book	1.33	6.13	1.30	2.19	2.21

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Divyadhan Recycling	K.P.R. Mill	Vardhman Textiles	Trident	Sanathan Textiles
Operating Revenue	79.41	6,650.37	9,869.05	6,701.05	3,811.18
Total Income	79.46	6,784.29	10,092.53	6,775.16	3,830.66
Total Expenditure	74.56	5,383.09	8,630.44	5,831.87	3,515.98
EBITDA	4.85	1,267.28	1,238.61	869.18	295.20
Depreciation	1.68	215.60	464.53	317.30	93.10
EBIT	3.17	1,051.68	774.08	551.88	202.10
Interest	0.86	51.60	92.49	113.98	106.78
Other Income	0.04	133.92	223.48	74.11	19.48
Exceptional Items	--	--	--	--	--
Profit before Tax	2.36	1,134.00	955.13	519.93	114.80
Provision for Tax	0.65	267.50	201.93	142.82	37.45
Profit after Tax	1.71	866.50	753.20	377.11	77.35

Liabilities (₹ Cr)

	Divyadhan Recycling	K.P.R. Mill	Vardhman Textiles	Trident	Sanathan Textiles
Shareholder's Funds	38.31	5,697.60	10,513.74	4,771.42	1,872.07
Minority Interest	--	--	74.05	--	--
Non-Current Liabilities	4.18	178.24	1,598.25	1,162.73	1,393.13
Current Liabilities	21.24	957.00	1,679.51	1,602.68	1,425.86
Total Liabilities	63.73	6,832.84	13,865.55	7,536.83	4,691.06

Assets (₹ Cr)

	Divyadhan Recycling	K.P.R. Mill	Vardhman Textiles	Trident	Sanathan Textiles
Non-Current Assets	42.66	2,648.60	6,892.12	5,013.44	3,165.33
Current Assets	21.07	4,184.24	6,972.97	2,523.39	1,525.73
Total Assets	63.73	6,832.84	13,865.55	7,536.83	4,691.06
Total Debt*	14.33	596.14	1,854.78	1,767.77	1,487.24
Net Current Assets	-0.16	3,227.24	5,293.46	920.71	99.87
Contingent Liabilities	--	104.46	185.58	64.80	85.59

Cashflow (₹ Cr)

	Divyadhan Recycling	K.P.R. Mill	Vardhman Textiles	Trident	Sanathan Textiles
Cash From Operating Activities	19.40	1,107.84	1,108.12	760.18	322.41
Cash Flow from Investing Activities	-21.49	-1,068.32	-1,516.41	-676.46	-631.40
Cash from Financing Activities	2.08	-90.20	398.03	-136.66	288.52
Net Cash Inflow / Outflow	-0.01	-50.68	-10.26	-52.94	-20.47

Ratios

Profitability Ratios

	Divyadhan Recycling	K.P.R. Mill	Vardhman Textiles	Trident	Sanathan Textiles
ROCE (%)	7.23	20.16	8.91	9.95	7.09
ROE (%)	4.66	16.20	7.39	8.03	4.21
ROA (%)	3.22	13.55	5.73	5.13	1.88
EBIT Margin (%)	6.16	21.07	14.81	14.08	8.26
Net Margin (%)	2.15	12.77	7.46	5.57	2.02
Cash Profit Margin (%)	4.26	16.25	12.34	10.36	4.45

Growth Ratios

	Divyadhan Recycling	K.P.R. Mill	Vardhman Textiles	Trident	Sanathan Textiles
Revenue Growth (%)	33.51	4.11	0.86	-4.09	27.10
EBIT Growth (%)	29.45	6.12	-8.55	-2.85	9.53
Net Profit Growth (%)	11.01	6.30	-15.06	1.72	-51.79
EPS Growth (%)	11.01	6.30	-15.66	1.96	-51.79
Book Value Growth (%)	9.63	13.91	6.21	3.26	3.51

Valuation Ratios

	Divyadhan Recycling	K.P.R. Mill	Vardhman Textiles	Trident	Sanathan Textiles
Price / Earnings	16.07	32.71	20.05	30.46	39.30
Price / Book Value	0.72	4.97	1.42	2.41	1.63
Dividend Yield (%)	0.00	0.60	0.95	2.22	0.00
EV/EBITDA	8.52	19.68	11.43	13.38	13.85
Market Cap (₹ Cr)	27.40	28,341.88	14,939.77	11,486.27	3,039.80

Solvency Ratios

	Divyadhan Recycling	K.P.R. Mill	Vardhman Textiles	Trident	Sanathan Textiles
Debt to Equity	0.37	0.10	0.18	0.37	0.80
Short term debt to equity ratio	0.29	0.10	0.04	0.17	0.05
Current Ratio	0.99	4.37	4.15	1.57	1.07
Quick Ratio	0.38	2.45	1.98	0.82	0.54
Interest Coverage	3.76	22.98	11.33	5.56	2.08

Operating Efficiency Ratios

	Divyadhan Recycling	K.P.R. Mill	Vardhman Textiles	Trident	Sanathan Textiles
Debtors to sales (%)	3.72	9.62	13.23	3.68	5.69
Asset Turnover	1.50	1.04	0.75	0.91	0.93
Receivable days	17.27	33.61	48.14	14.83	17.41
Inventory Days	58.07	101.77	136.93	66.72	53.90
Payable days	35.86	20.36	33.29	37.26	101.40
Cash Conversion Cycle	39.48	115.02	151.78	44.29	-30.09

Annual
Quarterly