Divyashakti (BSE 526315)₹66.69−0.98%Other Construction Materials
In the Jun 2026 quarter (standalone), Divyashakti reported sales of ₹7.97 Cr, down 46.3% from Jun 2025, and net profit of ₹0.20 Cr, down 78.7% year on year. For the year to Mar 2026, sales were ₹34.79 Cr and net profit ₹1.04 Cr.
Company filings, standalone accounts; latest reported quarter Jun 2026
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 19.85 | 18.48 | 16.18 | 10.76 | 15.98 | 18.97 | 18.30 | 14.83 | 6.75 | 4.50 | 8.72 | 7.97 |
| Expenses | 19.06 | 17.62 | 15.68 | 10.60 | 15.48 | 19.20 | 17.11 | 13.18 | 7.55 | 4.42 | 10.13 | 7.35 |
| Operating Profit | 0.76 | 0.86 | 0.49 | 0.13 | 0.48 | −0.30 | 1.18 | 1.63 | −0.81 | 0.07 | −1.42 | 0.61 |
| OPM % | 3.8% | 4.6% | 3.0% | 1.1% | 3.0% | −1.5% | 6.4% | 11.0% | −11.8% | 1.4% | −16.2% | 7.6% |
| Other Income | 1.51 | 0.47 | 0.63 | 0.83 | 0.76 | 2.69 | 0.17 | 0.17 | 1.35 | 0.61 | 2.14 | 0.15 |
| Interest | 0.01 | 0.02 | 0.04 | 0.05 | 0.01 | 0.02 | 0.03 | 0.03 | 0.01 | 0.02 | 0.03 | 0.02 |
| Depreciation | 0.60 | 0.62 | 0.59 | 0.61 | 0.60 | 0.62 | 0.59 | 0.60 | 0.55 | 0.56 | 0.55 | 0.55 |
| Profit before tax | 1.65 | 0.70 | 0.48 | 0.31 | 0.62 | 1.76 | 0.72 | 1.16 | 0.00 | 0.11 | 0.17 | 0.20 |
| Tax % | 35.3% | 31.8% | 0.0% | 20.0% | 8.2% | 29.3% | 32.3% | 18.2% | — | −10.0% | 50.0% | −10.6% |
| Net Profit | 1.07 | 0.45 | 0.48 | 0.24 | 0.55 | 1.26 | 0.48 | 0.94 | −0.07 | 0.10 | 0.07 | 0.20 |
| EPS (Rs) | 1.02 | 0.44 | 0.45 | 0.23 | 0.54 | 1.21 | 0.45 | 0.92 | −0.07 | 0.10 | 0.07 | 0.19 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 68.13 | 108 | 68.62 | 33.48 | 60.19 | 56.99 | 63.72 | 75.59 | 69.90 | 63.99 | 34.79 | 27.94 |
| Expenses | 56.75 | 93.06 | 61.92 | 28.93 | 55.04 | 46.18 | 55.16 | 69.88 | 66.85 | 62.39 | 35.31 | 29.45 |
| Operating Profit | 11.24 | 15.00 | 6.63 | 4.49 | 5.09 | 10.69 | 8.46 | 5.65 | 2.97 | 1.51 | −0.55 | −1.55 |
| OPM % | 16.5% | 13.9% | 9.7% | 13.4% | 8.5% | 18.8% | 13.3% | 7.5% | 4.3% | 2.4% | −1.5% | −5.6% |
| Other Income | 5.25 | 1.00 | 1.59 | 4.08 | 7.24 | 0.20 | 3.46 | 7.97 | 2.85 | 4.48 | 4.30 | 4.25 |
| Interest | 0.04 | 0.16 | 0.11 | 0.15 | 0.16 | 0.07 | 0.05 | 0.08 | 0.15 | 0.17 | 0.12 | 0.08 |
| Depreciation | 1.11 | 1.12 | 0.66 | 1.58 | 2.24 | 2.34 | 2.41 | 2.53 | 2.42 | 2.41 | 2.26 | 2.21 |
| Profit before tax | 15.34 | 14.69 | 7.46 | 6.81 | 9.95 | 8.46 | 9.47 | 11.03 | 3.24 | 3.40 | 1.40 | 0.48 |
| Tax % | 33.9% | 35.4% | 35.2% | 24.5% | 24.8% | 25.4% | 24.5% | 28.8% | 27.8% | 25.0% | 25.1% | — |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Profit | 10.15 | 9.49 | 4.81 | 5.14 | 7.46 | 6.29 | 7.14 | 7.84 | 2.33 | 2.55 | 1.04 | 0.30 |
| EPS (Rs) | 9.85 | 9.22 | 4.68 | 5.01 | 7.26 | 6.13 | 6.95 | 7.60 | 2.25 | 2.46 | 1.01 | 0.29 |
| Dividend payout % | 15.2% | 16.2% | 32.0% | 29.9% | 20.6% | 24.4% | 28.7% | 26.2% | 88.5% | 80.8% | 97.8% | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 10.24 | 10.23 | 10.23 | 10.26 | 10.24 | 10.23 | 10.24 | 10.25 | 10.24 | 10.24 | 10.25 | 10.24 |
| Reserves | 67.04 | 75.27 | 84.88 | 88.07 | 91.23 | 96.66 | 101 | 107 | 113 | 113 | 187 | 186 |
| Borrowings | 0.00 | 0.00 | 0.00 | 0.00 | 0.21 | 0.13 | 0.04 | 0.38 | 0.26 | 4.21 | 1.92 | 5.27 |
| Other Liabilities | 9.92 | 10.66 | 12.88 | 22.37 | 27.70 | 19.53 | 16.69 | 14.43 | 14.29 | 15.27 | 20.93 | 11.29 |
| Total Liabilities | 87.20 | 96.16 | 108 | 121 | 129 | 127 | 128 | 132 | 138 | 143 | 220 | 213 |
| Fixed Assets | 7.40 | 6.30 | 7.94 | 7.38 | 31.33 | 31.57 | 30.04 | 29.65 | 27.69 | 25.24 | 96.44 | 93.45 |
| CWIP | 0.00 | 0.00 | 0.00 | 9.76 | 3.56 | 0.00 | 0.35 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 0.00 | 0.00 | 0.00 | 16.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Assets | 79.80 | 89.86 | 100 | 87.56 | 94.49 | 94.98 | 98.03 | 103 | 110 | 118 | 124 | 120 |
| Inventories | 7.99 | 6.99 | 11.98 | 12.99 | 16.98 | 9.98 | 6.99 | 12.97 | 6.99 | 7.98 | 4.99 | 3.99 |
| Trade receivables | 28.03 | 27.99 | 44.01 | 50.99 | 45.02 | 71.03 | 69.03 | 67.01 | 92.99 | 98.07 | 115 | 113 |
| Cash & equivalents | 42.91 | 53.90 | 40.95 | 15.97 | 28.97 | 11.98 | 19.97 | 19.97 | 7.99 | 8.99 | 1.99 | 0.99 |
| Total Assets | 87.20 | 96.16 | 108 | 121 | 129 | 127 | 128 | 132 | 138 | 143 | 220 | 213 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 14.04 | 12.09 | −8.19 | 2.50 | 17.23 | −16.39 | 10.46 | 2.42 | −8.98 | −1.52 | −3.65 | −2.89 |
| Cash from investing activity | −0.36 | 3.85 | −3.44 | −24.65 | −4.65 | 3.50 | −4.65 | −4.91 | 7.13 | 1.08 | 0.66 | 0.98 |
| Cash from financing activity | −1.71 | −1.87 | −1.81 | −1.86 | −1.71 | −1.84 | −1.55 | −1.19 | −2.18 | 1.96 | −4.51 | 1.19 |
| Net cash flow | 11.98 | 14.08 | −13.42 | −23.90 | 10.87 | −14.74 | 4.27 | −3.67 | −4.06 | 1.48 | −7.48 | −0.73 |
| Capex | 1.12 | 0.02 | 0.00 | 0.11 | 25.73 | 2.48 | 0.81 | 1.64 | 0.75 | 0.00 | 0.13 | 0.10 |
| Free cash flow | 12.91 | 12.08 | −8.18 | −7.33 | −2.16 | −15.30 | 9.29 | 0.79 | −9.60 | −1.52 | −3.77 | −2.13 |
| CFO / OP % | 219.9% | 154.9% | −14.1% | 71.0% | 430.0% | −298.1% | 108.0% | 56.0% | −110.1% | −12.1% | −191.1% | 449.9% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 165 | 152 | 150 | 274 | 488 | 433 | 444 | 387 | 450 | 512 | 658 | 1,188 |
| Inventory days | 83 | 64 | 60 | 93 | 423 | 101 | 90 | 121 | 52 | 49 | 33 | 51 |
| Days payable | 37 | 32 | 48 | 133 | 507 | 126 | 128 | 96 | 74 | 67 | 110 | 92 |
| Cash conversion cycle | 210 | 183 | 161 | 233 | 403 | 407 | 404 | 410 | 427 | 493 | 579 | 1,145 |
| Working capital days | 162 | 141 | 155 | 259 | 408 | 390 | 405 | 404 | 434 | 478 | 582 | 1,099 |
| ROCE % | 19.8% | 18.9% | 16.2% | 7.7% | 6.9% | 9.6% | 7.8% | 8.2% | 9.1% | 2.7% | 2.2% | 0.8% |
For the Jun 2026 quarter, Divyashakti reported sales of ₹7.97 Cr, down 46.3% year on year and net profit of ₹0.20 Cr, down 78.7% year on year. The operating margin was 7.6%.
Divyashakti's sales for the year to Mar 2026 were ₹34.79 Cr; over the last twelve months they were ₹27.94 Cr.
Net profit for the year to Mar 2026 was ₹1.04 Cr, and ₹0.30 Cr over the last twelve months. Earnings per share over the same trailing period were ₹0.29.
Divyashakti reported borrowings of ₹5.27 Cr at Mar 2026, against cash and equivalents of ₹0.99 Cr.
Cash from operations was −₹2.89 Cr in the year to Mar 2026; after capital spending, free cash flow was −₹2.13 Cr.