Nifty

:

23587.50

Sensex

:

78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Login

Nifty
Sensex

:
:

23587.50
78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Uni Abex Alloy Products Ltd.

Castings/Forgings

Rating :

N/A

BSE: 504605 | NSE: Not Listed

Watchlist

NSE BSE

2819.10

20-Dec-2024

Open
High
Low
Previous Close

2850.00
2898.00
2805.55
2895.70

Volume
Traded Value (lacs)
52 Week High
52 Week Low

714
20.23
3998.90
2132.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

556.77
18.85
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

553.79
0.89%
4.49

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

8.70
11.93
9.61

EBITDA CAGR (%)

10 Years
5 Years
3 Years

23.53
20.73
18.34

PAT CAGR (%)

10 Years
5 Years
3 Years

-
45.92
42.32

P:E (Median)

8 Years
5 Years
3 Years

11.08
12.18
12.62

P:BV (Average)

8 Years
5 Years
3 Years

2.89
2.89
3.53

EV:EBITDA (Average)

8 Years
5 Years
3 Years

44.53
7.26
8.35

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 46.60 55.40 -15.88% 43.98 45.90 -4.18% 33.61 39.39 -14.67% 45.08 47.84 -5.77%
Expenses 36.35 37.20 -2.28% 34.31 33.89 1.24% 28.86 30.21 -4.47% 30.80 37.43 -17.71%
EBITDA 10.25 18.20 -43.68% 9.67 12.00 -19.42% 4.75 9.18 -48.26% 14.28 10.41 37.18%
EBIDTM 21.99% 32.86% 21.99% 26.15% 14.14% 23.30% 31.67% 21.76%
Other Income 2.41 0.80 201.25% 1.39 0.66 110.61% 1.29 0.91 41.76% 1.40 0.80 75.00%
Interest 0.21 0.14 50.00% 0.16 0.13 23.08% 0.12 0.16 -25.00% 0.24 0.34 -29.41%
Depreciation 1.21 1.35 -10.37% 1.15 0.90 27.78% 1.25 1.02 22.55% 1.18 0.99 19.19%
PBT 11.23 17.51 -35.87% 9.75 11.64 -16.24% 4.68 8.90 -47.42% 14.26 9.89 44.19%
Tax 2.85 4.53 -37.09% 2.49 3.05 -18.36% 1.24 2.33 -46.78% 3.80 2.90 31.03%
PAT 8.39 12.98 -35.36% 7.26 8.58 -15.38% 3.44 6.57 -47.64% 10.46 6.99 49.64%
PATM 18.00% 23.43% 16.50% 18.70% 10.23% 16.69% 23.20% 14.61%
EPS 41.93 64.91 -35.40% 36.28 42.92 -15.47% 17.18 32.86 -47.72% 52.29 34.95 49.61%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 169.27 179.99 163.04 136.67 104.70 102.43 89.86 80.98 62.15 62.09 78.19 Net Sales Growth -10.22% 10.40% 19.29% 30.53% 2.22% 13.99% 10.97% 30.30% 0.10% -20.59% Cost Of Goods Sold 65.91 71.04 77.76 58.62 40.58 37.84 30.37 35.74 29.40 24.18 32.40 Gross Profit 103.36 108.95 85.28 78.05 64.11 64.58 59.49 45.23 32.76 37.92 45.79 GP Margin 61.06% 60.53% 52.31% 57.11% 61.23% 63.05% 66.20% 55.85% 52.71% 61.07% 58.56% Total Expenditure 130.32 130.75 134.98 115.45 83.95 83.23 73.46 73.54 62.64 56.65 72.24 Power & Fuel Cost - 5.01 5.42 5.95 4.38 4.80 5.00 4.57 3.71 4.04 5.41 % Of Sales - 2.78% 3.32% 4.35% 4.18% 4.69% 5.56% 5.64% 5.97% 6.51% 6.92% Employee Cost - 12.12 10.26 10.22 8.53 8.22 7.63 6.76 6.25 5.89 7.32 % Of Sales - 6.73% 6.29% 7.48% 8.15% 8.02% 8.49% 8.35% 10.06% 9.49% 9.36% Manufacturing Exp. - 22.75 22.70 24.67 18.21 20.92 19.42 16.43 13.85 12.98 14.84 % Of Sales - 12.64% 13.92% 18.05% 17.39% 20.42% 21.61% 20.29% 22.28% 20.91% 18.98% General & Admin Exp. - 10.91 9.50 8.23 6.07 4.56 4.70 4.27 5.04 4.67 4.95 % Of Sales - 6.06% 5.83% 6.02% 5.80% 4.45% 5.23% 5.27% 8.11% 7.52% 6.33% Selling & Distn. Exp. - 5.09 6.43 6.34 4.24 4.13 3.96 3.30 2.50 2.80 3.35 % Of Sales - 2.83% 3.94% 4.64% 4.05% 4.03% 4.41% 4.08% 4.02% 4.51% 4.28% Miscellaneous Exp. - 3.85 2.91 1.42 1.93 2.76 2.38 2.45 1.89 2.09 3.35 % Of Sales - 2.14% 1.78% 1.04% 1.84% 2.69% 2.65% 3.03% 3.04% 3.37% 5.06% EBITDA 38.95 49.24 28.06 21.22 20.75 19.20 16.40 7.44 -0.49 5.44 5.95 EBITDA Margin 23.01% 27.36% 17.21% 15.53% 19.82% 18.74% 18.25% 9.19% -0.79% 8.76% 7.61% Other Income 6.49 4.15 2.04 0.87 1.10 1.33 0.78 2.23 1.35 2.20 1.33 Interest 0.73 0.63 0.88 1.02 1.74 2.86 4.03 3.06 4.01 4.40 4.48 Depreciation 4.79 4.68 3.86 4.15 4.63 4.71 4.67 4.98 6.00 6.97 7.16 PBT 39.92 48.08 25.37 16.93 15.48 12.95 8.48 1.63 -9.15 -3.73 -4.36 Tax 10.38 12.63 6.84 4.63 4.79 7.59 -0.93 0.27 -0.75 -1.12 -3.17 Tax Rate 26.00% 26.27% 26.96% 27.35% 30.94% 58.61% -10.97% 16.56% 8.20% 26.42% 29.08% PAT 29.55 35.46 18.53 12.30 10.69 5.36 9.41 1.36 -8.41 -3.12 -7.72 PAT before Minority Interest 29.55 35.46 18.53 12.30 10.69 5.36 9.41 1.36 -8.41 -3.12 -7.72 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 17.46% 19.70% 11.37% 9.00% 10.21% 5.23% 10.47% 1.68% -13.53% -5.02% -9.87% PAT Growth -15.86% 91.37% 50.65% 15.06% 99.44% -43.04% 591.91% - - - EPS 147.75 177.30 92.65 61.50 53.45 26.80 47.05 6.80 -42.05 -15.60 -38.60

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 113.18 81.58 65.87 55.55 45.91 42.22 33.20 31.85 42.67 46.27 Share Capital 1.98 1.98 1.98 1.98 1.98 1.98 1.98 1.98 1.97 1.97 Total Reserves 111.20 79.61 63.90 53.57 43.93 40.25 31.23 29.87 40.70 44.29 Non-Current Liabilities 10.42 10.14 8.26 9.51 7.01 2.56 -1.93 -2.82 6.51 9.48 Secured Loans 0.00 0.00 0.51 1.29 0.74 1.52 2.25 1.83 10.06 11.80 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 9.19 8.88 8.88 9.15 8.50 8.48 0.19 0.16 0.12 0.22 Current Liabilities 58.33 41.50 50.54 50.68 41.24 60.53 50.34 49.75 52.01 46.22 Trade Payables 24.39 23.62 26.72 28.79 13.25 24.93 18.41 19.00 17.89 10.94 Other Current Liabilities 4.51 6.98 13.04 11.14 6.95 11.20 10.05 10.60 10.55 9.67 Short Term Borrowings 16.94 10.33 10.38 7.43 17.90 22.42 21.84 20.08 22.96 24.66 Short Term Provisions 12.49 0.57 0.40 3.32 3.14 1.96 0.05 0.06 0.62 0.96 Total Liabilities 181.93 133.22 124.67 115.74 94.16 105.31 81.61 78.78 101.19 101.97 Net Block 24.14 25.86 22.83 25.51 28.11 29.10 31.73 34.62 39.92 42.59 Gross Block 59.42 57.80 51.81 50.34 48.31 44.59 42.65 40.56 67.88 64.27 Accumulated Depreciation 35.28 31.94 28.98 24.83 20.20 15.49 10.92 5.94 27.96 21.68 Non Current Assets 56.57 36.86 34.11 36.07 38.82 39.12 36.57 38.57 45.63 48.27 Capital Work in Progress 0.52 0.69 0.50 0.47 0.73 0.00 0.35 0.14 0.00 0.00 Non Current Investment 1.35 1.34 1.33 1.34 1.36 1.35 2.45 3.28 3.06 3.25 Long Term Loans & Adv. 30.33 8.81 9.16 8.56 8.47 8.66 0.43 0.51 2.65 2.43 Other Non Current Assets 0.05 0.13 0.26 0.16 0.15 0.00 1.61 0.01 0.00 0.00 Current Assets 125.35 96.36 90.56 79.66 55.33 66.19 45.05 40.21 55.57 53.71 Current Investments 26.75 19.35 10.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 38.84 33.83 43.44 30.98 28.47 30.92 14.76 18.83 21.01 21.24 Sundry Debtors 19.20 17.80 17.77 27.86 18.40 22.77 20.32 11.87 17.78 16.79 Cash & Bank 23.29 22.38 12.77 9.74 0.51 1.35 0.76 1.62 6.36 5.66 Other Current Assets 17.27 1.10 3.11 2.97 7.95 11.15 9.19 7.89 10.42 10.03 Short Term Loans & Adv. 15.27 1.90 3.40 8.11 4.04 5.21 4.19 4.89 5.37 5.16 Net Current Assets 67.02 54.87 40.02 28.99 14.09 5.66 -5.30 -9.54 3.55 7.48 Total Assets 181.92 133.22 124.67 115.73 94.15 105.31 81.62 78.78 101.20 101.98

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 28.03 25.94 12.47 26.48 13.21 4.81 9.22 11.01 12.06 -9.86 PBT 48.08 25.37 16.93 15.48 12.95 8.48 1.63 -9.15 -4.24 -10.90 Adjustment 2.07 3.70 4.32 6.94 7.19 8.66 7.51 9.62 11.21 10.92 Changes in Working Capital -9.40 3.50 -3.90 6.88 -4.81 -11.07 -0.09 8.74 5.30 -8.54 Cash after chg. in Working capital 40.76 32.57 17.35 29.29 15.33 6.07 9.04 9.21 12.27 -8.52 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -12.73 -6.63 -4.88 -2.81 -2.12 -1.26 0.19 1.80 -0.21 -1.34 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -34.07 -12.21 -9.08 -4.76 -3.54 -0.31 -2.51 4.70 -4.48 4.29 Net Fixed Assets -1.45 -6.18 -1.50 -1.77 -4.45 -1.59 -2.30 27.18 -3.61 -0.91 Net Investments -7.41 -9.29 -10.06 0.02 -0.01 1.10 0.83 -0.22 0.19 4.66 Others -25.21 3.26 2.48 -3.01 0.92 0.18 -1.04 -22.26 -1.06 0.54 Cash from Financing Activity 1.52 -4.30 -0.59 -12.51 -10.46 -3.80 -7.71 -14.61 -6.88 -7.16 Net Cash Inflow / Outflow -4.51 9.43 2.80 9.21 -0.79 0.71 -1.00 1.10 0.70 -12.73 Opening Cash & Equivalents 21.48 12.05 9.26 0.05 0.84 0.13 1.13 0.02 5.66 18.38 Closing Cash & Equivalent 16.97 21.48 12.05 9.26 0.05 0.84 0.13 1.13 6.36 5.66

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 573.04 413.09 333.52 281.24 232.43 213.78 168.10 161.25 216.11 234.32 ROA 22.50% 14.37% 10.23% 10.19% 5.38% 10.07% 1.70% -9.34% -3.07% -7.07% ROE 36.41% 25.13% 20.26% 21.07% 12.17% 24.95% 4.18% -22.56% -7.01% -15.29% ROCE 43.78% 30.89% 25.17% 26.41% 23.76% 19.84% 7.79% -7.06% 0.19% -6.73% Fixed Asset Turnover 3.07 2.98 2.68 2.12 2.20 2.06 1.98 1.25 1.04 1.33 Receivable days 37.51 39.81 60.93 80.64 73.36 87.52 71.34 79.68 91.72 73.80 Inventory Days 73.68 86.49 99.38 103.64 105.82 92.77 74.44 107.06 112.11 79.58 Payable days 123.35 118.13 172.81 189.04 85.99 108.00 99.68 108.87 92.05 56.19 Cash Conversion Cycle -12.16 8.16 -12.51 -4.76 93.19 72.29 46.11 77.87 111.77 97.19 Total Debt/Equity 0.15 0.13 0.18 0.17 0.42 0.60 0.76 0.94 0.96 0.95 Interest Cover 77.50 29.69 17.63 9.91 5.52 3.11 1.53 -1.28 0.04 -1.43

Top Investors:

investor education and protection fund (iepf)

hitesh satischandra doshi

ajay kumar toshniwal

bhanu satishchandra doshi

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback