Nifty
Sensex
:
:
23850.90
78782.24
-453.45 (-1.87%)
-606.82 (-0.76%)

Engineering - Industrial Equipments

Rating :
N/A

BSE: 543689 | NSE: UNIPARTS

518.50
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  520.60
  •  525.30
  •  517.15
  •  519.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  64739
  •  336.17
  •  638.15
  •  430.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,009.81
  • 17.87
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,052.69
  • 3.14%
  • 2.25

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.66%
  • 1.76%
  • 19.08%
  • FII
  • DII
  • Others
  • 1.78%
  • 6.55%
  • 5.17%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.84
  • -
  • -2.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.18
  • -
  • -5.70

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.83
  • -
  • -9.60

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
261.19
296.77
-11.99%
289.88
328.24
-11.69%
259.21
331.18
-21.73%
293.68
359.76
-18.37%
Expenses
219.44
237.46
-7.59%
242.49
264.94
-8.47%
218.13
252.29
-13.54%
240.07
280.14
-14.30%
EBITDA
41.74
59.31
-29.62%
47.39
63.30
-25.13%
41.08
78.89
-47.93%
53.61
79.63
-32.68%
EBIDTM
15.98%
19.98%
16.35%
19.28%
15.85%
23.82%
18.25%
22.13%
Other Income
4.25
0.88
382.95%
4.07
6.85
-40.58%
3.35
6.64
-49.55%
1.02
1.82
-43.96%
Interest
2.07
1.14
81.58%
2.10
1.23
70.73%
1.33
1.64
-18.90%
1.06
1.76
-39.77%
Depreciation
10.67
9.95
7.24%
10.44
9.48
10.13%
10.87
10.09
7.73%
10.46
9.87
5.98%
PBT
33.25
49.11
-32.29%
38.92
59.44
-34.52%
32.23
73.80
-56.33%
43.11
69.82
-38.26%
Tax
8.36
12.00
-30.33%
10.29
14.12
-27.12%
6.28
17.49
-64.09%
10.11
17.06
-40.74%
PAT
24.89
37.11
-32.93%
28.63
45.31
-36.81%
25.95
56.31
-53.92%
33.00
52.76
-37.45%
PATM
9.53%
12.50%
9.88%
13.80%
10.01%
17.00%
11.24%
14.67%
EPS
5.52
8.32
-33.65%
6.34
10.15
-37.54%
5.82
12.62
-53.88%
7.40
11.82
-37.39%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
1,103.96
1,139.54
1,366.02
1,227.42
903.14
841.78
692.50
768.88
781.85
815.66
783.13
Net Sales Growth
-16.11%
-16.58%
11.29%
35.91%
7.29%
21.56%
-9.93%
-1.66%
-4.15%
4.15%
 
Cost Of Goods Sold
406.28
423.06
487.53
401.56
352.89
282.14
241.78
276.44
314.91
361.41
369.30
Gross Profit
697.68
716.48
878.49
825.86
550.25
559.65
450.72
492.44
466.93
454.25
413.82
GP Margin
63.20%
62.87%
64.31%
67.28%
60.93%
66.48%
65.09%
64.05%
59.72%
55.69%
52.84%
Total Expenditure
920.13
950.58
1,077.39
974.04
790.40
755.61
634.51
680.62
721.96
725.63
718.89
Power & Fuel Cost
-
43.83
50.95
47.73
33.34
33.81
29.00
28.47
26.44
30.95
27.54
% Of Sales
-
3.85%
3.73%
3.89%
3.69%
4.02%
4.19%
3.70%
3.38%
3.79%
3.52%
Employee Cost
-
245.75
239.65
219.69
185.45
176.96
158.18
159.58
161.30
158.22
146.00
% Of Sales
-
21.57%
17.54%
17.90%
20.53%
21.02%
22.84%
20.75%
20.63%
19.40%
18.64%
Manufacturing Exp.
-
159.46
179.63
183.25
141.67
223.10
166.81
176.81
137.42
107.89
98.17
% Of Sales
-
13.99%
13.15%
14.93%
15.69%
26.50%
24.09%
23.00%
17.58%
13.23%
12.54%
General & Admin Exp.
-
33.78
29.84
24.21
22.62
36.36
35.84
33.69
39.26
31.71
29.51
% Of Sales
-
2.96%
2.18%
1.97%
2.50%
4.32%
5.18%
4.38%
5.02%
3.89%
3.77%
Selling & Distn. Exp.
-
41.43
86.91
95.58
40.86
1.44
1.49
1.28
38.62
25.07
28.59
% Of Sales
-
3.64%
6.36%
7.79%
4.52%
0.17%
0.22%
0.17%
4.94%
3.07%
3.65%
Miscellaneous Exp.
-
3.26
2.87
2.03
13.57
1.79
1.41
4.36
4.01
10.37
28.59
% Of Sales
-
0.29%
0.21%
0.17%
1.50%
0.21%
0.20%
0.57%
0.51%
1.27%
2.53%
EBITDA
183.82
188.96
288.63
253.38
112.74
86.17
57.99
88.26
59.89
90.03
64.24
EBITDA Margin
16.65%
16.58%
21.13%
20.64%
12.48%
10.24%
8.37%
11.48%
7.66%
11.04%
8.20%
Other Income
12.69
21.75
24.60
18.28
51.19
14.33
9.94
2.02
1.75
1.40
1.76
Interest
6.56
5.64
5.97
5.70
8.11
9.03
8.65
10.05
11.92
14.68
15.98
Depreciation
42.44
41.72
39.03
36.65
37.26
20.85
19.77
18.49
17.40
15.54
14.37
PBT
147.51
163.36
268.23
229.32
118.56
70.62
39.51
61.75
32.31
61.20
35.65
Tax
35.04
38.67
63.34
60.54
27.35
17.09
12.99
17.04
3.64
16.97
5.02
Tax Rate
23.75%
23.67%
23.61%
26.40%
23.07%
24.20%
32.88%
27.60%
11.27%
27.73%
14.08%
PAT
112.47
124.69
204.89
168.78
91.21
53.53
26.52
44.71
28.68
44.24
30.63
PAT before Minority Interest
112.47
124.69
204.89
168.78
91.21
53.53
26.52
44.71
28.68
44.24
30.63
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
10.19%
10.94%
15.00%
13.75%
10.10%
6.36%
3.83%
5.81%
3.67%
5.42%
3.91%
PAT Growth
-41.27%
-39.14%
21.39%
85.05%
70.39%
101.85%
-40.68%
55.89%
-35.17%
44.43%
 
EPS
24.94
27.65
45.43
37.42
20.22
11.87
5.88
9.91
6.36
9.81
6.79

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
867.88
830.62
685.24
558.25
364.51
317.85
294.20
259.85
232.05
207.67
Share Capital
45.13
44.62
44.62
44.62
44.62
44.62
44.62
44.62
22.05
22.05
Total Reserves
822.51
785.40
636.57
509.63
317.07
270.45
246.87
212.67
207.64
183.43
Non-Current Liabilities
73.53
85.76
70.81
78.66
62.72
58.02
66.98
67.37
83.57
67.71
Secured Loans
2.17
9.39
4.86
5.72
24.16
17.68
29.79
31.53
39.46
14.82
Unsecured Loans
0.00
0.00
0.00
0.00
0.13
0.18
0.03
0.00
4.28
23.61
Long Term Provisions
15.95
16.45
16.73
15.61
11.30
8.33
6.16
5.00
5.64
5.96
Current Liabilities
187.34
140.97
275.13
256.36
346.51
270.22
288.17
279.40
270.49
284.86
Trade Payables
84.18
70.47
89.58
90.09
87.55
60.51
57.85
61.13
51.89
38.38
Other Current Liabilities
36.83
49.45
46.35
41.53
41.70
40.54
33.99
43.53
52.39
51.36
Short Term Borrowings
58.60
5.42
116.97
114.13
210.36
162.91
187.21
170.43
156.51
190.36
Short Term Provisions
7.72
15.62
22.23
10.60
6.90
6.26
9.12
4.30
9.70
4.76
Total Liabilities
1,128.75
1,057.35
1,031.18
893.27
773.74
646.09
649.35
606.62
586.11
560.24
Net Block
329.97
336.86
324.71
322.42
251.63
250.32
255.63
233.53
234.52
211.20
Gross Block
666.53
647.56
632.48
592.86
454.53
432.49
421.84
379.81
363.01
319.13
Accumulated Depreciation
336.56
310.70
307.76
270.45
202.90
182.17
166.21
146.28
128.49
107.94
Non Current Assets
358.76
359.52
348.99
342.67
302.37
277.16
277.13
259.21
258.12
234.97
Capital Work in Progress
12.78
7.27
2.20
2.29
30.55
11.81
2.47
1.47
2.38
6.05
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
16.00
15.38
22.06
17.95
20.18
15.02
19.03
24.21
12.69
11.08
Other Non Current Assets
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.00
8.53
6.63
Current Assets
770.00
697.83
682.11
550.60
471.36
368.94
372.21
347.40
327.99
325.28
Current Investments
156.28
25.02
0.00
1.25
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
424.41
453.03
441.94
339.08
304.18
227.35
228.72
223.38
217.74
212.04
Sundry Debtors
133.48
155.33
194.23
167.53
115.70
100.83
98.30
91.44
81.97
80.02
Cash & Bank
19.04
38.68
13.99
10.82
9.15
5.64
5.07
3.61
7.81
14.53
Other Current Assets
36.79
8.01
14.88
18.29
42.33
35.12
40.12
28.96
20.46
18.68
Short Term Loans & Adv.
25.39
17.77
17.06
13.63
29.79
14.88
20.50
14.37
11.47
12.12
Net Current Assets
582.66
556.86
406.98
294.24
124.86
98.71
84.04
68.00
57.50
40.42
Total Assets
1,128.76
1,057.35
1,031.19
893.27
773.73
646.10
649.34
606.61
586.11
560.25

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
199.73
252.75
84.87
152.76
-5.63
67.99
47.76
22.06
67.42
47.12
PBT
163.36
268.23
229.32
118.50
70.62
39.51
61.75
32.31
61.20
35.65
Adjustment
38.67
32.78
29.64
40.86
22.24
22.22
17.60
25.50
11.13
19.77
Changes in Working Capital
36.37
15.08
-113.55
20.74
-77.61
18.33
-13.18
-29.26
2.22
-8.92
Cash after chg. in Working capital
238.40
316.09
145.41
180.10
15.25
80.06
66.17
28.55
74.56
46.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-38.67
-63.34
-60.54
-27.35
-20.88
-12.07
-18.41
-6.49
-7.14
0.62
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
-160.51
-53.61
-32.55
-15.74
-41.66
-24.27
-39.41
-14.16
-33.13
-14.24
Net Fixed Assets
-9.48
-15.10
-22.05
-185.93
80.49
-18.31
-33.07
-7.09
-29.16
-10.95
Net Investments
-134.14
-13.26
-3.09
-0.28
0.00
0.00
0.00
0.00
0.00
1.78
Others
-16.89
-25.25
-7.41
170.47
-122.15
-5.96
-6.34
-7.07
-3.97
-5.07
Cash from Financing Activity
-58.89
-175.25
-49.32
-141.42
46.62
-43.43
2.38
-12.04
-42.53
-25.88
Net Cash Inflow / Outflow
-19.67
23.89
3.00
-4.41
-0.67
0.29
10.73
-4.14
-8.24
7.00
Opening Cash & Equivalents
38.68
13.99
10.82
16.96
5.64
5.07
3.61
7.81
14.53
7.43
Closing Cash & Equivalent
19.04
38.68
13.99
10.82
9.15
5.64
5.07
3.61
7.81
14.53

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
192.24
186.02
152.64
124.21
81.06
70.61
65.33
57.66
104.15
93.17
ROA
11.41%
19.62%
17.54%
10.18%
7.54%
4.09%
7.12%
4.81%
7.72%
5.21%
ROE
14.69%
27.12%
27.33%
17.98%
15.82%
8.74%
16.30%
11.78%
20.33%
15.19%
ROCE
19.01%
33.03%
31.37%
18.01%
14.17%
9.29%
14.36%
9.62%
16.97%
11.52%
Fixed Asset Turnover
1.73
2.13
2.00
1.52
1.91
1.65
1.94
2.13
2.42
2.42
Receivable days
46.25
46.70
53.79
58.68
46.70
51.68
44.42
39.94
35.76
40.66
Inventory Days
140.52
119.57
116.13
139.83
114.64
118.37
105.84
101.60
94.87
102.35
Payable days
66.72
59.91
81.66
73.84
34.75
35.82
31.85
29.43
23.85
24.57
Cash Conversion Cycle
120.06
106.36
88.26
124.67
126.59
134.23
118.42
112.11
106.78
118.43
Total Debt/Equity
0.07
0.02
0.19
0.23
0.68
0.62
0.79
0.84
0.92
1.18
Interest Cover
29.98
45.91
41.24
15.62
8.82
5.56
7.15
3.71
5.17
3.23

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.