Nifty

:

23155.35

Sensex

:

76404.99

130.70 (0.57%)
566.63 (0.75%)

Login

Nifty
Sensex

:
:

23155.35
76404.99

130.70 (0.57%)
566.63 (0.75%)

United Van Der Horst Ltd.

Engineering - Industrial Equipments

Rating :

N/A

BSE: 522091 | NSE: Not Listed

Watchlist

NSE BSE

125.20

22-Jan-2025

Open
High
Low
Previous Close

127.50
127.95
123.00
122.15

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

889
1.12
170.55
88.65

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

172.65
57.21
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

198.27
0.80%
3.37

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

15.84
23.98
25.30

EBITDA CAGR (%)

10 Years
5 Years
3 Years

61.27
28.85
22.20

PAT CAGR (%)

10 Years
5 Years
3 Years

-
6.55
1.69

P:E (Median)

8 Years
5 Years
3 Years

28.16
32.03
41.59

P:BV (Average)

8 Years
5 Years
3 Years

2.68
2.68
3.55

EV:EBITDA (Average)

8 Years
5 Years
3 Years

18.13
16.01
18.48

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 7.95 6.04 31.62% 5.70 5.62 1.42% 5.22 5.03 3.78% 6.00 4.42 35.75%
Expenses 3.98 4.50 -11.56% 4.20 3.76 11.70% 3.76 3.25 15.69% 3.72 3.04 22.37%
EBITDA 3.97 1.54 157.79% 1.50 1.85 -18.92% 1.46 1.79 -18.44% 2.28 1.38 65.22%
EBIDTM 49.90% 25.52% 26.28% 33.00% 27.99% 35.47% 38.05% 31.18%
Other Income 0.12 0.12 0.00% 0.12 0.11 9.09% 0.12 0.15 -20.00% 0.12 0.12 0.00%
Interest 0.76 0.71 7.04% 0.74 0.71 4.23% 0.83 0.60 38.33% 0.72 0.42 71.43%
Depreciation 0.68 0.50 36.00% 0.62 0.47 31.91% 0.60 0.42 42.86% 0.54 0.41 31.71%
PBT 2.65 0.45 488.89% 0.26 0.79 -67.09% 0.16 0.92 -82.61% 1.14 0.68 67.65%
Tax 0.78 0.12 550.00% 0.09 0.27 -66.67% 0.07 0.07 0.00% 0.25 0.31 -19.35%
PAT 1.86 0.33 463.64% 0.17 0.53 -67.92% 0.09 0.85 -89.41% 0.89 0.37 140.54%
PATM 23.43% 5.44% 3.00% 9.36% 1.72% 16.89% 14.89% 8.28%
EPS 1.35 0.24 462.50% 0.12 0.38 -68.42% 0.07 0.62 -88.71% 0.65 0.27 140.74%

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 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 24.87 22.88 16.75 11.63 8.99 7.81 5.86 3.84 1.76 3.50 5.26 Net Sales Growth 17.81% 36.60% 44.02% 29.37% 15.11% 33.28% 52.60% 118.18% -49.71% -33.46% Cost Of Goods Sold 6.64 7.44 4.69 4.18 2.65 1.67 0.94 1.97 1.62 0.41 1.37 Gross Profit 18.23 15.44 12.07 7.46 6.34 6.15 4.92 1.87 0.14 3.09 3.88 GP Margin 73.29% 67.48% 72.06% 64.14% 70.52% 78.75% 83.96% 48.70% 7.95% 88.29% 73.76% Total Expenditure 15.66 15.74 10.91 9.01 6.00 5.80 4.27 4.14 4.25 3.72 5.20 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.67 0.57 0.38 0.33 0.43 0.41 % Of Sales - 0% 0% 0% 0% 8.58% 9.73% 9.90% 18.75% 12.29% 7.79% Employee Cost - 1.06 1.05 0.84 0.78 0.86 0.67 0.64 0.97 1.06 1.33 % Of Sales - 4.63% 6.27% 7.22% 8.68% 11.01% 11.43% 16.67% 55.11% 30.29% 25.29% Manufacturing Exp. - 4.83 3.30 1.95 1.13 1.68 1.19 0.47 0.43 0.79 0.94 % Of Sales - 21.11% 19.70% 16.77% 12.57% 21.51% 20.31% 12.24% 24.43% 22.57% 17.87% General & Admin Exp. - 0.96 0.88 1.28 1.05 0.76 0.82 0.51 0.54 0.76 0.86 % Of Sales - 4.20% 5.25% 11.01% 11.68% 9.73% 13.99% 13.28% 30.68% 21.71% 16.35% Selling & Distn. Exp. - 0.88 0.59 0.46 0.23 0.05 0.03 0.07 0.11 0.17 0.15 % Of Sales - 3.85% 3.52% 3.96% 2.56% 0.64% 0.51% 1.82% 6.25% 4.86% 2.85% Miscellaneous Exp. - 0.58 0.41 0.29 0.16 0.11 0.03 0.12 0.24 0.10 0.15 % Of Sales - 2.53% 2.45% 2.49% 1.78% 1.41% 0.51% 3.12% 13.64% 2.86% 2.47% EBITDA 9.21 7.14 5.84 2.62 2.99 2.01 1.59 -0.30 -2.49 -0.22 0.06 EBITDA Margin 37.03% 31.21% 34.87% 22.53% 33.26% 25.74% 27.13% -7.81% -141.48% -6.29% 1.14% Other Income 0.48 0.47 0.51 0.68 0.41 0.02 0.00 0.04 0.01 0.03 0.00 Interest 3.05 2.97 1.86 1.40 1.34 1.20 1.07 0.22 0.82 0.52 0.60 Depreciation 2.44 2.10 1.42 0.99 0.87 0.83 3.75 3.75 3.78 0.30 0.39 PBT 4.21 2.53 3.08 0.91 1.19 0.01 -3.24 -4.24 -7.08 -1.01 -0.93 Tax 1.19 0.70 0.74 -0.83 0.82 -1.33 -0.93 -3.47 -1.11 -0.01 -0.09 Tax Rate 28.27% 27.67% 24.03% -91.21% 68.91% -13300.00% 30.00% 84.22% 13.98% 6.67% 8.82% PAT 3.01 1.84 2.34 1.75 0.36 1.34 -2.18 -0.65 -6.83 -0.15 -0.93 PAT before Minority Interest 3.01 1.84 2.34 1.75 0.36 1.34 -2.18 -0.65 -6.83 -0.15 -0.93 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 12.10% 8.04% 13.97% 15.05% 4.00% 17.16% -37.20% -16.93% -388.07% -4.29% -17.68% PAT Growth 44.71% -21.37% 33.71% 386.11% -73.13% - - - - - EPS 2.18 1.33 1.70 1.27 0.26 0.97 -1.58 -0.47 -4.95 -0.11 -0.67

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 43.80 34.88 32.55 29.62 28.64 26.25 28.44 29.08 0.14 0.29 Share Capital 6.18 5.59 5.59 4.79 4.37 3.99 3.99 3.99 3.99 3.99 Total Reserves 35.84 29.29 26.96 24.83 24.27 22.25 24.45 25.08 -3.85 -3.70 Non-Current Liabilities 29.91 32.96 25.72 25.46 18.93 20.18 11.69 15.55 0.86 1.11 Secured Loans 18.85 22.58 16.07 15.00 9.50 9.45 0.05 0.10 0.15 0.21 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.31 0.45 0.56 Long Term Provisions 0.17 0.13 0.14 0.11 0.12 0.10 0.07 0.10 0.10 0.17 Current Liabilities 14.37 5.61 2.23 1.38 0.88 0.78 9.08 7.97 5.42 5.16 Trade Payables 1.99 1.43 0.64 0.66 0.57 0.24 0.36 1.69 1.09 1.68 Other Current Liabilities 4.15 2.67 1.31 0.30 0.00 0.29 0.06 0.95 0.70 0.21 Short Term Borrowings 7.95 1.37 0.00 0.00 0.00 0.00 8.46 3.89 3.29 2.76 Short Term Provisions 0.28 0.14 0.27 0.42 0.31 0.25 0.21 1.43 0.33 0.51 Total Liabilities 88.08 73.45 60.50 56.46 48.45 47.21 49.21 52.60 6.42 6.56 Net Block 66.29 58.01 48.75 43.98 42.55 42.50 46.08 49.84 1.88 2.18 Gross Block 83.79 73.40 62.73 56.96 54.65 53.78 53.61 53.62 5.71 11.36 Accumulated Depreciation 17.50 15.40 13.98 12.98 12.11 11.28 7.53 3.78 3.83 9.18 Non Current Assets 69.34 60.22 50.36 44.89 43.34 43.18 46.72 50.47 2.51 2.77 Capital Work in Progress 0.73 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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. 2.03 1.72 1.29 0.88 0.79 0.68 0.64 0.64 0.61 0.57 Other Non Current Assets 0.29 0.49 0.31 0.02 0.00 0.00 0.00 0.00 0.02 0.03 Current Assets 18.73 13.23 10.14 11.57 5.11 4.03 2.50 2.12 3.91 3.79 Current Investments 0.00 0.01 0.50 2.30 0.51 0.00 0.00 0.00 0.00 0.00 Inventories 6.13 5.11 3.44 2.83 1.76 1.20 0.67 1.55 3.01 3.03 Sundry Debtors 11.90 6.89 4.98 4.51 2.09 2.24 1.52 0.43 0.74 0.47 Cash & Bank 0.36 0.59 0.98 1.64 0.43 0.34 0.10 0.04 0.05 0.14 Other Current Assets 0.35 0.09 0.05 0.02 0.33 0.26 0.20 0.11 0.11 0.13 Short Term Loans & Adv. 0.28 0.53 0.19 0.27 0.31 0.24 0.20 0.10 0.09 0.05 Net Current Assets 4.36 7.62 7.91 10.19 4.23 3.25 -6.58 -5.85 -1.51 -1.37 Total Assets 88.07 73.45 60.50 56.46 48.45 47.21 49.22 52.59 6.42 6.56

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 2.46 2.47 1.62 0.27 1.43 0.56 -3.81 0.37 -0.20 0.85 PBT 2.53 3.08 0.91 1.19 0.01 -3.10 -4.12 -7.94 -0.15 -0.93 Adjustment 5.07 3.20 2.34 1.93 2.01 4.69 3.84 5.20 -0.04 1.01 Changes in Working Capital -4.65 -3.87 -1.60 -2.84 -0.47 -0.95 -3.50 3.15 -0.01 0.77 Cash after chg. in Working capital 2.95 2.40 1.66 0.27 1.55 0.64 -3.78 0.40 -0.20 0.85 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.50 0.07 -0.03 0.00 -0.11 -0.07 -0.03 -0.03 0.00 0.00 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 -11.11 -10.12 -3.97 -3.99 -1.37 -0.17 0.00 0.01 0.00 -0.30 Net Fixed Assets -11.12 -10.67 -5.77 -2.31 -0.87 -0.17 0.01 -47.91 5.65 0.16 Net Investments 0.01 0.49 1.80 -1.79 -0.51 0.00 0.00 0.00 0.00 0.00 Others 0.00 0.06 0.00 0.11 0.01 0.00 -0.01 47.92 -5.65 -0.46 Cash from Financing Activity 8.41 7.26 1.74 4.95 -0.03 -0.13 3.86 -0.38 0.11 -0.56 Net Cash Inflow / Outflow -0.24 -0.39 -0.61 1.22 0.03 0.26 0.05 0.00 -0.09 -0.01 Opening Cash & Equivalents 0.59 0.98 1.59 0.36 0.33 0.07 0.02 0.02 0.14 0.15 Closing Cash & Equivalent 0.36 0.59 0.98 1.59 0.36 0.33 0.07 0.02 0.05 0.14

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.) 33.97 31.20 58.24 61.83 65.47 65.70 71.20 72.79 0.36 0.74 ROA 2.27% 3.49% 2.99% 0.69% 2.80% -4.51% -1.27% -23.14% -2.31% -12.24% ROE 4.78% 6.94% 5.63% 1.24% 4.88% -7.96% -2.25% -46.72% -68.26% -116.82% ROCE 8.10% 8.87% 4.91% 6.10% 3.28% -5.58% -11.04% -37.70% 8.95% -9.31% Fixed Asset Turnover 0.29 0.25 0.19 0.16 0.14 0.11 0.07 0.06 0.43 0.47 Receivable days 149.84 129.28 148.84 134.05 101.12 117.22 92.81 121.07 60.71 68.01 Inventory Days 89.63 93.12 98.24 93.02 69.08 58.29 105.44 472.23 301.98 214.60 Payable days 83.97 80.61 56.81 84.53 87.68 15.05 51.49 69.77 158.56 139.09 Cash Conversion Cycle 155.49 141.79 190.28 142.53 82.53 160.46 146.76 523.52 204.13 143.51 Total Debt/Equity 0.73 0.76 0.53 0.51 0.33 0.36 0.30 0.15 28.14 12.53 Interest Cover 1.85 2.66 1.65 1.89 1.01 -1.89 -17.38 -8.69 0.70 -0.70

Top Investors:

daga sandeep ramdas

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