Nifty

:

23024.65

Sensex

:

75838.36

-320.10 (-1.37%)
-1235.08 (-1.60%)

Login

Nifty
Sensex

:
:

23024.65
75838.36

-320.10 (-1.37%)
-1235.08 (-1.60%)

Universal Starch-Chem Allied Ltd.

Consumer Food

Rating :

N/A

BSE: 524408 | NSE: Not Listed

Watchlist

NSE BSE

150.30

22-Jan-2025

Open
High
Low
Previous Close

160.00
164.65
150.00
158.05

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

577
0.89
282.00
141.40

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

66.38
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

120.03
N/A
1.11

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

10.41
14.85
4.92

EBITDA CAGR (%)

10 Years
5 Years
3 Years

13.22
15.11
-4.68

PAT CAGR (%)

10 Years
5 Years
3 Years

-
60.32
-15.14

P:E (Median)

8 Years
5 Years
3 Years

6.16
6.45
7.19

P:BV (Average)

8 Years
5 Years
3 Years

1.03
1.03
1.18

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.08
5.50
5.62

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 90.93 119.88 -24.15% 133.27 135.95 -1.97% 145.05 138.95 4.39% 126.25 121.50 3.91%
Expenses 96.14 115.79 -16.97% 127.89 129.26 -1.06% 137.66 133.62 3.02% 124.31 116.99 6.26%
EBITDA -5.21 4.08 - 5.38 6.69 -19.58% 7.40 5.34 38.58% 1.94 4.51 -56.98%
EBIDTM -5.73% 3.41% 4.04% 4.92% 5.10% 3.84% 1.54% 3.71%
Other Income 0.39 0.56 -30.36% 0.34 0.30 13.33% 1.93 1.09 77.06% 0.30 0.39 -23.08%
Interest 2.36 2.19 7.76% 2.24 1.77 26.55% 2.10 1.84 14.13% 2.14 1.44 48.61%
Depreciation 1.53 1.43 6.99% 1.48 1.39 6.47% 1.47 1.32 11.36% 1.50 1.26 19.05%
PBT -8.71 1.03 - 2.00 3.84 -47.92% 5.76 3.27 76.15% -1.40 2.19 -
Tax -0.49 0.27 - 0.54 -0.45 - 1.27 0.86 47.67% -0.42 0.52 -
PAT -8.22 0.76 - 1.47 4.29 -65.73% 4.48 2.42 85.12% -0.98 1.68 -
PATM -9.04% 0.63% 1.10% 3.16% 3.09% 1.74% -0.78% 1.38%
EPS -19.56 1.80 - 3.49 10.22 -65.85% 10.68 5.75 85.74% -2.34 3.99 -

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 495.50 527.13 515.76 456.46 296.37 263.80 278.95 197.85 214.22 165.35 195.78 Net Sales Growth -4.02% 2.20% 12.99% 54.02% 12.35% -5.43% 40.99% -7.64% 29.56% -15.54% Cost Of Goods Sold 414.38 373.84 355.37 297.78 194.14 194.03 199.26 141.73 166.87 125.67 139.62 Gross Profit 81.12 153.29 160.39 158.68 102.22 69.77 79.69 56.12 47.36 39.68 56.16 GP Margin 16.37% 29.08% 31.10% 34.76% 34.49% 26.45% 28.57% 28.36% 22.11% 24.00% 28.69% Total Expenditure 486.00 507.02 498.43 430.90 278.47 253.85 267.50 190.35 214.91 163.20 189.97 Power & Fuel Cost - 62.50 70.41 58.85 35.55 26.75 34.43 23.83 22.16 16.47 24.88 % Of Sales - 11.86% 13.65% 12.89% 12.00% 10.14% 12.34% 12.04% 10.34% 9.96% 12.71% Employee Cost - 17.08 14.41 13.29 11.99 9.66 10.57 7.42 7.20 5.72 6.24 % Of Sales - 3.24% 2.79% 2.91% 4.05% 3.66% 3.79% 3.75% 3.36% 3.46% 3.19% Manufacturing Exp. - 18.66 19.47 22.08 13.55 9.47 6.60 4.82 6.00 3.60 4.10 % Of Sales - 3.54% 3.78% 4.84% 4.57% 3.59% 2.37% 2.44% 2.80% 2.18% 2.09% General & Admin Exp. - 18.00 18.45 18.60 12.46 8.61 11.15 8.80 8.68 8.34 11.22 % Of Sales - 3.41% 3.58% 4.07% 4.20% 3.26% 4.00% 4.45% 4.05% 5.04% 5.73% Selling & Distn. Exp. - 15.68 18.88 18.19 7.74 5.29 5.37 3.71 3.99 3.18 3.64 % Of Sales - 2.97% 3.66% 3.99% 2.61% 2.01% 1.93% 1.88% 1.86% 1.92% 1.86% Miscellaneous Exp. - 1.24 1.43 2.11 3.03 0.03 0.12 0.04 0.01 0.22 3.64 % Of Sales - 0.24% 0.28% 0.46% 1.02% 0.01% 0.04% 0.02% 0.00% 0.13% 0.14% EBITDA 9.51 20.11 17.33 25.56 17.90 9.95 11.45 7.50 -0.69 2.15 5.81 EBITDA Margin 1.92% 3.81% 3.36% 5.60% 6.04% 3.77% 4.10% 3.79% -0.32% 1.30% 2.97% Other Income 2.96 3.10 2.96 2.32 1.03 2.21 2.16 1.00 2.81 2.66 2.09 Interest 8.84 8.20 7.10 7.76 7.69 6.82 6.11 3.63 3.89 4.16 5.18 Depreciation 5.98 5.79 5.09 4.32 4.00 4.93 4.42 3.97 4.22 4.39 4.73 PBT -2.35 9.22 8.10 15.80 7.23 0.41 3.08 0.91 -5.97 -3.74 -2.02 Tax 0.90 2.24 2.20 4.36 0.87 -0.25 1.66 0.66 -1.76 -2.05 -0.92 Tax Rate -38.30% 24.30% 27.16% 27.59% 12.03% -60.98% 53.90% 72.53% 29.48% 54.81% 45.54% PAT -3.25 6.99 5.90 11.44 6.36 0.66 1.42 0.25 -4.22 -1.69 -1.09 PAT before Minority Interest -3.25 6.99 5.90 11.44 6.36 0.66 1.42 0.25 -4.22 -1.69 -1.09 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 -0.66% 1.33% 1.14% 2.51% 2.15% 0.25% 0.51% 0.13% -1.97% -1.02% -0.56% PAT Growth -135.52% 18.47% -48.43% 79.87% 863.64% -53.52% 468.00% - - - EPS -7.74 16.64 14.05 27.24 15.14 1.57 3.38 0.60 -10.05 -4.02 -2.60

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 66.57 58.25 52.29 40.94 38.00 36.46 13.50 13.07 8.47 10.17 Share Capital 4.20 4.20 4.20 4.20 4.20 4.20 4.20 4.20 4.20 4.20 Total Reserves 62.37 54.05 48.09 36.74 33.80 32.26 9.30 8.87 4.27 5.97 Non-Current Liabilities 41.02 44.92 51.88 54.91 37.05 39.93 33.20 19.60 25.02 29.20 Secured Loans 18.00 26.59 34.00 35.55 22.72 25.42 20.53 7.44 11.96 15.91 Unsecured Loans 11.85 7.37 7.10 8.99 3.62 3.50 7.29 7.37 8.73 6.91 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 116.38 101.18 82.87 79.50 81.91 72.17 57.63 72.89 60.35 50.57 Trade Payables 61.72 48.96 58.92 49.22 54.96 37.70 37.24 53.35 38.13 34.20 Other Current Liabilities 17.49 15.77 14.90 16.64 7.86 11.91 10.27 5.46 5.98 7.11 Short Term Borrowings 34.19 32.30 4.29 11.53 18.16 20.77 9.10 10.16 11.55 4.63 Short Term Provisions 2.99 4.15 4.76 2.10 0.94 1.79 1.02 3.93 4.70 4.63 Total Liabilities 223.97 204.35 187.04 175.35 156.96 148.56 104.33 105.56 93.84 89.94 Net Block 102.90 101.33 96.96 85.60 84.43 88.40 50.01 52.55 43.99 43.98 Gross Block 189.23 181.88 172.43 157.01 152.26 151.29 108.74 107.51 94.86 90.81 Accumulated Depreciation 86.34 80.55 75.47 71.41 67.83 62.89 58.73 54.96 50.87 46.83 Non Current Assets 113.81 110.22 106.22 92.18 86.94 90.76 53.02 55.49 45.47 48.17 Capital Work in Progress 6.90 5.41 6.28 3.39 0.54 0.51 0.64 0.29 0.00 2.68 Non Current Investment 0.36 0.34 0.33 0.40 0.15 0.15 0.16 0.44 0.13 0.13 Long Term Loans & Adv. 2.91 2.14 1.26 1.29 1.27 1.26 1.49 1.18 1.35 1.39 Other Non Current Assets 0.51 0.76 1.14 1.25 0.54 0.43 0.72 1.02 0.00 0.00 Current Assets 110.16 94.12 80.82 83.16 70.02 57.81 51.30 50.08 48.38 41.77 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 37.71 31.99 21.86 32.16 28.69 20.33 15.19 16.74 19.24 10.91 Sundry Debtors 53.17 45.84 45.71 35.07 30.47 26.01 25.23 20.85 19.70 18.43 Cash & Bank 7.06 7.56 3.59 5.88 3.33 4.72 2.46 2.42 3.11 5.77 Other Current Assets 12.22 0.34 0.47 0.51 7.53 6.75 8.42 10.06 6.33 6.65 Short Term Loans & Adv. 11.63 8.39 9.19 9.54 7.01 6.22 8.07 9.77 6.03 6.63 Net Current Assets -6.22 -7.06 -2.05 3.67 -11.89 -14.37 -6.32 -22.82 -11.98 -8.81 Total Assets 223.97 204.34 187.04 175.34 156.96 148.57 104.32 105.57 93.85 89.94

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 19.01 -0.87 34.42 10.70 10.58 11.17 -7.55 13.44 -4.08 16.55 PBT 9.22 8.10 15.80 7.23 0.41 3.08 0.91 -5.97 -3.74 -2.02 Adjustment 13.72 12.03 12.00 11.06 11.48 10.14 7.45 7.11 8.25 9.85 Changes in Working Capital -3.41 -19.05 8.53 -6.79 -0.81 -1.73 -15.90 12.30 -4.84 13.60 Cash after chg. in Working capital 19.54 1.08 36.33 11.50 11.08 11.49 -7.55 13.44 -0.34 21.43 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -4.16 -5.18 Tax Paid -0.52 -1.95 -1.91 -0.80 -0.50 -0.32 0.00 0.00 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 0.42 0.30 Cash From Investing Activity -9.11 -8.95 -18.29 -9.01 -0.85 -18.49 -1.03 -2.09 -1.73 -4.78 Net Fixed Assets -8.84 -8.58 -18.31 -7.60 -1.00 -42.42 -1.58 -12.94 -1.37 -4.71 Net Investments -0.02 -0.01 0.07 -0.25 0.00 0.01 0.28 -0.31 0.00 0.00 Others -0.25 -0.36 -0.05 -1.16 0.15 23.92 0.27 11.16 -0.36 -0.07 Cash from Financing Activity -10.40 13.79 -18.42 0.86 -11.12 9.58 8.33 -11.15 3.14 -8.88 Net Cash Inflow / Outflow -0.50 3.97 -2.29 2.55 -1.38 2.26 -0.25 0.20 -2.67 2.88 Opening Cash & Equivalents 7.56 3.59 5.88 3.33 4.72 2.46 3.31 3.11 5.77 2.89 Closing Cash & Equivalent 7.06 7.56 3.59 5.88 3.33 4.72 3.06 3.31 3.11 5.77

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.) 158.50 138.68 124.49 97.46 90.47 86.80 32.14 31.12 20.17 24.21 ROA 3.26% 3.02% 6.31% 3.83% 0.43% 1.12% 0.24% -4.23% -1.84% -1.18% ROE 11.19% 10.68% 24.54% 16.12% 1.78% 5.67% 1.87% -39.15% -18.19% -9.75% ROCE 12.92% 13.04% 22.77% 15.73% 8.12% 12.25% 9.13% -4.81% 0.97% 6.73% Fixed Asset Turnover 2.84 2.91 2.77 1.92 1.74 2.15 1.86 2.22 1.87 2.29 Receivable days 34.28 32.39 32.30 40.36 39.08 33.53 41.92 32.91 40.09 30.13 Inventory Days 24.13 19.05 21.60 37.47 33.91 23.24 29.05 29.20 31.68 28.22 Payable days 54.03 55.40 66.28 97.94 87.15 49.86 89.94 79.12 80.24 61.00 Cash Conversion Cycle 4.38 -3.95 -12.38 -20.11 -14.17 6.91 -18.96 -17.02 -8.47 -2.66 Total Debt/Equity 1.09 1.25 0.96 1.55 1.24 1.55 3.23 2.23 4.26 3.09 Interest Cover 2.13 2.14 3.03 1.94 1.06 1.50 1.25 -0.54 0.10 0.61

Top Investors:

om chamunda maa trading pvt ltd

shivangan food & pharma products p

investor education and protection fund authority ministry of corporate affairs

ranjitsingh shivaji vaghela

chainsing navalsing rajput

harshvardhansingh s vaghela

lincoln p coelho

Annual Reports:

News Update:

Univer Starch-Chem - Quarterly Results
9th Nov 2024, 16:22 PM

Read More

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