Nifty
:
24479.05
Sensex
:
80429.04
-30.20 (-0.12%)
-73.04 (-0.09%)
Nifty
Sensex
:
:
24479.05
80429.04
-30.20 (-0.12%)
-73.04 (-0.09%)

Universus Photo Imagings Ltd.

Miscellaneous

Rating :
46/99

BSE: 542933 | NSE: UNIVPHOTO

NSE BSE
385.95
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  387.05
  •  390.00
  •  380.00
  •  386.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1449
  •  5.60
  •  483.70
  •  310.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 405.02
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 403.63
  • 2.70%
  • 0.47

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.55%
  • 1.11%
  • 21.50%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.84%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -2.73

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -5.49

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 436.55
  • 34.90

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 1.09

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 0.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 11.75

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
9.59
8.17
17.38%
7.33
9.88
-25.81%
7.86
12.28
-35.99%
7.67
12.89
-40.50%
Expenses
8.98
6.86
30.90%
6.97
8.80
-20.80%
7.34
15.97
-54.04%
6.55
13.32
-50.83%
EBITDA
0.61
1.31
-53.44%
0.36
1.08
-66.67%
0.52
-3.69
-
1.12
-0.43
-
EBIDTM
6.36%
16.03%
4.91%
10.93%
6.62%
-30.05%
14.60%
-3.34%
Other Income
5.76
7.68
-25.00%
15.86
23.83
-33.45%
6.13
7.00
-12.43%
10.14
3.46
193.06%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.04
0.07
-42.86%
0.07
0.07
0.00%
0.06
0.07
-14.29%
0.07
0.06
16.67%
PBT
6.33
8.92
-29.04%
16.15
24.84
-34.98%
6.59
3.24
103.40%
11.19
2.97
276.77%
Tax
0.95
2.15
-55.81%
4.02
2.65
51.70%
1.65
2.04
-19.12%
2.76
-1.88
-
PAT
5.38
6.77
-20.53%
12.13
22.19
-45.34%
4.94
1.20
311.67%
8.43
4.85
73.81%
PATM
56.10%
82.86%
165.48%
224.60%
62.85%
9.77%
109.91%
37.63%
EPS
-39.71
-31.86
-
-63.44
-25.61
-
-44.04
-12.12
-
-32.14
28.99
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
32.45
43.22
56.16
46.96
62.41
0.00
Net Sales Growth
-24.92%
-23.04%
19.59%
-24.76%
0
 
Cost Of Goods Sold
23.07
29.49
38.45
32.72
43.07
0.00
Gross Profit
9.38
13.73
17.71
14.24
19.34
0.00
GP Margin
28.91%
31.77%
31.53%
30.32%
30.99%
0
Total Expenditure
29.84
37.27
45.69
39.07
52.78
0.01
Power & Fuel Cost
-
0.53
0.50
0.65
0.72
0.00
% Of Sales
-
1.23%
0.89%
1.38%
1.15%
0
Employee Cost
-
2.09
2.72
2.46
2.99
0.00
% Of Sales
-
4.84%
4.84%
5.24%
4.79%
0
Manufacturing Exp.
-
2.01
1.77
1.53
3.40
0.00
% Of Sales
-
4.65%
3.15%
3.26%
5.45%
0
General & Admin Exp.
-
1.42
1.03
0.66
0.71
0.01
% Of Sales
-
3.29%
1.83%
1.41%
1.14%
0
Selling & Distn. Exp.
-
0.49
0.67
0.64
0.30
0.00
% Of Sales
-
1.13%
1.19%
1.36%
0.48%
0
Miscellaneous Exp.
-
1.24
0.54
0.41
1.59
0.00
% Of Sales
-
2.87%
0.96%
0.87%
2.55%
0
EBITDA
2.61
5.95
10.47
7.89
9.63
-0.01
EBITDA Margin
8.04%
13.77%
18.64%
16.80%
15.43%
0
Other Income
37.89
34.29
472.46
11.44
11.21
0.00
Interest
0.00
0.00
0.00
0.00
0.01
0.00
Depreciation
0.24
0.27
0.43
0.54
0.70
0.00
PBT
40.26
39.97
482.50
18.78
20.13
-0.01
Tax
9.38
4.96
82.48
4.52
4.40
0.00
Tax Rate
23.30%
12.41%
17.09%
24.07%
21.86%
0.00%
PAT
30.88
-44.47
514.35
34.25
15.73
-0.01
PAT before Minority Interest
30.88
-44.47
514.35
34.25
15.73
-0.01
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
95.16%
-102.89%
915.87%
72.93%
25.20%
0
PAT Growth
-11.80%
-
1,401.75%
117.74%
-
 
EPS
28.33
-40.80
471.88
31.42
14.43
-0.01

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
1,047.98
1,072.71
1,106.98
1,211.65
-0.01
Share Capital
10.95
10.95
10.95
10.95
0.05
Total Reserves
1,037.03
1,061.76
1,096.03
1,200.70
-0.06
Non-Current Liabilities
7.74
8.94
10.46
9.04
0.00
Secured Loans
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.40
0.64
0.62
0.85
0.00
Current Liabilities
2.33
8.25
2.29
3.63
0.02
Trade Payables
0.86
1.27
1.32
1.90
0.01
Other Current Liabilities
0.85
0.84
0.69
1.16
0.00
Short Term Borrowings
0.00
0.00
0.00
0.00
0.01
Short Term Provisions
0.61
6.14
0.28
0.58
0.00
Total Liabilities
1,058.05
1,089.90
1,119.73
1,224.32
0.01
Net Block
4.42
4.67
9.36
9.76
0.00
Gross Block
11.93
11.91
16.99
16.85
0.00
Accumulated Depreciation
7.50
7.23
7.63
7.09
0.00
Non Current Assets
467.25
516.33
955.31
1,074.69
0.00
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
Non Current Investment
462.58
511.35
945.65
1,064.67
0.00
Long Term Loans & Adv.
0.25
0.30
0.30
0.26
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
Current Assets
590.80
573.56
164.42
149.63
0.01
Current Investments
388.40
375.03
154.47
108.81
0.00
Inventories
12.14
14.46
5.74
7.72
0.00
Sundry Debtors
1.52
2.61
1.53
2.52
0.00
Cash & Bank
0.13
0.29
0.46
27.16
0.00
Other Current Assets
188.61
174.61
0.08
0.05
0.00
Short Term Loans & Adv.
3.18
6.56
2.14
3.37
0.00
Net Current Assets
588.47
565.32
162.13
145.99
-0.01
Total Assets
1,058.05
1,089.89
1,119.73
1,224.32
0.01

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
-42.70
-59.56
55.69
1,184.57
0.00
PBT
-39.51
596.83
38.77
48.30
-0.01
Adjustment
11.92
-564.79
16.28
1,146.63
0.00
Changes in Working Capital
-4.63
-14.41
2.82
-6.33
0.01
Cash after chg. in Working capital
-32.21
17.63
57.87
1,188.60
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.49
-77.18
-2.18
-4.03
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
53.49
59.38
-82.39
-1,168.30
0.00
Net Fixed Assets
-0.02
5.08
-0.14
-16.85
Net Investments
-13.37
-220.56
-45.66
-109.10
Others
66.88
274.86
-36.59
-1,042.35
Cash from Financing Activity
-10.95
0.00
0.00
10.88
0.00
Net Cash Inflow / Outflow
-0.16
-0.18
-26.70
27.16
0.00
Opening Cash & Equivalents
0.29
0.46
27.16
0.00
0.01
Closing Cash & Equivalent
0.13
0.29
0.46
27.16
0.00

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
957.36
979.95
1011.26
1106.87
-2.94
ROA
-4.14%
46.56%
2.92%
2.57%
-147.27%
ROE
-4.19%
47.19%
2.95%
2.60%
0.00%
ROCE
-3.73%
54.76%
3.34%
3.32%
0.00%
Fixed Asset Turnover
3.63
3.89
2.77
3.70
0.00
Receivable days
17.47
13.46
15.73
14.72
0.00
Inventory Days
112.33
65.64
52.30
45.14
0.00
Payable days
13.19
12.29
17.95
8.07
0.00
Cash Conversion Cycle
116.61
66.82
50.09
51.80
0.00
Total Debt/Equity
0.00
0.00
0.00
0.00
-0.68
Interest Cover
0.00
0.00
0.00
2797.00
-8.00

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • Universus Photo Imag - Quarterly Results
    28th May 2024, 20:16 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.