Nifty
:
24213.30
Sensex
:
79476.63
217.95 (0.91%)
694.39 (0.88%)
Nifty
Sensex
:
:
24213.30
79476.63
217.95 (0.91%)
694.39 (0.88%)

Universus Photo Imagings Ltd.

Miscellaneous

Rating :
N/A

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
  •  483.90
  •  310.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 396.27
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 394.88
  • N/A
  • 0.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.55%
  • 1.12%
  • 21.50%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.83%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -12.26
  • -16.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -23.04
  • -24.32

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 14.45
  • -57.42

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 1.03

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 0.49

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 11.10

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
9.22
7.67
20.21%
9.59
8.17
17.38%
7.33
9.88
-25.81%
7.86
12.28
-35.99%
Expenses
8.68
6.55
32.52%
8.98
6.86
30.90%
6.97
8.80
-20.80%
7.34
15.97
-54.04%
EBITDA
0.54
1.12
-51.79%
0.61
1.31
-53.44%
0.36
1.08
-66.67%
0.52
-3.69
-
EBIDTM
5.86%
14.60%
6.36%
16.03%
4.91%
10.93%
6.62%
-30.05%
Other Income
7.15
10.14
-29.49%
5.76
7.68
-25.00%
15.86
23.83
-33.45%
6.13
7.00
-12.43%
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%
0.04
0.07
-42.86%
0.07
0.07
0.00%
0.06
0.07
-14.29%
PBT
7.65
11.19
-31.64%
6.33
8.92
-29.04%
16.15
24.84
-34.98%
6.59
3.24
103.40%
Tax
1.87
2.76
-32.25%
0.95
2.15
-55.81%
4.02
2.65
51.70%
1.65
2.04
-19.12%
PAT
5.78
8.43
-31.44%
5.38
6.77
-20.53%
12.13
22.19
-45.34%
4.94
1.20
311.67%
PATM
62.69%
109.91%
56.10%
82.86%
165.48%
224.60%
62.85%
9.77%
EPS
-10.93
-32.14
-
-39.71
-31.86
-
-63.44
-25.61
-
-44.04
-12.12
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
34.00
32.45
43.22
56.16
46.96
62.41
0.00
Net Sales Growth
-10.53%
-24.92%
-23.04%
19.59%
-24.76%
0
 
Cost Of Goods Sold
25.11
23.08
29.49
38.45
32.72
43.07
0.00
Gross Profit
8.89
9.37
13.73
17.71
14.24
19.34
0.00
GP Margin
26.15%
28.88%
31.77%
31.53%
30.32%
30.99%
0
Total Expenditure
31.97
29.85
37.27
45.69
39.07
52.78
0.01
Power & Fuel Cost
-
0.50
0.53
0.50
0.65
0.72
0.00
% Of Sales
-
1.54%
1.23%
0.89%
1.38%
1.15%
0
Employee Cost
-
2.30
2.09
2.72
2.46
2.99
0.00
% Of Sales
-
7.09%
4.84%
4.84%
5.24%
4.79%
0
Manufacturing Exp.
-
1.20
2.01
1.77
1.53
3.40
0.00
% Of Sales
-
3.70%
4.65%
3.15%
3.26%
5.45%
0
General & Admin Exp.
-
1.71
1.42
1.03
0.66
0.71
0.01
% Of Sales
-
5.27%
3.29%
1.83%
1.41%
1.14%
0
Selling & Distn. Exp.
-
0.40
0.49
0.67
0.64
0.30
0.00
% Of Sales
-
1.23%
1.13%
1.19%
1.36%
0.48%
0
Miscellaneous Exp.
-
0.66
1.24
0.54
0.41
1.59
0.00
% Of Sales
-
2.03%
2.87%
0.96%
0.87%
2.55%
0
EBITDA
2.03
2.60
5.95
10.47
7.89
9.63
-0.01
EBITDA Margin
5.97%
8.01%
13.77%
18.64%
16.80%
15.43%
0
Other Income
34.90
37.89
34.29
472.46
11.44
11.21
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.01
0.00
Depreciation
0.21
0.22
0.27
0.43
0.54
0.70
0.00
PBT
36.72
40.27
39.97
482.50
18.78
20.13
-0.01
Tax
8.49
9.38
4.96
82.48
4.52
4.40
0.00
Tax Rate
23.12%
23.29%
12.41%
17.09%
24.07%
21.86%
0.00%
PAT
28.23
-196.35
-44.47
514.35
34.25
15.73
-0.01
PAT before Minority Interest
28.23
-196.35
-44.47
514.35
34.25
15.73
-0.01
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
83.03%
-605.08%
-102.89%
915.87%
72.93%
25.20%
0
PAT Growth
-26.85%
-
-
1,401.75%
117.74%
-
 
EPS
25.90
-180.14
-40.80
471.88
31.42
14.43
-0.01

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
863.59
1,047.98
1,072.71
1,106.98
1,211.65
-0.01
Share Capital
10.95
10.95
10.95
10.95
10.95
0.05
Total Reserves
852.64
1,037.03
1,061.76
1,096.03
1,200.70
-0.06
Non-Current Liabilities
14.41
7.74
8.94
10.46
9.04
0.00
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.40
0.64
0.62
0.85
0.00
Current Liabilities
1.67
2.33
8.25
2.29
3.63
0.02
Trade Payables
0.45
0.86
1.27
1.32
1.90
0.01
Other Current Liabilities
1.20
0.85
0.84
0.69
1.16
0.00
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.01
Short Term Provisions
0.02
0.61
6.14
0.28
0.58
0.00
Total Liabilities
879.67
1,058.05
1,089.90
1,119.73
1,224.32
0.01
Net Block
4.21
4.42
4.67
9.36
9.76
0.00
Gross Block
11.93
11.93
11.91
16.99
16.85
0.00
Accumulated Depreciation
7.72
7.50
7.23
7.63
7.09
0.00
Non Current Assets
251.72
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
0.00
Non Current Investment
247.26
462.58
511.35
945.65
1,064.67
0.00
Long Term Loans & Adv.
0.25
0.25
0.30
0.30
0.26
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
627.95
590.80
573.56
164.42
149.63
0.01
Current Investments
427.92
388.40
375.03
154.47
108.81
0.00
Inventories
6.74
12.14
14.46
5.74
7.72
0.00
Sundry Debtors
2.11
1.52
2.61
1.53
2.52
0.00
Cash & Bank
1.39
0.13
0.29
0.46
27.16
0.00
Other Current Assets
189.79
185.43
174.61
0.08
3.42
0.00
Short Term Loans & Adv.
3.04
3.18
6.56
2.14
3.37
0.00
Net Current Assets
626.28
588.47
565.32
162.13
145.99
-0.01
Total Assets
879.67
1,058.05
1,089.89
1,119.73
1,224.32
0.01

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
3.91
-8.32
-59.56
55.69
1,184.57
0.00
PBT
-186.97
-39.51
596.83
38.77
48.30
-0.01
Adjustment
189.68
46.30
-564.79
16.28
1,146.63
0.00
Changes in Working Capital
3.06
-4.63
-14.41
2.82
-6.33
0.01
Cash after chg. in Working capital
5.77
2.16
17.63
57.87
1,188.60
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.86
-10.49
-77.18
-2.18
-4.03
0.00
Other Direct Exp. Paid
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
Cash From Investing Activity
-2.65
19.11
59.38
-82.39
-1,168.30
0.00
Net Fixed Assets
0.00
-0.02
5.08
-0.14
-16.85
Net Investments
-39.52
-13.37
-220.56
-45.66
-109.10
Others
36.87
32.50
274.86
-36.59
-1,042.35
Cash from Financing Activity
0.00
-10.95
0.00
0.00
10.88
0.00
Net Cash Inflow / Outflow
1.26
-0.16
-0.18
-26.70
27.16
0.00
Opening Cash & Equivalents
0.13
0.29
0.46
27.16
0.00
0.01
Closing Cash & Equivalent
1.39
0.13
0.29
0.46
27.16
0.00

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
788.91
957.36
979.95
1011.26
1106.87
-2.94
ROA
-20.27%
-4.14%
46.56%
2.92%
2.57%
-147.27%
ROE
-20.54%
-4.19%
47.19%
2.95%
2.60%
0.00%
ROCE
-19.56%
-3.73%
54.76%
3.34%
3.32%
0.00%
Fixed Asset Turnover
2.72
3.63
3.89
2.77
3.70
0.00
Receivable days
20.45
17.47
13.46
15.73
14.72
0.00
Inventory Days
106.17
112.33
65.64
52.30
45.14
0.00
Payable days
10.42
13.19
12.29
17.95
8.07
0.00
Cash Conversion Cycle
116.21
116.61
66.82
50.09
51.80
0.00
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
-0.68
Interest Cover
0.00
0.00
0.00
0.00
2797.00
-8.00

Annual Reports:

FY 2024
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
    13th Aug 2024, 17:53 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.