Nifty
:
23907.25
Sensex
:
79117.11
557.35 (2.39%)
1961.32 (2.54%)
Nifty
Sensex
:
:
23907.25
79117.11
557.35 (2.39%)
1961.32 (2.54%)

UNO Minda Ltd.

Auto Ancillary

Rating :
N/A

BSE: 532539 | NSE: UNOMINDA

NSE BSE
1163.90
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1163.80
  •  1180.95
  •  1147.50
  •  1160.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  650398
  •  7545.71
  •  1255.00
  •  604.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 61,257.54
  • 66.35
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 62,992.21
  • 0.19%
  • 11.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.75%
  • 0.21%
  • 5.16%
  • FII
  • DII
  • Others
  • 9.7%
  • 15.05%
  • 1.13%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.18
  • 17.66
  • 19.06

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.48
  • 18.73
  • 12.36

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.89
  • 43.99
  • 35.25

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 48.24
  • 57.21
  • 56.56

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.08
  • 7.65
  • 8.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.88
  • 25.80
  • 29.19

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
4,244.79
3,621.30
17.22%
3,817.51
3,092.66
23.44%
3,794.02
2,888.97
31.33%
3,522.91
2,915.49
20.83%
Expenses
3,762.42
3,219.75
16.85%
3,409.80
2,762.60
23.43%
3,319.98
2,569.69
29.20%
3,143.30
2,577.09
21.97%
EBITDA
482.37
401.55
20.13%
407.71
330.06
23.53%
474.04
319.28
48.47%
379.61
338.40
12.18%
EBIDTM
11.36%
11.09%
10.68%
10.67%
12.49%
11.05%
10.78%
11.61%
Other Income
2.16
8.93
-75.81%
11.04
7.81
41.36%
9.11
19.16
-52.45%
7.91
3.97
99.24%
Interest
46.03
27.21
69.17%
36.25
25.18
43.96%
31.99
20.97
52.55%
28.64
12.58
127.66%
Depreciation
150.86
125.40
20.30%
141.73
119.01
19.09%
149.25
108.28
37.84%
132.56
114.95
15.32%
PBT
296.18
257.87
14.86%
240.77
193.68
24.31%
328.53
209.19
57.05%
226.32
214.84
5.34%
Tax
78.45
73.34
6.97%
66.67
43.86
52.01%
85.01
39.51
115.16%
64.91
65.93
-1.55%
PAT
217.73
184.53
17.99%
174.10
149.82
16.21%
243.52
169.68
43.52%
161.41
148.91
8.39%
PATM
5.13%
5.10%
4.56%
4.84%
6.42%
5.87%
4.58%
5.11%
EPS
4.27
3.93
8.65%
3.47
3.01
15.28%
5.04
3.19
57.99%
3.38
2.83
19.43%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
15,379.23
14,030.89
11,236.49
8,313.00
6,373.74
6,222.03
5,908.09
4,470.56
3,386.26
2,527.34
2,232.08
Net Sales Growth
22.85%
24.87%
35.17%
30.43%
2.44%
5.31%
32.16%
32.02%
33.99%
13.23%
 
Cost Of Goods Sold
9,914.23
9,063.76
7,224.46
5,272.00
3,919.29
3,810.28
3,622.48
2,763.18
2,116.40
1,609.78
1,483.22
Gross Profit
5,465.00
4,967.13
4,012.03
3,041.00
2,454.45
2,411.75
2,285.61
1,707.38
1,269.86
917.56
748.87
GP Margin
35.53%
35.40%
35.71%
36.58%
38.51%
38.76%
38.69%
38.19%
37.50%
36.31%
33.55%
Total Expenditure
13,635.50
12,445.63
9,994.51
7,427.61
5,648.75
5,550.23
5,182.91
3,936.73
3,012.27
2,289.51
2,080.73
Power & Fuel Cost
-
381.01
331.86
208.97
149.85
148.49
149.09
111.45
87.88
54.61
48.11
% Of Sales
-
2.72%
2.95%
2.51%
2.35%
2.39%
2.52%
2.49%
2.60%
2.16%
2.16%
Employee Cost
-
1,778.73
1,460.48
1,206.51
981.69
943.83
791.29
586.80
451.45
326.34
287.85
% Of Sales
-
12.68%
13.00%
14.51%
15.40%
15.17%
13.39%
13.13%
13.33%
12.91%
12.90%
Manufacturing Exp.
-
537.96
460.27
343.15
254.29
257.73
264.12
210.61
159.01
120.21
106.13
% Of Sales
-
3.83%
4.10%
4.13%
3.99%
4.14%
4.47%
4.71%
4.70%
4.76%
4.75%
General & Admin Exp.
-
300.25
221.27
165.18
114.01
148.77
151.51
110.80
82.66
69.88
55.63
% Of Sales
-
2.14%
1.97%
1.99%
1.79%
2.39%
2.56%
2.48%
2.44%
2.76%
2.49%
Selling & Distn. Exp.
-
276.65
212.65
157.39
145.74
125.69
120.00
99.32
70.87
68.72
76.72
% Of Sales
-
1.97%
1.89%
1.89%
2.29%
2.02%
2.03%
2.22%
2.09%
2.72%
3.44%
Miscellaneous Exp.
-
107.27
83.52
74.41
83.88
115.44
84.42
54.57
44.00
39.97
76.72
% Of Sales
-
0.76%
0.74%
0.90%
1.32%
1.86%
1.43%
1.22%
1.30%
1.58%
1.03%
EBITDA
1,743.73
1,585.26
1,241.98
885.39
724.99
671.80
725.18
533.83
373.99
237.83
151.35
EBITDA Margin
11.34%
11.30%
11.05%
10.65%
11.37%
10.80%
12.27%
11.94%
11.04%
9.41%
6.78%
Other Income
30.22
33.76
48.89
62.94
47.03
40.49
27.03
33.35
13.82
13.97
19.98
Interest
142.91
113.02
69.52
62.32
73.65
94.17
63.15
35.09
39.75
25.68
25.01
Depreciation
574.40
526.22
429.93
391.75
375.30
340.07
234.38
164.85
136.17
92.62
83.49
PBT
1,091.80
979.78
791.42
494.26
323.07
278.05
454.68
367.24
211.89
133.50
62.83
Tax
295.04
267.12
191.12
146.78
100.53
68.62
134.07
97.69
46.47
27.74
19.38
Tax Rate
27.02%
26.54%
24.15%
29.70%
30.95%
28.17%
29.49%
24.09%
21.93%
20.00%
24.60%
PAT
796.76
880.31
653.55
355.80
182.46
142.21
266.75
287.11
145.44
99.47
59.66
PAT before Minority Interest
739.72
924.71
700.23
412.64
224.27
174.97
320.61
307.78
165.42
110.96
59.41
Minority Interest
-57.04
-44.40
-46.68
-56.84
-41.81
-32.76
-53.86
-20.67
-19.98
-11.49
0.25
PAT Margin
5.18%
6.27%
5.82%
4.28%
2.86%
2.29%
4.51%
6.42%
4.30%
3.94%
2.67%
PAT Growth
22.03%
34.70%
83.68%
95.00%
28.30%
-46.69%
-7.09%
97.41%
46.21%
66.73%
 
EPS
13.88
15.33
11.38
6.20
3.18
2.48
4.65
5.00
2.53
1.73
1.04

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
4,942.77
4,155.86
3,438.45
2,256.57
1,861.08
1,704.16
1,391.69
1,059.45
471.71
365.28
Share Capital
114.82
114.60
57.12
54.39
52.44
52.44
17.41
15.87
19.37
19.37
Total Reserves
4,798.72
4,025.55
3,353.72
2,199.93
1,807.44
1,651.72
1,370.67
741.26
452.34
345.91
Non-Current Liabilities
918.78
880.66
690.91
884.24
1,119.80
782.18
461.25
260.09
247.97
170.70
Secured Loans
650.74
520.69
315.84
510.66
759.26
544.71
195.41
118.75
106.92
83.65
Unsecured Loans
45.53
59.90
58.88
28.46
21.06
61.63
44.63
58.53
62.09
13.55
Long Term Provisions
108.21
91.79
85.10
135.07
124.77
99.64
188.36
58.95
77.05
70.71
Current Liabilities
3,673.13
2,952.24
2,342.24
2,530.17
2,317.13
1,477.58
1,367.13
931.45
740.45
513.49
Trade Payables
1,992.01
1,700.52
1,411.68
1,289.79
1,118.50
797.82
798.41
486.37
321.45
267.00
Other Current Liabilities
960.96
763.98
573.84
887.56
927.52
309.05
247.25
167.99
169.45
89.27
Short Term Borrowings
570.17
386.97
264.66
313.78
237.95
349.15
302.81
261.20
184.06
111.56
Short Term Provisions
149.99
100.77
92.06
39.04
33.16
21.56
18.66
15.89
65.49
45.66
Total Liabilities
9,856.89
8,267.13
6,797.90
5,977.43
5,580.85
4,230.63
3,431.08
2,368.00
1,569.74
1,070.80
Net Block
3,930.59
3,304.38
2,804.68
2,796.77
2,674.23
1,861.16
1,350.50
884.87
572.74
411.24
Gross Block
6,397.59
5,294.34
4,349.06
4,007.45
3,540.58
2,384.20
1,652.74
1,021.21
1,436.69
1,151.26
Accumulated Depreciation
2,467.00
1,989.96
1,544.38
1,210.68
866.35
523.04
302.24
136.34
863.95
740.02
Non Current Assets
5,346.82
4,699.23
3,841.96
3,556.08
3,534.91
2,497.89
1,903.99
1,166.32
823.06
521.68
Capital Work in Progress
215.74
292.73
346.52
134.30
360.04
150.13
210.79
116.95
130.11
9.32
Non Current Investment
936.77
862.83
594.62
528.61
373.37
355.58
155.23
111.12
43.62
26.33
Long Term Loans & Adv.
249.03
209.13
93.75
91.14
117.27
121.53
177.07
48.93
68.58
69.39
Other Non Current Assets
14.69
18.43
2.39
5.26
10.00
9.49
10.40
4.45
8.01
5.39
Current Assets
4,504.51
3,565.82
2,955.94
2,421.35
2,045.94
1,732.74
1,527.09
1,201.68
746.68
549.11
Current Investments
14.61
6.39
12.09
1.56
24.95
0.00
0.00
0.00
0.00
2.03
Inventories
1,637.90
1,331.43
1,046.44
750.56
609.52
560.97
417.52
237.56
183.84
140.59
Sundry Debtors
2,065.40
1,723.31
1,376.65
1,198.82
863.24
899.22
789.73
499.55
363.91
289.46
Cash & Bank
254.44
173.23
234.20
238.18
340.91
110.06
159.47
374.16
56.66
28.02
Other Current Assets
532.16
90.20
61.09
46.75
207.32
162.49
160.37
90.41
142.27
89.01
Short Term Loans & Adv.
319.47
241.26
225.47
185.48
154.34
134.42
140.15
77.26
128.35
80.59
Net Current Assets
831.38
613.58
613.70
-108.82
-271.19
255.16
159.96
270.23
6.23
35.62
Total Assets
9,851.33
8,265.05
6,797.90
5,977.43
5,580.85
4,230.63
3,431.08
2,368.00
1,569.74
1,070.79

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
979.34
802.64
382.88
342.71
1,048.55
413.97
362.07
334.62
146.25
135.40
PBT
1,191.83
891.35
559.42
324.80
243.59
454.68
405.47
211.89
138.71
78.79
Adjustment
482.83
406.46
353.40
440.58
475.40
298.11
144.26
169.80
115.06
83.86
Changes in Working Capital
-420.09
-284.24
-392.96
-335.67
446.38
-223.41
-103.08
8.92
-82.19
-10.41
Cash after chg. in Working capital
1,254.57
1,013.57
519.86
429.71
1,165.37
529.38
446.65
390.61
171.58
152.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-275.23
-210.93
-136.98
-87.00
-116.82
-115.41
-84.58
-55.99
-25.33
-16.84
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
-953.41
-1,190.14
-698.65
-360.97
-835.22
-825.47
-640.50
-270.81
-256.93
-39.13
Net Fixed Assets
-675.08
-762.57
-224.37
-225.07
-699.09
-579.42
-94.04
331.95
-24.84
-43.56
Net Investments
17.99
-74.68
-72.17
-88.63
-287.33
-151.57
-247.65
-162.10
-112.45
11.30
Others
-296.32
-352.89
-402.11
-47.27
151.20
-94.48
-298.81
-440.66
-119.64
-6.87
Cash from Financing Activity
90.49
301.01
311.00
-40.24
-95.90
368.48
46.16
252.84
123.38
-98.39
Net Cash Inflow / Outflow
116.42
-86.49
-4.77
-58.50
117.43
-43.02
-232.27
316.65
12.70
-2.12
Opening Cash & Equivalents
121.36
202.27
205.61
263.67
120.88
125.56
357.76
37.60
21.08
23.20
Closing Cash & Equivalent
240.63
121.36
202.27
205.61
263.67
92.77
125.56
357.76
33.78
21.08

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
85.59
72.25
59.71
41.45
70.58
64.67
52.89
31.65
19.57
15.13
ROA
10.20%
9.30%
6.46%
3.88%
3.57%
8.37%
10.61%
8.40%
8.40%
5.64%
ROE
20.43%
18.55%
14.57%
10.90%
9.82%
20.74%
28.69%
27.00%
26.74%
17.72%
ROCE
21.89%
19.88%
16.44%
12.52%
11.56%
21.63%
24.70%
20.72%
22.49%
17.09%
Fixed Asset Turnover
2.40
2.34
2.00
1.69
2.10
2.93
3.40
2.98
2.10
2.13
Receivable days
49.18
50.20
56.37
59.04
51.70
52.17
51.73
42.99
43.94
42.31
Inventory Days
38.54
38.51
39.33
38.94
34.33
30.23
26.29
20.98
21.82
20.39
Payable days
74.06
77.70
92.77
112.14
62.00
55.92
59.20
48.67
46.83
44.91
Cash Conversion Cycle
13.67
11.01
2.93
-14.15
24.03
26.48
18.82
15.31
18.93
17.78
Total Debt/Equity
0.32
0.30
0.24
0.47
0.64
0.63
0.44
0.67
0.83
0.64
Interest Cover
11.55
13.82
9.98
5.41
3.59
8.20
12.56
6.33
6.40
4.15

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Uno Minda gets nod to make additional investment in Uno Minda Auto Spare Parts and Component Trading
    12th Nov 2024, 16:50 PM

    The Board of Directors of the company in its meeting held on November 12, 2024, has approved the same

    Read More
  • Uno Minda acquires 49% stake in Minda Nabtesco Automotive
    27th Sep 2024, 09:30 AM

    With this acquisition, MNAPL has become an Associate of Uno Minda

    Read More
  • Uno Minda’s arm inks technical license agreement with Hyundai Mobis
    26th Sep 2024, 12:08 PM

    The TLA is for manufacturing of licensed products i.e. Speakers

    Read More
  • Uno Minda acquires 30% stake in Minda Onkyo India
    25th Sep 2024, 09:50 AM

    With this acquisition, now the stake of the company in MOIPL stand increased to 80% and MOIPL has become a subsidiary of Uno Minda

    Read More
  • Uno Minda gets nod for setting up of new manufacturing plant in Indonesia
    19th Sep 2024, 12:29 PM

    The Board of Directors of the company at its meeting held on September 19, 2024, has approved the same

    Read More
  • Uno Minda’s JV opens new manufacturing plant in Rajasthan
    24th Aug 2024, 12:36 PM

    This new Plant will manufacture the Smart Keys, Shift Levers, Seat Belts and other products as may be required forfuture business expansion

    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.