Nifty

:

24213.30

Sensex

:

79476.63

217.95 (0.91%)
694.39 (0.88%)

Login

Nifty
Sensex

:
:

24213.30
79476.63

217.95 (0.91%)
694.39 (0.88%)

Uravi T And Wedge Lamps Ltd.

Auto Ancillary

Rating :

N/A

BSE: 543930 | NSE: URAVI

Watchlist

NSE BSE

550.65

05-Jul-2024

Open
High
Low
Previous Close

565.80
565.80
537.00
564.85

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

6282
34.81
666.00
253.90

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

534.60
272.48
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

557.01
N/A
20.59

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

4.46
3.03
10.23

EBITDA CAGR (%)

10 Years
5 Years
3 Years

2.36
3.83
7.12

PAT CAGR (%)

10 Years
5 Years
3 Years

9.88
5.63
42.90

P:E (Median)

8 Years
5 Years
3 Years

-
216.97
240.18

P:BV (Average)

8 Years
5 Years
3 Years

-
9.89
10.54

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
45.80
50.79

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 11.09 8.76 26.60% 11.08 7.36 50.54% 11.53 8.46 36.29% 10.62 9.24 14.94%
Expenses 9.50 7.31 29.96% 9.41 6.90 36.38% 9.97 7.13 39.83% 8.88 7.44 19.35%
EBITDA 1.60 1.45 10.34% 1.67 0.46 263.04% 1.55 1.33 16.54% 1.74 1.80 -3.33%
EBIDTM 14.41% 16.55% 15.08% 6.24% 13.49% 15.74% 16.35% 19.46%
Other Income 0.20 0.18 11.11% 0.26 0.19 36.84% 0.06 0.29 -79.31% 0.20 0.18 11.11%
Interest 0.56 0.54 3.70% 0.57 0.47 21.28% 0.60 0.58 3.45% 0.56 0.70 -20.00%
Depreciation 0.60 0.57 5.26% 0.62 0.55 12.73% 0.60 0.55 9.09% 0.58 0.56 3.57%
PBT 0.65 0.53 22.64% 0.74 -0.37 - 0.42 0.49 -14.29% 0.80 0.71 12.68%
Tax 0.20 -0.09 - 0.19 -0.01 - 0.03 0.16 -81.25% 0.22 0.36 -38.89%
PAT 0.45 0.62 -27.42% 0.55 -0.36 - 0.39 0.33 18.18% 0.58 0.36 61.11%
PATM 4.02% 7.06% 5.01% -4.86% 3.34% 3.87% 5.42% 3.85%
EPS 0.41 0.56 -26.79% 0.50 -0.33 - 0.35 0.30 16.67% 0.52 0.32 62.50%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 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 44.32 41.99 33.91 31.35 27.80 36.16 35.22 33.98 29.02 31.69 27.15 Net Sales Growth 31.05% 23.83% 8.17% 12.77% -23.12% 2.67% 3.65% 17.09% -8.43% 16.72% Cost Of Goods Sold 20.80 19.57 15.49 14.04 15.37 16.72 14.73 14.98 13.41 13.73 11.78 Gross Profit 23.52 22.42 18.42 17.31 12.42 19.43 20.49 19.00 15.61 17.96 15.36 GP Margin 53.06% 53.39% 54.32% 55.22% 44.68% 53.73% 58.18% 55.92% 53.79% 56.67% 56.57% Total Expenditure 37.76 35.46 29.30 26.72 25.71 30.75 28.25 27.53 24.40 26.77 21.98 Power & Fuel Cost - 1.55 1.35 1.26 1.10 1.40 1.45 1.32 1.19 1.16 0.00 % Of Sales - 3.69% 3.98% 4.02% 3.96% 3.87% 4.12% 3.88% 4.10% 3.66% 0% Employee Cost - 8.44 7.45 6.59 5.10 8.10 7.66 6.86 6.15 5.97 6.07 % Of Sales - 20.10% 21.97% 21.02% 18.35% 22.40% 21.75% 20.19% 21.19% 18.84% 22.36% Manufacturing Exp. - 0.60 0.40 0.73 0.67 0.86 0.33 0.43 0.56 0.63 0.00 % Of Sales - 1.43% 1.18% 2.33% 2.41% 2.38% 0.94% 1.27% 1.93% 1.99% 0% General & Admin Exp. - 4.94 3.87 3.40 3.18 3.50 3.51 3.48 2.33 2.18 4.12 % Of Sales - 11.76% 11.41% 10.85% 11.44% 9.68% 9.97% 10.24% 8.03% 6.88% 15.17% Selling & Distn. Exp. - 0.27 0.55 0.17 0.14 0.10 0.53 0.17 0.60 2.92 0.00 % Of Sales - 0.64% 1.62% 0.54% 0.50% 0.28% 1.50% 0.50% 2.07% 9.21% 0% Miscellaneous Exp. - 0.10 0.19 0.52 0.13 0.06 0.04 0.28 0.16 0.18 0.00 % Of Sales - 0.24% 0.56% 1.66% 0.47% 0.17% 0.11% 0.82% 0.55% 0.57% 0% EBITDA 6.56 6.53 4.61 4.63 2.09 5.41 6.97 6.45 4.62 4.92 5.17 EBITDA Margin 14.80% 15.55% 13.59% 14.77% 7.52% 14.96% 19.79% 18.98% 15.92% 15.53% 19.04% Other Income 0.72 0.69 0.98 0.76 0.47 0.34 0.27 0.13 0.15 0.15 0.21 Interest 2.29 2.37 2.12 2.18 1.82 1.88 1.54 1.58 1.75 2.12 2.70 Depreciation 2.40 2.36 2.19 2.09 2.13 1.87 1.65 1.46 1.43 1.40 1.44 PBT 2.61 2.49 1.28 1.12 -1.40 1.99 4.05 3.54 1.58 1.55 1.24 Tax 0.64 0.36 0.41 0.38 -0.08 0.37 1.18 0.78 0.54 0.52 0.42 Tax Rate 24.52% 14.46% 32.03% 33.93% 5.71% 18.59% 29.14% 22.03% 34.18% 33.55% 33.87% PAT 1.97 2.13 0.87 0.73 -1.32 1.62 2.87 2.76 1.05 1.04 0.83 PAT before Minority Interest 1.97 2.13 0.87 0.73 -1.32 1.62 2.87 2.76 1.05 1.04 0.83 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 4.44% 5.07% 2.57% 2.33% -4.75% 4.48% 8.15% 8.12% 3.62% 3.28% 3.06% PAT Growth 107.37% 144.83% 19.18% - - -43.55% 3.99% 162.86% 0.96% 25.30% EPS 1.79 1.94 0.79 0.66 -1.20 1.47 2.61 2.51 0.95 0.95 0.75

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 25.52 23.43 22.63 21.52 22.84 21.21 18.34 10.78 9.83 8.79 Share Capital 11.00 11.00 5.50 5.50 5.50 5.50 5.50 5.00 5.00 5.00 Total Reserves 14.52 12.43 17.13 16.02 17.34 15.71 12.84 5.78 4.83 3.79 Non-Current Liabilities 4.36 4.96 4.94 4.10 2.90 3.88 1.26 1.64 3.36 3.12 Secured Loans 3.38 3.52 3.65 0.68 0.83 1.47 0.00 0.10 0.76 1.72 Unsecured Loans 0.00 0.00 0.00 2.27 0.83 1.06 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.20 0.00 0.00 0.00 0.00 0.00 0.00 1.17 0.00 Current Liabilities 25.64 23.17 21.69 22.40 23.91 19.36 18.23 16.91 18.66 21.06 Trade Payables 3.76 3.25 1.73 0.89 1.49 1.16 2.50 2.12 1.28 1.23 Other Current Liabilities 1.25 1.07 2.06 2.81 1.97 2.00 0.57 0.96 1.44 2.58 Short Term Borrowings 20.64 18.84 17.44 18.08 18.10 13.76 13.57 13.80 15.92 16.58 Short Term Provisions 0.00 0.02 0.46 0.61 2.35 2.44 1.59 0.03 0.02 0.67 Total Liabilities 55.52 51.56 49.26 48.02 49.65 44.45 37.83 29.33 31.85 32.97 Net Block 14.72 14.93 15.49 15.40 16.78 16.63 13.47 14.27 14.78 14.98 Gross Block 21.90 20.59 19.34 29.31 28.56 26.54 21.73 21.06 20.13 19.04 Accumulated Depreciation 7.18 5.66 3.85 13.91 11.78 9.90 8.25 6.79 5.36 4.06 Non Current Assets 17.69 18.30 17.38 16.74 17.08 16.99 13.82 14.54 16.38 16.75 Capital Work in Progress 2.54 2.95 0.00 0.23 0.05 0.00 0.00 0.00 0.00 0.37 Non Current Investment 0.01 0.01 0.92 0.63 0.06 0.06 0.06 0.06 0.00 0.06 Long Term Loans & Adv. 0.19 0.17 0.59 0.48 0.19 0.29 0.29 0.21 1.60 1.33 Other Non Current Assets 0.23 0.25 0.37 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 37.83 33.25 31.88 31.29 32.57 27.46 24.00 14.79 15.47 16.23 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 18.20 15.55 13.80 12.05 10.71 9.24 6.54 5.59 6.87 6.54 Sundry Debtors 13.64 11.13 12.26 12.26 13.04 10.47 9.37 8.15 7.70 6.27 Cash & Bank 1.78 1.34 1.82 2.33 3.06 2.78 5.82 0.35 0.26 2.27 Other Current Assets 4.20 0.26 0.25 0.23 5.76 4.97 2.27 0.71 0.65 1.15 Short Term Loans & Adv. 3.81 4.98 3.74 4.42 5.52 4.64 2.03 0.63 0.35 1.10 Net Current Assets 12.18 10.08 10.19 8.88 8.66 8.10 5.77 -2.12 -3.19 -4.84 Total Assets 55.52 51.55 49.26 48.03 49.65 44.45 37.82 29.33 31.85 32.98

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 0.63 4.73 3.08 -0.50 -1.12 -0.95 2.21 3.07 1.76 4.52 PBT 2.49 1.28 1.12 -1.40 1.99 4.05 3.54 1.58 1.55 1.24 Adjustment 4.16 3.87 3.83 2.13 1.87 1.65 0.63 1.43 1.40 3.95 Changes in Working Capital -4.94 -0.40 -1.69 -0.96 -4.45 -5.44 -1.96 0.38 -0.89 -0.53 Cash after chg. in Working capital 1.71 4.75 3.25 -0.22 -0.59 0.26 2.21 3.40 2.07 4.67 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.09 -0.02 -0.17 -0.28 -0.53 -1.20 0.00 -0.32 -0.31 -0.15 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 0.00 -2.39 -1.23 -1.50 -2.07 -4.81 -0.67 -0.92 -0.83 -1.63 Net Fixed Assets -0.90 -4.20 10.20 -0.93 -2.07 -4.81 -0.67 -0.93 -0.72 -1.55 Net Investments 0.00 0.91 -0.29 -0.57 0.00 0.00 0.00 -0.06 0.06 0.00 Others 0.90 0.90 -11.14 0.00 0.00 0.00 0.00 0.07 -0.17 -0.08 Cash from Financing Activity -0.53 -2.36 -2.10 1.26 3.48 2.71 3.93 -2.12 -2.91 -2.39 Net Cash Inflow / Outflow 0.10 -0.02 -0.25 -0.74 0.28 -3.04 5.47 0.03 -1.98 0.50 Opening Cash & Equivalents 0.04 0.07 0.32 3.06 2.78 5.82 0.35 0.32 2.24 1.76 Closing Cash & Equivalent 0.14 0.04 0.07 2.33 3.06 2.78 5.82 0.35 0.26 2.27

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.) 23.20 21.30 20.57 19.56 41.52 38.57 33.35 21.55 19.66 17.58 ROA 3.98% 1.72% 1.51% -2.69% 3.45% 6.98% 8.21% 3.43% 3.20% 2.54% ROE 8.72% 3.77% 3.32% -5.93% 7.36% 14.53% 18.92% 10.19% 11.13% 9.83% ROCE 10.15% 7.43% 7.37% 0.97% 9.55% 15.98% 17.84% 12.86% 13.38% 14.10% Fixed Asset Turnover 1.98 1.70 1.29 1.14 1.55 1.80 1.94 1.41 1.86 1.47 Receivable days 107.64 125.89 142.71 140.36 100.17 83.22 76.89 99.66 70.07 88.59 Inventory Days 146.69 157.97 150.42 126.27 84.98 66.13 53.22 78.34 67.21 83.70 Payable days 65.32 58.67 34.12 28.30 15.93 23.56 32.54 25.36 18.83 20.98 Cash Conversion Cycle 189.01 225.19 259.02 238.33 169.22 125.79 97.58 152.65 118.44 151.30 Total Debt/Equity 0.95 0.96 1.00 1.06 0.89 0.79 0.75 1.35 1.70 2.23 Interest Cover 2.05 1.60 1.51 0.23 2.06 3.63 3.24 1.91 1.73 1.46

Top Investors:

sapna anil shah

resonance opportunities fund

Annual Reports:

News Update:

Uravi T And Wedge - Quarterly Results
13th Aug 2024, 17:55 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