Nifty
Sensex
:
:
22795.90
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)

Finance - Asset Management

Rating :
N/A

BSE: 543238 | NSE: UTIAMC

1055.80
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1091.95
  •  1093.50
  •  1051.40
  •  1090.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  79720
  •  848.58
  •  1403.65
  •  802.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 12,192.69
  • 15.11
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 11,837.65
  • 4.93%
  • 2.70

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 1.44%
  • 7.80%
  • FII
  • DII
  • Others
  • 7.85%
  • 24.25%
  • 58.66%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.73
  • 14.96
  • 9.61

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.36
  • 24.13
  • 8.16

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.55
  • 23.05
  • 12.74

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 19.81
  • 18.81

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.81
  • 2.79

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 14.31
  • 13.05

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
60.26
68.79
70.84
71.25
P/E Ratio
21.58
18.9
18.35
18.25
Revenue
1737
1762
1897
2137
EBITDA
1033
830
921
1087
Net Income
766
888
903
909
ROA
16.1
15.8
14.5
15.5
P/Bk Ratio
3.77
3.36
3.1
2.85
ROE
18.55
17.68
17
17.12
FCFF
213.15
863.24
881.68
865.72
FCFF Yield
1.27
5.15
5.26
5.16

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
417.58
449.05
-7.01%
538.40
404.06
33.25%
529.22
467.77
13.14%
416.08
300.69
38.38%
Expenses
184.78
176.20
4.87%
190.12
172.54
10.19%
178.07
167.98
6.01%
187.58
178.72
4.96%
EBITDA
232.80
272.85
-14.68%
348.28
231.52
50.43%
351.15
299.79
17.13%
228.50
121.97
87.34%
EBIDTM
55.75%
60.76%
64.69%
57.30%
66.35%
64.09%
54.92%
40.56%
Other Income
2.89
1.16
149.14%
1.67
1.52
9.87%
4.52
0.80
465.00%
4.23
7.99
-47.06%
Interest
3.20
2.88
11.11%
3.05
2.84
7.39%
3.16
2.54
24.41%
3.01
2.41
24.90%
Depreciation
11.30
10.43
8.34%
11.24
10.44
7.66%
11.19
9.63
16.20%
11.76
10.12
16.21%
PBT
221.19
260.70
-15.16%
335.66
219.76
52.74%
341.32
288.42
18.34%
217.96
117.43
85.61%
Tax
47.60
57.33
-16.97%
72.58
36.95
96.43%
67.02
54.01
24.09%
36.52
31.73
15.10%
PAT
173.59
203.37
-14.64%
263.08
182.81
43.91%
274.30
234.41
17.02%
181.44
85.70
111.72%
PATM
41.57%
45.29%
48.86%
45.24%
51.83%
50.11%
43.61%
28.50%
EPS
11.78
14.59
-19.26%
18.76
14.39
30.37%
19.97
18.46
8.18%
12.79
6.75
89.48%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
1,901.28
1,736.96
1,266.86
1,319.08
1,168.72
865.05
1,053.25
1,171.84
1,034.93
Net Sales Growth
17.25%
37.11%
-3.96%
12.87%
35.10%
-17.87%
-10.12%
13.23%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
1,901.28
1,736.96
1,266.86
1,319.08
1,168.72
865.05
1,053.25
1,171.84
1,034.93
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
740.55
703.56
654.98
621.09
525.95
514.38
568.33
629.20
493.03
Power & Fuel Cost
-
5.07
4.63
4.10
3.50
5.71
5.40
5.78
4.98
% Of Sales
-
0.29%
0.37%
0.31%
0.30%
0.66%
0.51%
0.49%
0.48%
Employee Cost
-
425.28
400.40
406.71
380.09
339.88
306.65
321.48
286.58
% Of Sales
-
24.48%
31.61%
30.83%
32.52%
39.29%
29.11%
27.43%
27.69%
Manufacturing Exp.
-
116.16
97.77
89.62
55.12
50.86
56.32
53.15
34.10
% Of Sales
-
6.69%
7.72%
6.79%
4.72%
5.88%
5.35%
4.54%
3.29%
General & Admin Exp.
-
150.56
146.74
115.83
68.66
109.30
196.93
210.05
170.46
% Of Sales
-
8.67%
11.58%
8.78%
5.87%
12.64%
18.70%
17.92%
16.47%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
11.56
10.07
8.93
22.08
14.34
8.43
44.52
1.89
% Of Sales
-
0.67%
0.79%
0.68%
1.89%
1.66%
0.80%
3.80%
0.18%
EBITDA
1,160.73
1,033.40
611.88
697.99
642.77
350.67
484.92
542.64
541.90
EBITDA Margin
61.05%
59.49%
48.30%
52.91%
55.00%
40.54%
46.04%
46.31%
52.36%
Other Income
13.31
6.97
23.23
8.19
4.30
35.93
30.39
10.92
13.58
Interest
12.42
11.27
9.55
9.18
8.26
11.71
2.50
0.00
9.34
Depreciation
45.49
42.26
39.94
36.82
35.78
33.59
16.17
14.41
25.61
PBT
1,116.13
986.84
585.62
660.18
603.03
341.30
496.64
539.15
520.53
Tax
223.72
184.81
145.94
125.59
108.70
66.38
144.69
142.23
125.31
Tax Rate
20.04%
18.73%
24.92%
19.02%
18.03%
19.45%
29.13%
26.38%
24.07%
PAT
892.41
765.68
437.36
534.29
494.14
271.46
356.84
357.23
400.31
PAT before Minority Interest
806.79
802.03
439.68
534.59
494.33
274.92
351.94
396.92
395.22
Minority Interest
-85.62
-36.35
-2.32
-0.30
-0.19
-3.46
4.90
-39.69
5.09
PAT Margin
46.94%
44.08%
34.52%
40.50%
42.28%
31.38%
33.88%
30.48%
38.68%
PAT Growth
26.35%
75.07%
-18.14%
8.13%
82.03%
-23.93%
-0.11%
-10.76%
 
EPS
69.77
59.87
34.20
41.77
38.63
21.22
27.90
27.93
31.30

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
4,388.17
3,867.84
3,620.17
3,251.97
2,772.30
2,615.85
2,374.54
2,026.00
Share Capital
127.26
126.98
126.95
126.79
126.79
126.79
126.79
126.79
Total Reserves
4,186.26
3,662.99
3,434.96
3,084.15
2,635.01
2,489.06
2,247.75
1,899.22
Non-Current Liabilities
319.18
252.15
252.08
128.64
48.44
42.87
48.98
64.16
Secured Loans
0.00
0.00
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
0.00
0.00
Long Term Provisions
154.28
136.77
129.39
81.39
0.39
0.39
0.39
0.39
Current Liabilities
237.11
228.24
357.38
420.62
333.75
234.47
325.38
307.87
Trade Payables
120.73
132.58
114.77
4.25
2.44
4.81
152.43
117.90
Other Current Liabilities
36.73
35.75
80.68
274.77
244.12
134.10
118.63
161.83
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
79.65
59.91
161.93
141.60
87.19
95.56
54.32
28.14
Total Liabilities
5,529.50
4,348.23
4,241.04
3,812.35
3,165.28
2,930.38
2,791.00
2,503.11
Net Block
285.46
359.24
347.64
349.37
361.94
256.56
261.04
369.29
Gross Block
453.50
513.85
469.77
436.99
413.21
279.30
354.99
392.44
Accumulated Depreciation
168.04
154.61
122.13
87.62
51.27
22.75
93.95
23.15
Non Current Assets
5,074.06
3,830.40
3,557.44
3,279.82
2,915.15
2,668.25
2,448.16
2,200.06
Capital Work in Progress
3.16
9.06
8.33
5.13
1.04
0.88
5.41
3.09
Non Current Investment
4,428.33
3,247.90
2,994.44
2,757.09
2,366.48
2,272.62
2,160.89
1,812.48
Long Term Loans & Adv.
207.65
184.54
179.43
151.17
84.05
62.27
20.82
8.79
Other Non Current Assets
23.38
20.49
17.91
17.06
101.64
75.93
0.00
6.41
Current Assets
455.44
517.83
683.60
532.53
250.13
262.13
342.84
303.06
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
83.34
93.81
80.09
45.52
45.61
27.55
27.84
58.77
Cash & Bank
319.98
357.21
398.55
331.74
119.25
124.18
149.14
110.06
Other Current Assets
52.12
10.52
55.15
63.56
85.27
110.40
165.86
134.23
Short Term Loans & Adv.
50.92
56.29
149.81
91.71
17.28
44.16
160.99
85.08
Net Current Assets
218.33
289.59
326.22
111.91
-83.62
27.66
17.46
-4.81
Total Assets
5,529.50
4,348.23
4,241.04
3,812.35
3,165.28
2,930.38
2,791.00
2,503.12

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
325.12
395.43
337.04
152.93
180.53
101.56
261.22
360.81
PBT
986.84
585.62
660.18
603.03
341.30
496.64
539.15
520.53
Adjustment
-459.49
-22.27
-128.93
-262.38
-8.58
-140.04
-161.18
-145.51
Changes in Working Capital
-28.26
-26.05
-64.92
-115.59
-69.49
-88.49
26.45
102.79
Cash after chg. in Working capital
499.09
537.30
466.33
225.06
263.23
268.11
404.42
477.81
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-173.97
-141.87
-129.29
-72.13
-82.70
-166.54
-143.20
-117.01
Other Direct Exp. Paid
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
Cash From Investing Activity
-145.79
-92.51
-59.81
-56.64
-101.82
-45.20
-185.10
-263.01
Net Fixed Assets
77.59
-42.99
-31.63
-23.82
-132.02
77.39
7.89
Net Investments
-454.94
-109.85
-192.89
-296.52
-151.42
-136.96
-433.49
Others
231.56
60.33
164.71
263.70
181.62
14.37
240.50
Cash from Financing Activity
-237.88
-266.89
-215.23
-104.14
-83.64
-81.31
-37.15
-64.76
Net Cash Inflow / Outflow
-58.55
36.03
62.00
-7.85
-4.93
-24.95
38.97
33.04
Opening Cash & Equivalents
209.45
173.42
111.42
119.25
124.18
149.13
110.17
77.03
Closing Cash & Equivalent
150.90
209.45
173.42
111.40
119.25
124.18
149.14
110.06

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
338.95
298.47
280.58
253.25
217.82
206.32
187.28
159.80
ROA
16.24%
10.24%
13.28%
14.17%
9.02%
12.30%
14.99%
15.79%
ROE
19.79%
11.96%
15.79%
16.55%
10.22%
14.10%
18.04%
19.51%
ROCE
24.18%
15.90%
19.48%
20.29%
13.10%
20.00%
24.50%
26.15%
Fixed Asset Turnover
3.59
2.58
2.91
2.75
2.50
3.32
3.14
2.64
Receivable days
18.61
25.05
17.38
14.23
15.44
9.60
13.49
20.73
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
3.06
74.25
124.46
121.99
Cash Conversion Cycle
18.61
25.05
17.38
14.23
12.38
-64.65
-110.97
-101.26
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
88.56
62.32
72.92
74.01
30.15
199.81
0.00
56.75

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.