Nifty
Sensex
:
:
10580.60
35260.00
4.30 (0.04%)
118.01 (0.34%)

Trading

Rating :
27/99

BSE: 511736 | NSE: USHDEVINT

0.90
0.01 (1.12%)
14-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  0.90
  •  0.90
  •  0.89
  •  0.89
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  871290
  •  7.84
  •  4.27
  •  0.72

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 30.46
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,598.63
  • N/A
  • -0.01

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.04%
  • 4.01%
  • 17.81%
  • FII
  • DII
  • Others
  • 5.36%
  • 0.06%
  • 23.72%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.31
  • -14.09
  • -34.48

EBITDA CAGR (%)

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

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.85
  • 5.68
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.53
  • 0.86
  • 0.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.41
  • 9.70
  • 12.09

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
2,502.55
8,157.28
9,004.95
13,042.54
8,972.34
5,946.85
3,319.22
1,785.82
Net Sales Growth
-
-69.32%
-9.41%
-30.96%
45.36%
50.88%
79.16%
85.87%
 
Cost Of Goods Sold
-
2,417.25
7,732.47
8,459.03
12,464.22
8,534.20
5,594.90
3,132.87
1,668.41
Gross Profit
-
85.30
424.81
545.91
578.32
438.15
351.95
186.35
117.41
GP Margin
-
3.41%
5.21%
6.06%
4.43%
4.88%
5.92%
5.61%
6.57%
Total Expenditure
-
2,695.50
7,894.99
8,703.34
12,651.96
8,692.40
5,731.31
3,197.96
1,720.77
Power & Fuel Cost
-
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%
Employee Cost
-
6.49
9.87
13.59
20.74
4.59
2.30
1.54
0.50
% Of Sales
-
0.26%
0.12%
0.15%
0.16%
0.05%
0.04%
0.05%
0.03%
Manufacturing 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%
General & Admin Exp.
-
12.53
17.98
24.37
34.62
20.66
18.65
4.12
1.68
% Of Sales
-
0.50%
0.22%
0.27%
0.27%
0.23%
0.31%
0.12%
0.09%
Selling & Distn. Exp.
-
1.03
9.31
113.67
97.54
114.20
109.19
55.89
49.92
% Of Sales
-
0.04%
0.11%
1.26%
0.75%
1.27%
1.84%
1.68%
2.80%
Miscellaneous Exp.
-
258.20
125.37
92.68
34.84
18.75
6.27
3.54
0.26
% Of Sales
-
10.32%
1.54%
1.03%
0.27%
0.21%
0.11%
0.11%
0.01%
EBITDA
-
-192.95
262.29
301.61
390.58
279.94
215.54
121.26
65.05
EBITDA Margin
-
-7.71%
3.22%
3.35%
2.99%
3.12%
3.62%
3.65%
3.64%
Other Income
-
125.54
102.27
142.84
54.06
31.76
22.88
25.58
13.46
Interest
-
209.09
249.40
163.29
172.69
150.04
142.73
85.18
40.63
Depreciation
-
7.57
7.66
7.28
8.72
8.78
9.24
7.62
5.08
PBT
-
-284.06
107.51
273.87
263.23
152.89
86.45
54.03
32.81
Tax
-
-55.05
32.32
71.51
55.08
26.54
14.11
10.28
5.88
Tax Rate
-
19.38%
30.06%
26.11%
20.92%
17.36%
16.32%
19.03%
17.92%
PAT
-
-229.01
75.19
202.36
208.15
126.34
72.34
43.74
26.93
PAT before Minority Interest
-
-229.01
75.19
202.36
208.15
126.34
72.34
43.74
26.93
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
-9.15%
0.92%
2.25%
1.60%
1.41%
1.22%
1.32%
1.51%
PAT Growth
-
-
-62.84%
-2.78%
64.75%
74.65%
65.39%
62.42%
 
Unadjusted EPS
-
-6.75
2.23
59.78
61.49
42.93
24.58
14.87
9.71

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
773.46
1,001.12
858.02
770.18
740.57
510.96
309.65
268.10
Share Capital
33.85
33.85
33.85
33.85
140.39
29.43
29.43
29.43
Total Reserves
730.91
959.39
818.08
731.61
600.19
348.82
280.23
238.68
Non-Current Liabilities
-53.72
139.56
102.26
114.31
130.44
138.90
78.39
161.38
Secured Loans
0.98
33.51
41.29
47.94
93.25
136.94
74.74
120.45
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
36.77
Long Term Provisions
0.66
0.85
0.72
0.40
0.09
0.00
0.00
0.00
Current Liabilities
3,435.16
3,126.39
4,194.75
2,365.84
3,102.74
2,146.46
1,640.73
460.39
Trade Payables
674.04
1,327.66
1,545.78
982.22
1,636.31
1,841.51
1,285.57
401.88
Other Current Liabilities
173.04
63.00
183.89
112.50
53.28
147.50
138.22
40.29
Short Term Borrowings
2,567.16
1,714.81
2,456.47
1,256.86
1,402.04
150.05
216.60
0.00
Short Term Provisions
20.92
20.93
8.62
14.25
11.11
7.41
0.34
18.22
Total Liabilities
4,154.90
4,267.07
5,155.03
3,250.33
3,973.71
2,796.32
2,028.77
889.87
Net Block
36.58
120.44
125.12
132.26
140.94
138.51
147.44
106.00
Gross Block
41.52
128.10
177.26
177.11
177.19
180.90
180.60
131.54
Accumulated Depreciation
4.93
7.66
52.13
44.85
36.25
42.40
33.16
25.54
Non Current Assets
213.22
585.51
409.52
252.50
248.23
444.04
540.28
110.78
Capital Work in Progress
0.20
0.20
0.57
0.00
0.00
0.00
0.00
4.91
Non Current Investment
63.54
16.60
14.99
16.03
11.63
4.85
0.05
0.06
Long Term Loans & Adv.
20.84
446.71
267.89
102.61
94.86
300.87
392.98
0.00
Other Non Current Assets
92.05
1.56
0.95
1.59
0.79
0.00
0.00
0.00
Current Assets
3,941.69
3,681.56
4,745.52
2,997.84
3,725.48
2,352.28
1,488.50
779.09
Current Investments
0.00
141.87
44.35
227.07
0.00
0.00
0.00
0.00
Inventories
0.00
30.14
126.21
0.00
54.64
0.50
14.94
0.00
Sundry Debtors
3,498.62
2,937.74
2,867.00
2,063.05
2,689.78
1,750.86
1,001.37
519.22
Cash & Bank
0.54
358.41
1,344.78
369.91
546.14
250.85
197.59
88.03
Other Current Assets
442.52
12.10
81.52
21.00
434.93
350.07
274.60
171.84
Short Term Loans & Adv.
360.12
201.30
281.66
316.81
414.32
323.30
272.46
169.71
Net Current Assets
506.53
555.17
550.76
631.99
622.75
205.81
-152.24
318.70
Total Assets
4,154.91
4,267.07
5,155.04
3,250.34
3,973.71
2,796.32
2,028.78
889.87

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
-1,228.50
-272.24
947.08
310.14
400.63
5.96
24.83
11.39
PBT
-284.06
107.51
273.87
263.23
152.89
86.45
54.03
32.81
Adjustment
139.84
-99.81
46.89
39.81
127.75
129.09
69.17
32.24
Changes in Working Capital
-1,082.20
-266.86
700.38
62.09
147.30
-190.77
-85.99
-48.59
Cash after chg. in Working capital
-1,226.42
-259.17
1,021.15
365.13
427.94
24.77
37.21
16.46
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.08
-13.07
-74.07
-54.99
-27.31
-18.82
-12.38
-5.07
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
321.37
1,066.47
-762.45
-119.76
-68.91
-20.42
-107.89
-52.30
Net Fixed Assets
86.58
49.53
-8.24
-0.07
11.35
-0.29
-44.14
Net Investments
94.93
-99.14
74.93
-4.39
-51.11
-9.31
-69.37
Others
139.86
1,116.08
-829.14
-115.30
-29.15
-10.82
5.62
Cash from Financing Activity
-1,323.28
-792.13
-183.29
-308.89
-122.86
24.73
108.20
88.82
Net Cash Inflow / Outflow
-2,230.41
2.10
1.33
-118.51
208.87
10.26
25.14
47.91
Opening Cash & Equivalents
-228.80
-230.91
189.46
307.97
99.11
88.84
63.70
40.12
Closing Cash & Equivalent
-2,459.21
-228.80
190.79
189.46
307.97
99.11
88.84
88.03

Financial Ratios

Standalone /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
22.59
29.34
25.17
22.61
18.73
12.85
10.52
9.11
ROA
-5.44%
1.60%
4.82%
5.76%
3.73%
3.00%
3.00%
3.03%
ROE
-26.05%
8.15%
25.02%
29.75%
24.96%
21.03%
15.14%
10.04%
ROCE
-2.46%
11.66%
16.05%
20.15%
19.67%
30.45%
25.43%
17.27%
Fixed Asset Turnover
29.51
53.43
50.82
73.63
50.11
32.90
21.27
13.58
Receivable days
469.37
129.87
99.92
66.50
90.32
84.46
83.61
106.12
Inventory Days
0.00
3.50
5.12
0.00
1.12
0.47
1.64
0.00
Payable days
84.63
23.62
19.99
18.27
25.46
28.10
35.31
24.93
Cash Conversion Cycle
384.74
109.74
85.04
48.23
65.98
56.84
49.94
81.19
Total Debt/Equity
3.36
1.77
2.94
1.71
2.03
0.86
1.16
0.59
Interest Cover
-0.36
1.43
2.68
2.52
2.02
1.61
1.63
1.81

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.