Nifty

:

14938.10

Sensex

:

50405.32

-142.65 (-0.95%)
-440.76 (-0.87%)

Login

Nifty
Sensex

:
:

14938.10
50405.32

-142.65 (-0.95%)
-440.76 (-0.87%)

Universal Starch-Chem Allied Ltd.

Consumer Food

Rating :

N/A

BSE: 524408 | NSE: Not Listed

Watchlist

NSE BSE

60.50

05-Mar-2021

Open
High
Low
Previous Close

58.00
60.50
58.00
61.00

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

6
0.12
70.60
18.50

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

25.41
2.25
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

69.25
N/A
0.65

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.96
9.79
10.06

EBITDA CAGR (%)

10 Years
5 Years
3 Years

1.42
35.86
5.82

PAT CAGR (%)

10 Years
5 Years
3 Years

-10.54
-
38.21

P:E (Median)

8 Years
5 Years
3 Years

1.94
1.93
2.35

P:BV (Average)

8 Years
5 Years
3 Years

0.48
0.48
0.48

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.35
7.30
8.27

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var%
Net Sales 64.93 68.05 -4.58% 78.49 58.89 33.28% 52.34 56.00 -6.54% 80.87 72.61 11.38%
Expenses 59.48 65.33 -8.95% 74.86 60.60 23.53% 48.88 55.93 -12.61% 72.00 70.45 2.20%
EBITDA 5.45 2.72 100.37% 3.63 -1.71 - 3.46 0.07 4,842.86% 8.87 2.16 310.65%
EBIDTM 8.39% 3.99% 4.63% -2.90% 6.62% 0.12% 10.97% 2.98%
Other Income 0.10 0.10 0.00% 0.14 0.09 55.56% 0.10 0.40 -75.00% 1.61 0.94 71.28%
Interest 1.62 1.48 9.46% 1.73 1.84 -5.98% 1.47 1.78 -17.42% 1.71 2.56 -33.20%
Depreciation 0.99 1.25 -20.80% 1.00 1.25 -20.00% 0.98 1.25 -21.60% 1.18 1.31 -9.92%
PBT 2.94 0.10 2,840.00% 1.04 -4.71 - 1.12 -2.56 - 7.59 -0.76 -
Tax 0.54 -0.05 - 0.46 0.69 -33.33% 0.50 -0.79 - -0.09 0.02 -
PAT 2.40 0.15 1,500.00% 0.57 -5.40 - 0.62 -1.77 - 7.68 -0.78 -
PATM 3.70% 0.22% 0.73% -9.17% 1.19% -3.16% 9.50% -1.07%
EPS 5.72 0.35 1,534.29% 1.37 -12.85 - 1.49 -4.21 - 18.29 -1.85 -

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 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 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 276.63 263.80 278.95 197.85 214.22 165.35 195.78 184.42 169.85 163.32 122.62 Net Sales Growth 8.25% -5.43% 40.99% -7.64% 29.56% -15.54% 6.16% 8.58% 4.00% 33.19% Cost Of Goods Sold 212.03 194.03 199.26 141.73 166.87 125.67 139.62 125.36 124.11 119.82 95.11 Gross Profit 64.60 69.77 79.69 56.12 47.36 39.68 56.16 59.05 45.75 43.49 27.50 GP Margin 23.35% 26.45% 28.57% 28.36% 22.11% 24.00% 28.69% 32.02% 26.94% 26.63% 22.43% Total Expenditure 255.22 253.85 267.50 190.35 214.91 163.20 189.97 170.57 165.55 161.12 113.98 Power & Fuel Cost - 26.75 34.43 23.83 22.16 16.47 24.88 19.04 19.96 19.08 4.32 % Of Sales - 10.14% 12.34% 12.04% 10.34% 9.96% 12.71% 10.32% 11.75% 11.68% 3.52% Employee Cost - 10.54 10.57 7.42 7.20 5.72 6.24 5.52 5.38 6.57 5.47 % Of Sales - 4.00% 3.79% 3.75% 3.36% 3.46% 3.19% 2.99% 3.17% 4.02% 4.46% Manufacturing Exp. - 6.05 6.60 4.82 6.00 3.60 4.10 4.13 3.51 4.77 0.81 % Of Sales - 2.29% 2.37% 2.44% 2.80% 2.18% 2.09% 2.24% 2.07% 2.92% 0.66% General & Admin Exp. - 11.18 11.15 8.80 8.68 8.34 11.22 11.13 9.56 7.99 7.04 % Of Sales - 4.24% 4.00% 4.45% 4.05% 5.04% 5.73% 6.04% 5.63% 4.89% 5.74% Selling & Distn. Exp. - 5.29 5.37 3.71 3.99 3.18 3.64 3.59 3.02 2.78 1.06 % Of Sales - 2.01% 1.93% 1.88% 1.86% 1.92% 1.86% 1.95% 1.78% 1.70% 0.86% Miscellaneous Exp. - 0.00 0.12 0.04 0.01 0.22 0.27 1.80 0.01 0.11 1.06 % Of Sales - 0% 0.04% 0.02% 0.00% 0.13% 0.14% 0.98% 0.01% 0.07% 0.14% EBITDA 21.41 9.95 11.45 7.50 -0.69 2.15 5.81 13.85 4.30 2.20 8.64 EBITDA Margin 7.74% 3.77% 4.10% 3.79% -0.32% 1.30% 2.97% 7.51% 2.53% 1.35% 7.05% Other Income 1.95 2.21 2.16 1.00 2.81 2.66 2.09 2.77 2.30 2.80 0.81 Interest 6.53 6.82 6.11 3.63 3.89 4.16 5.18 4.79 5.31 4.12 2.04 Depreciation 4.15 4.93 4.42 3.97 4.22 4.39 4.73 4.73 4.68 4.12 3.29 PBT 12.69 0.41 3.08 0.91 -5.97 -3.74 -2.02 7.09 -3.38 -3.24 4.11 Tax 1.41 -0.25 1.66 0.66 -1.76 -2.05 -0.92 3.32 -1.02 -0.42 2.10 Tax Rate 11.11% -60.98% 53.90% 72.53% 29.48% 54.81% 45.54% 46.83% 30.18% 12.96% 51.09% PAT 11.27 0.66 1.42 0.25 -4.22 -1.69 -1.09 3.77 -2.36 -2.82 2.01 PAT before Minority Interest 11.27 0.66 1.42 0.25 -4.22 -1.69 -1.09 3.77 -2.36 -2.82 2.01 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 4.07% 0.25% 0.51% 0.13% -1.97% -1.02% -0.56% 2.04% -1.39% -1.73% 1.64% PAT Growth 244.49% -53.52% 468.00% - - - - - - - EPS 26.83 1.57 3.38 0.60 -10.05 -4.02 -2.60 8.98 -5.62 -6.71 4.79

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 38.00 36.46 13.50 13.07 8.47 10.17 12.24 8.51 11.00 13.82 Share Capital 4.20 4.20 4.20 4.20 4.20 4.20 4.20 4.20 4.20 4.20 Total Reserves 33.80 32.26 9.30 8.87 4.27 5.97 8.04 4.31 6.80 9.62 Non-Current Liabilities 37.05 39.93 33.20 19.60 25.02 29.20 37.10 40.07 35.09 33.61 Secured Loans 22.72 25.42 20.53 7.44 11.96 15.91 19.77 23.06 16.52 15.54 Unsecured Loans 3.62 3.50 7.29 7.37 8.73 6.91 9.91 11.49 12.02 11.10 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 81.91 72.17 57.63 72.89 60.35 50.57 46.18 44.29 48.41 33.73 Trade Payables 54.96 37.13 37.24 53.35 38.13 34.20 27.79 21.50 29.43 15.72 Other Current Liabilities 7.86 12.48 10.27 5.46 5.98 7.11 6.86 5.36 4.56 4.24 Short Term Borrowings 18.16 20.77 9.10 10.16 11.55 4.63 7.03 14.45 11.71 10.82 Short Term Provisions 0.94 1.79 1.02 3.93 4.70 4.63 4.50 2.98 2.71 2.95 Total Liabilities 156.96 148.56 104.33 105.56 93.84 89.94 95.52 92.87 94.50 81.16 Net Block 84.43 88.14 49.74 52.55 43.99 43.98 47.64 51.37 48.13 43.47 Gross Block 152.26 150.90 108.34 107.51 94.86 90.81 88.72 90.30 82.38 73.59 Accumulated Depreciation 67.83 62.76 58.60 54.96 50.87 46.83 41.08 38.93 34.25 30.13 Non Current Assets 86.94 90.76 53.02 55.49 45.47 48.17 49.15 52.88 54.45 45.63 Capital Work in Progress 0.54 0.51 0.64 0.29 0.00 2.68 0.06 0.06 4.86 0.71 Non Current Investment 0.15 0.41 0.43 0.44 0.13 0.13 0.13 0.13 0.13 0.13 Long Term Loans & Adv. 1.27 1.26 1.49 1.18 1.35 1.39 1.32 1.32 1.32 1.32 Other Non Current Assets 0.54 0.43 0.72 1.02 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 70.02 57.81 51.30 50.08 48.38 41.77 46.37 39.99 40.05 35.54 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 28.69 20.33 15.19 16.74 19.24 10.91 20.95 17.78 15.50 12.62 Sundry Debtors 30.47 26.01 25.23 20.85 19.70 18.43 15.57 12.32 14.07 12.40 Cash & Bank 3.33 4.72 2.46 2.42 3.11 5.77 2.89 2.32 2.47 2.14 Other Current Assets 7.53 0.53 0.35 0.29 6.33 6.65 6.96 7.57 8.02 8.38 Short Term Loans & Adv. 7.01 6.22 8.07 9.77 6.03 6.63 6.66 7.24 7.75 8.18 Net Current Assets -11.89 -14.37 -6.32 -22.82 -11.98 -8.81 0.20 -4.30 -8.35 1.81 Total Assets 156.96 148.57 104.32 105.57 93.85 89.94 95.52 92.87 94.50 81.17

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 10.58 11.17 -7.55 13.44 -4.08 16.55 13.01 -7.08 9.87 2.81 PBT 0.41 3.08 0.91 -5.97 -3.74 -2.02 7.09 -3.38 -3.24 4.11 Adjustment 11.48 10.14 7.45 7.11 8.25 9.85 10.03 10.03 8.45 5.32 Changes in Working Capital -0.81 -1.73 -15.90 12.30 -4.84 13.60 0.49 -8.55 8.69 -4.85 Cash after chg. in Working capital 11.08 11.49 -7.55 13.44 -0.34 21.43 17.61 -1.90 13.89 4.58 Interest Paid 0.00 0.00 0.00 0.00 -4.16 -5.18 -4.79 -5.31 -4.12 -1.74 Tax Paid -0.50 -0.32 0.00 0.00 0.00 0.00 -0.04 -0.13 0.00 -0.04 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 Extra & Other Items 0.00 0.00 0.00 0.00 0.42 0.30 0.23 0.26 0.10 0.00 Cash From Investing Activity -0.85 -18.49 -1.03 -2.09 -1.73 -4.78 -1.59 -3.11 -12.94 -5.64 Net Fixed Assets -1.39 -42.43 -1.18 -12.94 -1.37 -4.71 1.58 -3.12 -12.94 -4.61 Net Investments 0.26 0.02 0.01 -0.31 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.28 23.92 0.14 11.16 -0.36 -0.07 -3.17 0.01 0.00 -1.03 Cash from Financing Activity -11.12 9.58 8.33 -11.15 3.14 -8.88 -10.84 10.04 3.40 2.09 Net Cash Inflow / Outflow -1.38 2.26 -0.25 0.20 -2.67 2.88 0.58 -0.15 0.33 -0.74 Opening Cash & Equivalents 4.72 2.46 3.31 3.11 5.77 2.89 2.32 2.47 2.14 2.88 Closing Cash & Equivalent 3.33 4.72 3.06 3.31 3.11 5.77 2.89 2.32 2.47 2.14

Financial Ratios

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 90.47 86.80 32.14 31.12 20.17 24.21 29.15 20.27 26.20 32.91 ROA 0.43% 1.12% 0.24% -4.23% -1.84% -1.18% 4.00% -2.52% -3.21% 2.61% ROE 1.78% 5.67% 1.87% -39.15% -18.19% -9.75% 36.32% -24.19% -22.72% 15.40% ROCE 8.12% 12.25% 9.13% -4.81% 0.97% 6.73% 21.14% 3.41% 1.66% 12.22% Fixed Asset Turnover 1.74 2.15 1.86 2.22 1.87 2.29 2.18 2.08 2.20 1.94 Receivable days 39.08 33.53 41.92 32.91 40.09 30.13 26.06 26.77 28.17 32.79 Inventory Days 33.91 23.24 29.05 29.20 31.68 28.22 36.19 33.76 29.93 31.52 Payable days 68.82 49.48 89.94 79.12 80.24 61.00 56.72 56.62 50.69 47.70 Cash Conversion Cycle 4.17 7.29 -18.96 -17.02 -8.47 -2.66 5.53 3.91 7.41 16.62 Total Debt/Equity 1.24 1.55 3.23 2.23 4.26 3.09 3.29 6.04 3.83 2.76 Interest Cover 1.06 1.50 1.25 -0.54 0.10 0.61 2.48 0.36 0.21 3.02

Top Investors:

om chamunda maa trading pvt ltd

shivangan food & pharma products p

ranjitsingh shivaji vaghela

chainsing navalsing rajput

sarvadamansingh ranjitsingh vaghela

lincoln p coelho

Annual Reports:

News Update:

No Latest News!

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