Nifty

:

25571.25

Sensex

:

82814.71

116.90 (0.46%)
316.57 (0.38%)

Login

Nifty
Sensex

:
:

25571.25
82814.71

116.90 (0.46%)
316.57 (0.38%)

Uniply Decor Ltd.

Wood & Wood Products

Rating :

N/A

BSE: 526957 | NSE: Not Listed

Watchlist

NSE BSE

Not traded in the last 30 days

Open
High
Low
Previous Close

N/A
N/A
N/A
N/A

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

N/A
N/A
N/A
N/A

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

30.59
31.35
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

64.22
N/A
N/A

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

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

235.10
33.23
-

P:BV (Average)

8 Years
5 Years
3 Years

0.01
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

90.57
12.24
-

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales - 0.00 0.00 0.00 0.00 34.81 155.15 94.81 17.77 57.86 74.04 Net Sales Growth - 0 0 0 -100% -77.56% 63.64% 433.54% -69.29% -21.85% Cost Of Goods Sold - 0.00 0.00 0.00 0.25 26.88 93.28 63.98 15.48 51.11 66.89 Gross Profit - 0.00 0.00 0.00 -0.25 7.93 61.88 30.82 2.29 6.75 7.15 GP Margin - 0 0 0 0 22.78% 39.88% 32.51% 12.89% 11.67% 9.66% Total Expenditure - 1.42 0.31 0.50 37.97 48.20 146.63 90.84 17.75 55.53 72.09 Power & Fuel Cost - 0.13 0.00 0.00 0.00 0.52 2.01 1.13 0.16 0.30 0.44 % Of Sales - 0 0 0 0 1.49% 1.30% 1.19% 0.90% 0.52% 0.59% Employee Cost - 0.00 0.00 0.00 -0.62 7.94 22.16 9.32 0.87 0.63 1.47 % Of Sales - 0 0 0 0 22.81% 14.28% 9.83% 4.90% 1.09% 1.99% Manufacturing Exp. - 0.80 0.00 0.00 1.41 8.86 17.57 7.69 0.08 1.01 0.84 % Of Sales - 0 0 0 0 25.45% 11.32% 8.11% 0.45% 1.75% 1.13% General & Admin Exp. - 0.41 0.28 0.50 0.37 3.70 7.77 6.23 1.14 1.48 0.98 % Of Sales - 0 0 0 0 10.63% 5.01% 6.57% 6.42% 2.56% 1.32% Selling & Distn. Exp. - 0.01 0.00 0.01 0.02 0.16 3.71 2.48 0.02 0.06 0.13 % Of Sales - 0 0 0 0 0.46% 2.39% 2.62% 0.11% 0.10% 0.18% Miscellaneous Exp. - 0.07 0.02 0.00 36.54 0.14 0.13 0.00 0.00 0.95 0.13 % Of Sales - 0 0 0 0 0.40% 0.08% 0% 0% 1.64% 1.80% EBITDA - -1.42 -0.31 -0.50 -37.97 -13.39 8.52 3.97 0.02 2.33 1.95 EBITDA Margin - 0 0 0 0 -38.47% 5.49% 4.19% 0.11% 4.03% 2.63% Other Income - 0.04 0.05 0.02 1.64 20.49 9.69 2.46 0.02 0.15 0.58 Interest - 0.19 0.00 2.90 8.08 8.14 3.75 1.04 0.98 1.77 1.39 Depreciation - 0.73 0.81 1.33 1.39 1.86 1.77 0.87 0.44 0.50 0.63 PBT - -2.30 -1.07 -4.71 -45.81 -2.90 12.70 4.52 -1.37 0.20 0.51 Tax - 0.00 0.00 -1.36 -3.89 1.39 3.76 0.77 -0.44 0.08 0.42 Tax Rate - 0.00% 0.00% 28.87% 1.52% -47.93% 29.61% 21.33% 31.65% 40.00% 23.20% PAT - -2.30 14.88 -3.36 -251.78 -4.29 8.93 2.84 -0.94 0.12 1.40 PAT before Minority Interest - -2.30 14.88 -3.36 -251.78 -4.29 8.93 2.84 -0.94 0.12 1.40 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 0 0 0 0 -12.32% 5.76% 3.00% -5.29% 0.21% 1.89% PAT Growth - - - - - - 214.44% - - -91.43% EPS - -0.19 1.22 -0.27 -20.59 -0.35 0.73 0.23 -0.08 0.01 0.11

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 39.98 42.28 13.40 31.38 283.17 287.46 278.52 7.94 8.95 8.83 Share Capital 14.00 14.00 24.47 24.47 24.47 24.47 24.47 3.05 3.05 3.05 Total Reserves 25.98 28.28 -11.06 6.92 258.70 262.99 254.05 4.89 5.90 5.79 Non-Current Liabilities 0.00 0.00 7.62 0.07 8.53 9.06 1.16 -0.15 0.30 0.35 Secured Loans 0.00 0.00 0.00 0.00 3.15 4.15 0.04 0.00 0.02 0.03 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.07 0.07 1.49 0.69 0.60 0.00 0.00 0.00 Current Liabilities 20.58 14.99 71.76 64.60 67.53 66.23 44.92 13.12 16.29 36.35 Trade Payables 0.46 0.03 21.81 21.30 20.44 12.24 19.44 5.52 9.32 20.98 Other Current Liabilities 1.03 0.81 8.91 8.06 13.21 13.16 1.79 0.73 0.58 0.09 Short Term Borrowings 19.09 14.14 39.79 33.98 32.57 39.39 22.78 6.01 5.61 14.60 Short Term Provisions 0.00 0.00 1.25 1.25 1.31 1.43 0.91 0.86 0.78 0.68 Total Liabilities 60.56 57.27 92.78 96.05 359.23 362.75 324.60 20.91 25.54 45.53 Net Block 21.05 21.28 32.93 35.60 118.67 120.86 119.77 1.04 3.37 3.83 Gross Block 22.56 22.09 41.11 122.50 123.28 123.73 120.87 1.34 6.88 6.83 Accumulated Depreciation 1.51 0.81 8.18 86.90 4.61 2.86 1.10 0.30 3.50 3.00 Non Current Assets 57.24 54.82 85.36 85.04 277.63 282.18 246.60 1.31 3.72 4.49 Capital Work in Progress 3.06 0.46 4.84 4.84 4.84 4.48 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 Long Term Loans & Adv. 33.13 33.07 47.05 44.60 154.13 156.84 126.83 0.27 0.33 0.65 Other Non Current Assets 0.00 0.00 0.55 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 3.32 2.45 7.41 11.02 81.60 80.57 78.00 19.60 21.83 41.05 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 1.56 1.56 1.56 1.56 10.74 20.76 26.51 2.53 7.66 11.07 Sundry Debtors 0.00 0.00 5.58 6.51 57.33 47.66 47.59 14.69 13.59 21.59 Cash & Bank 1.04 0.88 0.13 0.35 0.38 0.29 0.62 -0.36 0.07 3.72 Other Current Assets 0.72 0.00 0.00 0.00 13.15 11.86 3.29 2.73 0.52 4.66 Short Term Loans & Adv. 0.72 0.01 0.15 2.60 13.15 11.71 3.12 1.24 0.51 4.64 Net Current Assets -17.26 -12.54 -64.34 -53.58 14.06 14.34 33.08 6.47 5.54 4.70 Total Assets 60.56 57.27 92.77 96.06 359.23 362.75 324.60 20.91 25.55 45.54

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity -1.65 -19.02 9.79 4.30 -15.93 -40.38 -0.36 6.69 -8.01 PBT -2.30 14.88 -255.67 -2.90 12.70 3.61 -1.38 0.20 1.81 Adjustment 0.92 0.76 210.68 -1.77 -4.05 0.20 1.26 1.80 -0.42 Changes in Working Capital -0.27 -34.66 54.79 8.97 -22.17 -43.42 -0.24 4.70 -9.25 Cash after chg. in Working capital -1.65 -19.02 9.79 4.30 -13.53 -39.61 -0.36 6.71 -7.86 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 0.00 -2.40 -0.78 0.00 -0.01 -0.16 Other Direct Exp. Paid 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 Cash From Investing Activity -3.12 -22.51 0.00 11.74 -1.68 -242.32 0.48 0.10 1.95 Net Fixed Assets -3.07 104.79 0.78 0.09 -7.34 -119.53 5.54 -0.05 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 Others -0.05 -127.30 -0.78 11.65 5.66 -122.79 -5.07 0.15 Cash from Financing Activity 4.92 41.55 -9.82 -15.96 17.28 283.68 -0.54 -10.45 7.99 Net Cash Inflow / Outflow 0.15 0.02 -0.03 0.08 -0.33 0.98 -0.43 -3.66 1.92 Opening Cash & Equivalents 0.02 0.00 0.38 0.29 0.62 -0.36 0.07 3.72 1.80 Closing Cash & Equivalent 0.17 0.02 0.35 0.38 0.29 0.62 -0.36 0.07 3.72

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 5.71 6.04 2.57 23.15 23.50 22.77 5.21 5.87 5.80 5.28 ROA -3.91% 19.83% -110.61% -1.19% 2.60% 1.64% -4.06% 0.33% 3.48% 0.55% ROE -5.60% 53.44% -160.09% -1.50% 3.16% 1.98% -11.18% 1.32% 16.57% 2.71% ROCE -3.65% 27.15% -128.87% 1.61% 5.20% 2.95% -2.85% 10.34% 17.12% 10.24% Fixed Asset Turnover 0.00 0.00 0.00 0.28 1.27 1.55 4.33 9.23 11.35 11.78 Receivable days 0.00 0.00 0.00 550.48 112.03 119.88 290.49 101.55 88.94 68.32 Inventory Days 0.00 0.00 0.00 165.19 55.60 55.90 104.70 54.06 43.56 55.00 Payable days 0.00 0.00 0.00 221.89 40.24 46.57 137.25 109.10 102.36 136.94 Cash Conversion Cycle 0.00 0.00 0.00 493.78 127.39 129.21 257.94 46.52 30.14 -13.63 Total Debt/Equity 0.48 0.33 1.08 0.13 0.15 0.08 0.76 0.63 1.66 0.73 Interest Cover -10.87 0.00 -30.64 0.64 4.38 4.48 -0.42 1.11 2.31 1.25

Description Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 6.08 5.44 4.93 4.73 ROA 1.92% 3.24% 3.14% 2.18% ROE 11.11% 16.65% 11.31% 7.67% ROCE 14.31% 15.59% 14.29% 11.46% Fixed Asset Turnover 14.43 8.42 8.83 7.45 Receivable days 93.34 107.76 75.05 99.00 Inventory Days 44.88 81.78 52.74 64.10 Payable days 150.14 128.10 66.15 83.22 Cash Conversion Cycle -11.93 61.43 61.64 79.87 Total Debt/Equity 0.79 1.26 1.37 1.25 Interest Cover 1.79 2.71 2.10 2.28

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