Nifty
:
16992.55
Sensex
:
57720.37
47.50 (0.28%)
193.27 (0.34%)
Nifty
Sensex
:
:
16992.55
57720.37
47.50 (0.28%)
193.27 (0.34%)

UNO Minda Ltd.

Auto Ancillary

Rating :
61/99

BSE: 532539 | NSE: UNOMINDA

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 25,098.00
  • 41.18
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 25,679.68
  • 0.17%
  • 6.47

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.07%
  • 0.25%
  • 5.12%
  • FII
  • DII
  • Others
  • 8.88%
  • 14.30%
  • 1.38%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.02
  • 13.21
  • 10.14

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.21
  • 10.65
  • 5.68

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.97
  • 0.24
  • 26.90

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.65
  • 46.50
  • 68.62

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.79
  • 6.54
  • 7.03

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.25
  • 20.99
  • 25.13

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
2,915.49
2,181.38
33.65%
2,876.84
2,113.99
36.09%
2,555.19
1,602.55
59.45%
2,415.08
2,238.27
7.90%
Expenses
2,577.09
1,946.06
32.43%
2,558.40
1,886.12
35.64%
2,289.33
1,455.85
57.25%
2,139.58
1,936.68
10.48%
EBITDA
338.40
235.32
43.80%
318.44
227.87
39.75%
265.86
146.70
81.23%
275.50
301.59
-8.65%
EBIDTM
11.61%
10.79%
11.07%
10.78%
10.40%
9.15%
11.41%
13.47%
Other Income
3.97
12.53
-68.32%
16.08
21.06
-23.65%
9.68
6.14
57.65%
23.21
8.90
160.79%
Interest
12.58
12.67
-0.71%
19.15
17.65
8.50%
16.82
18.53
-9.23%
13.47
15.11
-10.85%
Depreciation
114.95
94.19
22.04%
107.23
96.79
10.79%
99.47
90.49
9.92%
110.28
107.15
2.92%
PBT
214.84
140.99
52.38%
208.14
134.49
54.76%
159.25
43.82
263.42%
174.96
189.96
-7.90%
Tax
65.93
42.31
55.83%
54.58
42.29
29.06%
31.10
13.92
123.42%
48.26
47.61
1.37%
PAT
148.91
98.68
50.90%
153.56
92.20
66.55%
128.15
29.90
328.60%
126.70
142.35
-10.99%
PATM
5.11%
4.52%
5.34%
4.36%
5.02%
1.87%
5.25%
6.36%
EPS
2.83
1.77
59.89%
2.97
1.66
78.92%
2.43
0.28
767.86%
2.53
2.58
-1.94%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
10,762.60
8,313.00
6,373.74
6,222.03
5,908.09
4,470.56
3,386.26
2,527.34
2,232.08
1,706.13
1,340.40
Net Sales Growth
32.28%
30.43%
2.44%
5.31%
32.16%
32.02%
33.99%
13.23%
30.83%
27.29%
 
Cost Of Goods Sold
6,912.40
5,272.00
3,919.29
3,810.28
3,622.48
2,763.18
2,116.40
1,609.78
1,483.22
1,171.16
940.67
Gross Profit
3,850.20
3,041.00
2,454.45
2,411.75
2,285.61
1,707.38
1,269.86
917.56
748.87
534.97
399.74
GP Margin
35.77%
36.58%
38.51%
38.76%
38.69%
38.19%
37.50%
36.31%
33.55%
31.36%
29.82%
Total Expenditure
9,564.40
7,427.61
5,648.75
5,550.23
5,182.91
3,936.73
3,012.27
2,289.51
2,080.73
1,646.64
1,246.95
Power & Fuel Cost
-
208.97
149.85
148.49
149.09
111.45
87.88
54.61
48.11
43.30
29.02
% Of Sales
-
2.51%
2.35%
2.39%
2.52%
2.49%
2.60%
2.16%
2.16%
2.54%
2.17%
Employee Cost
-
1,206.51
981.69
943.83
791.29
586.80
451.45
326.34
287.85
224.85
143.93
% Of Sales
-
14.51%
15.40%
15.17%
13.39%
13.13%
13.33%
12.91%
12.90%
13.18%
10.74%
Manufacturing Exp.
-
343.15
254.29
257.73
264.12
210.61
159.01
120.21
106.13
69.28
45.96
% Of Sales
-
4.13%
3.99%
4.14%
4.47%
4.71%
4.70%
4.76%
4.75%
4.06%
3.43%
General & Admin Exp.
-
165.18
114.01
148.77
151.51
110.80
82.66
69.88
55.63
62.76
42.63
% Of Sales
-
1.99%
1.79%
2.39%
2.56%
2.48%
2.44%
2.76%
2.49%
3.68%
3.18%
Selling & Distn. Exp.
-
157.39
145.74
125.69
120.00
99.32
70.87
68.72
76.72
24.79
15.55
% Of Sales
-
1.89%
2.29%
2.02%
2.03%
2.22%
2.09%
2.72%
3.44%
1.45%
1.16%
Miscellaneous Exp.
-
74.41
83.88
115.44
84.42
54.57
44.00
39.97
23.06
50.52
15.55
% Of Sales
-
0.90%
1.32%
1.86%
1.43%
1.22%
1.30%
1.58%
1.03%
2.96%
2.18%
EBITDA
1,198.20
885.39
724.99
671.80
725.18
533.83
373.99
237.83
151.35
59.49
93.45
EBITDA Margin
11.13%
10.65%
11.37%
10.80%
12.27%
11.94%
11.04%
9.41%
6.78%
3.49%
6.97%
Other Income
52.94
62.94
47.03
40.49
27.03
33.35
13.82
13.97
19.98
35.20
10.98
Interest
62.02
62.32
73.65
94.17
63.15
35.09
39.75
25.68
25.01
24.18
19.06
Depreciation
431.93
391.75
375.30
340.07
234.38
164.85
136.17
92.62
83.49
59.08
46.27
PBT
757.19
494.26
323.07
278.05
454.68
367.24
211.89
133.50
62.83
11.43
39.10
Tax
199.87
146.78
100.53
68.62
134.07
97.69
46.47
27.74
19.38
7.59
10.99
Tax Rate
26.40%
29.70%
30.95%
28.17%
29.49%
24.09%
21.93%
20.00%
24.60%
58.70%
27.96%
PAT
557.32
290.64
182.46
142.21
266.75
287.11
145.44
99.47
59.66
6.36
28.89
PAT before Minority Interest
510.24
347.48
224.27
174.97
320.61
307.78
165.42
110.96
59.41
5.34
28.31
Minority Interest
-47.08
-56.84
-41.81
-32.76
-53.86
-20.67
-19.98
-11.49
0.25
1.02
0.58
PAT Margin
5.18%
3.50%
2.86%
2.29%
4.51%
6.42%
4.30%
3.94%
2.67%
0.37%
2.16%
PAT Growth
53.48%
59.29%
28.30%
-46.69%
-7.09%
97.41%
46.21%
66.73%
838.05%
-77.99%
 
EPS
9.73
5.07
3.18
2.48
4.66
5.01
2.54
1.74
1.04
0.11
0.50

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
3,438.45
2,256.57
1,861.08
1,704.16
1,391.69
1,059.45
471.71
365.28
312.19
308.82
Share Capital
57.12
54.39
52.44
52.44
17.41
15.87
19.37
19.37
19.37
19.37
Total Reserves
3,353.72
2,199.93
1,807.44
1,651.72
1,370.67
741.26
452.34
345.91
292.82
289.46
Non-Current Liabilities
690.89
884.24
1,119.80
782.18
461.25
260.09
247.97
170.70
205.09
152.12
Secured Loans
320.22
510.66
759.26
544.71
195.41
118.75
106.92
83.65
119.46
76.23
Unsecured Loans
54.48
28.46
21.06
61.63
44.63
58.53
62.09
13.55
18.19
12.47
Long Term Provisions
85.10
135.07
124.77
99.64
188.36
58.95
77.05
70.71
67.12
57.41
Current Liabilities
2,342.23
2,530.17
2,317.13
1,477.58
1,367.13
931.45
740.45
513.49
504.37
383.43
Trade Payables
1,411.68
1,289.79
1,118.50
797.82
798.41
486.37
321.45
267.00
247.35
216.39
Other Current Liabilities
573.82
887.56
927.52
309.05
247.25
167.99
169.45
89.27
93.53
62.27
Short Term Borrowings
264.67
313.78
237.95
349.15
302.81
261.20
184.06
111.56
140.23
80.83
Short Term Provisions
92.06
39.04
33.16
21.56
18.66
15.89
65.49
45.66
23.26
23.95
Total Liabilities
6,797.87
5,977.43
5,580.85
4,230.63
3,431.08
2,368.00
1,569.74
1,070.80
1,035.46
856.70
Net Block
2,804.68
2,796.77
2,674.23
1,861.16
1,350.50
884.87
572.74
411.24
400.54
318.63
Gross Block
4,349.06
4,007.45
3,540.58
2,384.20
1,652.74
1,021.21
1,436.69
1,151.26
1,073.46
604.00
Accumulated Depreciation
1,544.38
1,210.68
866.35
523.04
302.24
136.34
863.95
740.02
671.42
282.42
Non Current Assets
3,841.94
3,556.08
3,534.91
2,497.89
1,903.99
1,166.32
823.06
521.68
519.40
449.23
Capital Work in Progress
346.52
134.30
360.04
150.13
210.79
116.95
130.11
9.32
21.87
42.23
Non Current Investment
594.62
528.61
373.37
355.58
155.23
111.12
43.62
26.33
24.42
21.81
Long Term Loans & Adv.
92.62
91.14
117.27
121.53
177.07
48.93
68.58
69.39
66.30
63.42
Other Non Current Assets
3.50
5.26
10.00
9.49
10.40
4.45
8.01
5.39
6.26
3.14
Current Assets
2,955.93
2,421.35
2,045.94
1,732.74
1,527.09
1,201.68
746.68
549.11
516.06
407.47
Current Investments
12.09
1.56
24.95
0.00
0.00
0.00
0.00
2.03
23.05
0.00
Inventories
1,046.43
750.56
609.52
560.97
417.52
237.56
183.84
140.59
124.67
89.49
Sundry Debtors
1,376.65
1,198.82
863.24
899.22
789.73
499.55
363.91
289.46
261.04
217.26
Cash & Bank
234.20
238.18
340.91
110.06
159.47
374.16
56.66
28.02
27.76
38.53
Other Current Assets
286.56
46.75
52.98
28.07
160.37
90.41
142.27
89.01
79.54
62.19
Short Term Loans & Adv.
226.13
185.48
154.34
134.42
140.15
77.26
128.35
80.59
68.96
56.23
Net Current Assets
613.70
-108.82
-271.19
255.16
159.96
270.23
6.23
35.62
11.69
24.04
Total Assets
6,797.87
5,977.43
5,580.85
4,230.63
3,431.08
2,368.00
1,569.74
1,070.79
1,035.46
856.70

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
382.88
342.71
1,048.55
413.97
362.07
334.62
146.25
135.40
41.64
95.31
PBT
494.26
324.80
243.59
454.68
405.47
211.89
138.71
78.79
12.93
39.30
Adjustment
418.56
440.58
475.40
298.11
144.26
169.80
115.06
83.86
79.59
54.62
Changes in Working Capital
-392.96
-335.67
446.38
-223.41
-103.08
8.92
-82.19
-10.41
-42.15
11.72
Cash after chg. in Working capital
519.86
429.71
1,165.37
529.38
446.65
390.61
171.58
152.24
50.37
105.64
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-136.98
-87.00
-116.82
-115.41
-84.58
-55.99
-25.33
-16.84
-8.73
-10.33
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
-698.65
-360.97
-835.22
-825.47
-640.50
-270.81
-256.93
-39.13
-136.78
-117.90
Net Fixed Assets
-224.37
-225.07
-699.09
-579.42
-94.04
331.95
-24.84
-43.56
-48.53
-68.77
Net Investments
-72.17
-88.63
-287.33
-151.57
-247.65
-162.10
-112.45
11.30
-17.97
-8.43
Others
-402.11
-47.27
151.20
-94.48
-298.81
-440.66
-119.64
-6.87
-70.28
-40.70
Cash from Financing Activity
311.00
-40.24
-95.90
368.48
46.16
252.84
123.38
-98.39
80.18
-5.46
Net Cash Inflow / Outflow
-4.77
-58.50
117.43
-43.02
-232.27
316.65
12.70
-2.12
-14.96
-28.04
Opening Cash & Equivalents
205.61
263.67
120.88
125.56
357.76
37.60
21.08
23.20
38.53
66.57
Closing Cash & Equivalent
202.27
205.61
263.67
92.77
125.56
357.76
33.78
21.08
23.57
38.53

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
59.71
41.45
70.58
64.67
52.89
31.65
19.57
15.13
12.91
12.77
ROA
5.44%
3.88%
3.57%
8.37%
10.61%
8.40%
8.40%
5.64%
0.56%
3.51%
ROE
12.27%
10.90%
9.82%
20.74%
28.69%
27.00%
26.74%
17.72%
1.74%
9.63%
ROCE
14.73%
12.52%
11.56%
21.63%
24.70%
20.72%
22.49%
17.09%
6.60%
11.96%
Fixed Asset Turnover
1.99
1.69
2.10
2.93
3.40
2.98
2.10
2.13
2.19
2.60
Receivable days
56.54
59.04
51.70
52.17
51.73
42.99
43.94
42.31
47.59
51.79
Inventory Days
39.45
38.94
34.33
30.23
26.29
20.98
21.82
20.39
21.31
21.33
Payable days
93.52
112.14
62.00
55.92
59.20
48.67
46.83
44.91
52.94
58.15
Cash Conversion Cycle
2.47
-14.15
24.03
26.48
18.82
15.31
18.93
17.78
15.96
14.97
Total Debt/Equity
0.24
0.47
0.64
0.63
0.44
0.67
0.83
0.64
0.98
0.64
Interest Cover
8.93
5.41
3.59
8.20
12.56
6.33
6.40
4.15
1.53
3.06

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • Uno Minda to consolidate 4W Alloy business by acquiring Kosei stake in joint venture entities in India
    21st Mar 2023, 09:59 AM

    The enterprise value of KMA and KMM considered for the purpose the transaction is around Rs 60 crore and Rs 11 crore respectively

    Read More
  • Uno Minda planning to invest Rs 175 crore to expand Rajasthan facility
    16th Feb 2023, 10:47 AM

    The commercial production of the expansion is expected to start from December of 2024

    Read More
  • Uno Minda reports 47% rise in Q3 consolidated net profit
    8th Feb 2023, 16:24 PM

    Total consolidated income of the company increased by 33.07% to Rs 2,919.46 crore for Q3FY23

    Read More
  • UNO Minda - Quarterly Results
    8th Feb 2023, 12:53 PM

    Read More
  • Uno Minda enters into Technical License agreement with Asentec
    21st Dec 2022, 09:27 AM

    The agreement aims to design, develop, manufacture and market wheel speed

    Read More
  • Uno Minda invests Rs 15.30 crore in Minda Katolec Electronics Services
    20th Dec 2022, 10:21 AM

    MKESPL has completed allotment of Equity shares on December 17, 2022

    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.