Nifty
Sensex
:
:
18540.60
62418.69
27.85 (0.15%)
125.05 (0.20%)

Auto Ancillary

Rating :
66/99

BSE: 532539 | NSE: UNOMINDA

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 31,491.82
  • 56.56
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 32,073.50
  • 0.14%
  • 8.35

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.11%
  • 0.26%
  • 5.26%
  • FII
  • DII
  • Others
  • 9.07%
  • 13.89%
  • 1.41%

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
  • 34.64
  • 43.59
  • 68.62

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.55
  • 6.59
  • 6.75

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.71
  • 20.72
  • 23.89

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
2,876.84
2,113.99
36.09%
2,555.19
1,602.55
59.45%
2,415.08
2,238.27
7.90%
2,181.38
2,031.18
7.39%
Expenses
2,558.40
1,886.12
35.64%
2,289.33
1,455.85
57.25%
2,139.58
1,936.68
10.48%
1,946.06
1,752.31
11.06%
EBITDA
318.44
227.87
39.75%
265.86
146.70
81.23%
275.50
301.59
-8.65%
235.32
278.87
-15.62%
EBIDTM
11.07%
10.78%
10.40%
9.15%
11.41%
13.47%
10.79%
13.73%
Other Income
16.08
21.06
-23.65%
9.68
6.14
57.65%
23.21
8.90
160.79%
12.53
16.63
-24.65%
Interest
19.15
17.65
8.50%
16.82
18.53
-9.23%
13.47
15.11
-10.85%
12.67
19.99
-36.62%
Depreciation
107.23
96.79
10.79%
99.47
90.49
9.92%
110.28
107.15
2.92%
94.19
100.36
-6.15%
PBT
208.14
134.49
54.76%
159.25
43.82
263.42%
174.96
189.96
-7.90%
140.99
175.15
-19.50%
Tax
54.58
42.29
29.06%
31.10
13.92
123.42%
48.26
47.61
1.37%
42.31
47.42
-10.78%
PAT
153.56
92.20
66.55%
128.15
29.90
328.60%
126.70
142.35
-10.99%
98.68
127.73
-22.74%
PATM
5.34%
4.36%
5.02%
1.87%
5.25%
6.36%
4.52%
6.29%
EPS
2.97
1.66
78.92%
2.43
0.28
767.86%
2.53
2.58
-1.94%
1.77
2.12
-16.51%

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
10,028.49
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
25.58%
30.43%
2.44%
5.31%
32.16%
32.02%
33.99%
13.23%
30.83%
27.29%
 
Cost Of Goods Sold
6,471.46
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
3,557.03
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
35.47%
36.58%
38.51%
38.76%
38.69%
38.19%
37.50%
36.31%
33.55%
31.36%
29.82%
Total Expenditure
8,933.37
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
1,095.12
885.39
724.99
671.80
725.18
533.83
373.99
237.83
151.35
59.49
93.45
EBITDA Margin
10.92%
10.65%
11.37%
10.80%
12.27%
11.94%
11.04%
9.41%
6.78%
3.49%
6.97%
Other Income
61.50
62.94
47.03
40.49
27.03
33.35
13.82
13.97
19.98
35.20
10.98
Interest
62.11
62.32
73.65
94.17
63.15
35.09
39.75
25.68
25.01
24.18
19.06
Depreciation
411.17
391.75
375.30
340.07
234.38
164.85
136.17
92.62
83.49
59.08
46.27
PBT
683.34
494.26
323.07
278.05
454.68
367.24
211.89
133.50
62.83
11.43
39.10
Tax
176.25
146.78
100.53
68.62
134.07
97.69
46.47
27.74
19.38
7.59
10.99
Tax Rate
25.79%
29.70%
30.95%
28.17%
29.49%
24.09%
21.93%
20.00%
24.60%
58.70%
27.96%
PAT
507.09
290.64
182.46
142.21
266.75
287.11
145.44
99.47
59.66
6.36
28.89
PAT before Minority Interest
455.10
347.48
224.27
174.97
320.61
307.78
165.42
110.96
59.41
5.34
28.31
Minority Interest
-51.99
-56.84
-41.81
-32.76
-53.86
-20.67
-19.98
-11.49
0.25
1.02
0.58
PAT Margin
5.06%
3.50%
2.86%
2.29%
4.51%
6.42%
4.30%
3.94%
2.67%
0.37%
2.16%
PAT Growth
29.30%
59.29%
28.30%
-46.69%
-7.09%
97.41%
46.21%
66.73%
838.05%
-77.99%
 
EPS
8.86
5.08
3.19
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

News Update:


  • Uno Minda gets nod to enter into joint venture agreement with Buehler
    10th Nov 2022, 14:44 PM

    The joint venture plans to incur capital expenditure of Rs 110 crore including sustaining capex over a period of next six years, the investment will be scheduled to meet the demand

    Read More
  • Uno Minda gets nod to enter into joint venture agreement with TACHI-S
    30th Sep 2022, 11:58 AM

    The company will hold 51% stake in the Joint Venture while the remaining stake will be held by TACHI-S

    Read More
  • Uno Minda targeting over 25% growth in aftermarket business in next 4-5 years
    29th Aug 2022, 10:23 AM

    As it looks to aggressively tap the segment

    Read More
  • Uno Minda gets nod to incorporate wholly owned step-down subsidiary in Dubai
    25th Aug 2022, 14:18 PM

    The WOS to be incorporated in UAE will have its office in Mainland Dubai, Deira with an initial equity investment of up to Rs 50 lakh

    Read More
  • UNO Minda investing around Rs 300 crore to expand manufacturing capacity
    25th Aug 2022, 14:01 PM

    Minda Kosei Aluminum Wheel, one of the key subsidiary of Uno Minda, will be expanding its 4W Alloy wheel capacity by 60,000 wheels/month to 240,000 wheel/month at its plant in Bawal, Haryana

    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.