Nifty
Sensex
:
:
22967.65
75418.04
369.85 (1.64%)
1196.98 (1.61%)

Auto Ancillary

Rating :
67/99

BSE: 532539 | NSE: UNOMINDA

829.95
23-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  759.00
  •  880.00
  •  751.00
  •  757.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2317644
  •  18888.01
  •  880.00
  •  514.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 47,994.20
  • 54.52
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 49,312.87
  • 0.24%
  • 10.41

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.76%
  • 0.24%
  • 5.33%
  • FII
  • DII
  • Others
  • 7.57%
  • 16.98%
  • 1.12%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.74
  • 13.72
  • 20.80

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 35.51
  • 11.36
  • 11.37

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 58.92
  • 19.63
  • 53.00

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 43.96
  • 52.39
  • 56.97

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.60
  • 6.98
  • 8.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.14
  • 23.48
  • 27.26

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
3,794.02
2,888.97
31.33%
3,522.91
2,915.49
20.83%
3,621.30
2,876.84
25.88%
3,092.66
2,555.19
21.03%
Expenses
3,319.98
2,569.69
29.20%
3,143.30
2,577.09
21.97%
3,219.75
2,558.40
25.85%
2,762.60
2,289.33
20.67%
EBITDA
474.04
319.28
48.47%
379.61
338.40
12.18%
401.55
318.44
26.10%
330.06
265.86
24.15%
EBIDTM
12.49%
11.05%
10.78%
11.61%
11.09%
11.07%
10.67%
10.40%
Other Income
9.11
19.16
-52.45%
7.91
3.97
99.24%
8.93
16.08
-44.47%
7.81
9.68
-19.32%
Interest
31.99
20.97
52.55%
28.64
12.58
127.66%
27.21
19.15
42.09%
25.18
16.82
49.70%
Depreciation
149.25
108.28
37.84%
132.56
114.95
15.32%
125.40
107.23
16.94%
119.01
99.47
19.64%
PBT
328.53
209.19
57.05%
226.32
214.84
5.34%
257.87
208.14
23.89%
193.68
159.25
21.62%
Tax
85.01
39.51
115.16%
64.91
65.93
-1.55%
73.34
54.58
34.37%
43.86
31.10
41.03%
PAT
243.52
169.68
43.52%
161.41
148.91
8.39%
184.53
153.56
20.17%
149.82
128.15
16.91%
PATM
6.42%
5.87%
4.58%
5.11%
5.10%
5.34%
4.84%
5.02%
EPS
5.04
3.19
57.99%
3.38
2.83
19.43%
3.93
2.97
32.32%
3.01
2.43
23.87%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
14,030.89
11,236.49
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
Net Sales Growth
24.87%
35.17%
30.43%
2.44%
5.31%
32.16%
32.02%
33.99%
13.23%
30.83%
 
Cost Of Goods Sold
9,063.76
7,224.46
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
Gross Profit
4,967.13
4,012.03
3,041.00
2,454.45
2,411.75
2,285.61
1,707.38
1,269.86
917.56
748.87
534.97
GP Margin
35.40%
35.71%
36.58%
38.51%
38.76%
38.69%
38.19%
37.50%
36.31%
33.55%
31.36%
Total Expenditure
12,445.63
9,994.51
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
Power & Fuel Cost
-
331.86
208.97
149.85
148.49
149.09
111.45
87.88
54.61
48.11
43.30
% Of Sales
-
2.95%
2.51%
2.35%
2.39%
2.52%
2.49%
2.60%
2.16%
2.16%
2.54%
Employee Cost
-
1,460.48
1,206.51
981.69
943.83
791.29
586.80
451.45
326.34
287.85
224.85
% Of Sales
-
13.00%
14.51%
15.40%
15.17%
13.39%
13.13%
13.33%
12.91%
12.90%
13.18%
Manufacturing Exp.
-
460.27
343.15
254.29
257.73
264.12
210.61
159.01
120.21
106.13
69.28
% Of Sales
-
4.10%
4.13%
3.99%
4.14%
4.47%
4.71%
4.70%
4.76%
4.75%
4.06%
General & Admin Exp.
-
221.27
165.18
114.01
148.77
151.51
110.80
82.66
69.88
55.63
62.76
% Of Sales
-
1.97%
1.99%
1.79%
2.39%
2.56%
2.48%
2.44%
2.76%
2.49%
3.68%
Selling & Distn. Exp.
-
212.65
157.39
145.74
125.69
120.00
99.32
70.87
68.72
76.72
24.79
% Of Sales
-
1.89%
1.89%
2.29%
2.02%
2.03%
2.22%
2.09%
2.72%
3.44%
1.45%
Miscellaneous Exp.
-
83.52
74.41
83.88
115.44
84.42
54.57
44.00
39.97
23.06
24.79
% Of Sales
-
0.74%
0.90%
1.32%
1.86%
1.43%
1.22%
1.30%
1.58%
1.03%
2.96%
EBITDA
1,585.26
1,241.98
885.39
724.99
671.80
725.18
533.83
373.99
237.83
151.35
59.49
EBITDA Margin
11.30%
11.05%
10.65%
11.37%
10.80%
12.27%
11.94%
11.04%
9.41%
6.78%
3.49%
Other Income
33.76
48.89
62.94
47.03
40.49
27.03
33.35
13.82
13.97
19.98
35.20
Interest
113.02
69.52
62.32
73.65
94.17
63.15
35.09
39.75
25.68
25.01
24.18
Depreciation
526.22
429.93
391.75
375.30
340.07
234.38
164.85
136.17
92.62
83.49
59.08
PBT
1,006.40
791.42
494.26
323.07
278.05
454.68
367.24
211.89
133.50
62.83
11.43
Tax
267.12
191.12
146.78
100.53
68.62
134.07
97.69
46.47
27.74
19.38
7.59
Tax Rate
26.54%
24.15%
29.70%
30.95%
28.17%
29.49%
24.09%
21.93%
20.00%
24.60%
58.70%
PAT
739.28
653.55
355.80
182.46
142.21
266.75
287.11
145.44
99.47
59.66
6.36
PAT before Minority Interest
694.88
700.23
412.64
224.27
174.97
320.61
307.78
165.42
110.96
59.41
5.34
Minority Interest
-44.40
-46.68
-56.84
-41.81
-32.76
-53.86
-20.67
-19.98
-11.49
0.25
1.02
PAT Margin
5.27%
5.82%
4.28%
2.86%
2.29%
4.51%
6.42%
4.30%
3.94%
2.67%
0.37%
PAT Growth
23.15%
83.68%
95.00%
28.30%
-46.69%
-7.09%
97.41%
46.21%
66.73%
838.05%
 
EPS
12.88
11.38
6.20
3.18
2.48
4.65
5.00
2.53
1.73
1.04
0.11

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
4,155.86
3,438.45
2,256.57
1,861.08
1,704.16
1,391.69
1,059.45
471.71
365.28
312.19
Share Capital
114.60
57.12
54.39
52.44
52.44
17.41
15.87
19.37
19.37
19.37
Total Reserves
4,025.55
3,353.72
2,199.93
1,807.44
1,651.72
1,370.67
741.26
452.34
345.91
292.82
Non-Current Liabilities
880.66
690.91
884.24
1,119.80
782.18
461.25
260.09
247.97
170.70
205.09
Secured Loans
520.69
315.84
510.66
759.26
544.71
195.41
118.75
106.92
83.65
119.46
Unsecured Loans
59.90
58.88
28.46
21.06
61.63
44.63
58.53
62.09
13.55
18.19
Long Term Provisions
91.79
85.10
135.07
124.77
99.64
188.36
58.95
77.05
70.71
67.12
Current Liabilities
2,952.24
2,342.24
2,530.17
2,317.13
1,477.58
1,367.13
931.45
740.45
513.49
504.37
Trade Payables
1,700.52
1,411.68
1,289.79
1,118.50
797.82
798.41
486.37
321.45
267.00
247.35
Other Current Liabilities
763.99
573.84
887.56
927.52
309.05
247.25
167.99
169.45
89.27
93.53
Short Term Borrowings
386.96
264.66
313.78
237.95
349.15
302.81
261.20
184.06
111.56
140.23
Short Term Provisions
100.77
92.06
39.04
33.16
21.56
18.66
15.89
65.49
45.66
23.26
Total Liabilities
8,267.13
6,797.90
5,977.43
5,580.85
4,230.63
3,431.08
2,368.00
1,569.74
1,070.80
1,035.46
Net Block
3,304.38
2,804.68
2,796.77
2,674.23
1,861.16
1,350.50
884.87
572.74
411.24
400.54
Gross Block
5,294.34
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
Accumulated Depreciation
1,989.96
1,544.38
1,210.68
866.35
523.04
302.24
136.34
863.95
740.02
671.42
Non Current Assets
4,699.23
3,841.96
3,556.08
3,534.91
2,497.89
1,903.99
1,166.32
823.06
521.68
519.40
Capital Work in Progress
292.73
346.52
134.30
360.04
150.13
210.79
116.95
130.11
9.32
21.87
Non Current Investment
862.83
594.62
528.61
373.37
355.58
155.23
111.12
43.62
26.33
24.42
Long Term Loans & Adv.
209.13
93.75
91.14
117.27
121.53
177.07
48.93
68.58
69.39
66.30
Other Non Current Assets
18.43
2.39
5.26
10.00
9.49
10.40
4.45
8.01
5.39
6.26
Current Assets
3,565.82
2,955.94
2,421.35
2,045.94
1,732.74
1,527.09
1,201.68
746.68
549.11
516.06
Current Investments
6.39
12.09
1.56
24.95
0.00
0.00
0.00
0.00
2.03
23.05
Inventories
1,331.43
1,046.44
750.56
609.52
560.97
417.52
237.56
183.84
140.59
124.67
Sundry Debtors
1,723.31
1,376.65
1,198.82
863.24
899.22
789.73
499.55
363.91
289.46
261.04
Cash & Bank
173.23
234.20
238.18
340.91
110.06
159.47
374.16
56.66
28.02
27.76
Other Current Assets
331.46
61.09
46.75
52.98
162.49
160.37
90.41
142.27
89.01
79.54
Short Term Loans & Adv.
241.26
225.47
185.48
154.34
134.42
140.15
77.26
128.35
80.59
68.96
Net Current Assets
613.58
613.70
-108.82
-271.19
255.16
159.96
270.23
6.23
35.62
11.69
Total Assets
8,265.05
6,797.90
5,977.43
5,580.85
4,230.63
3,431.08
2,368.00
1,569.74
1,070.79
1,035.46

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
798.22
382.88
342.71
1,048.55
413.97
362.07
334.62
146.25
135.40
41.64
PBT
891.35
559.42
324.80
243.59
454.68
405.47
211.89
138.71
78.79
12.93
Adjustment
402.04
353.40
440.58
475.40
298.11
144.26
169.80
115.06
83.86
79.59
Changes in Working Capital
-284.24
-392.96
-335.67
446.38
-223.41
-103.08
8.92
-82.19
-10.41
-42.15
Cash after chg. in Working capital
1,009.15
519.86
429.71
1,165.37
529.38
446.65
390.61
171.58
152.24
50.37
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-210.93
-136.98
-87.00
-116.82
-115.41
-84.58
-55.99
-25.33
-16.84
-8.73
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
-1,185.72
-698.65
-360.97
-835.22
-825.47
-640.50
-270.81
-256.93
-39.13
-136.78
Net Fixed Assets
-295.87
-224.37
-225.07
-699.09
-579.42
-94.04
331.95
-24.84
-43.56
-48.53
Net Investments
-345.09
-72.17
-88.63
-287.33
-151.57
-247.65
-162.10
-112.45
11.30
-17.97
Others
-544.76
-402.11
-47.27
151.20
-94.48
-298.81
-440.66
-119.64
-6.87
-70.28
Cash from Financing Activity
301.01
311.00
-40.24
-95.90
368.48
46.16
252.84
123.38
-98.39
80.18
Net Cash Inflow / Outflow
-86.49
-4.77
-58.50
117.43
-43.02
-232.27
316.65
12.70
-2.12
-14.96
Opening Cash & Equivalents
202.27
205.61
263.67
120.88
125.56
357.76
37.60
21.08
23.20
38.53
Closing Cash & Equivalent
121.36
202.27
205.61
263.67
92.77
125.56
357.76
33.78
21.08
23.57

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
72.25
59.71
41.45
70.58
64.67
52.89
31.65
19.57
15.13
12.91
ROA
9.30%
6.46%
3.88%
3.57%
8.37%
10.61%
8.40%
8.40%
5.64%
0.56%
ROE
18.55%
14.57%
10.90%
9.82%
20.74%
28.69%
27.00%
26.74%
17.72%
1.74%
ROCE
19.88%
16.44%
12.52%
11.56%
21.63%
24.70%
20.72%
22.49%
17.09%
6.60%
Fixed Asset Turnover
2.34
2.00
1.69
2.10
2.93
3.40
2.98
2.10
2.13
2.19
Receivable days
50.20
56.37
59.04
51.70
52.17
51.73
42.99
43.94
42.31
47.59
Inventory Days
38.51
39.33
38.94
34.33
30.23
26.29
20.98
21.82
20.39
21.31
Payable days
77.70
92.77
112.14
62.00
55.92
59.20
48.67
46.83
44.91
52.94
Cash Conversion Cycle
11.01
2.93
-14.15
24.03
26.48
18.82
15.31
18.93
17.78
15.96
Total Debt/Equity
0.30
0.24
0.47
0.64
0.63
0.44
0.67
0.83
0.64
0.98
Interest Cover
13.82
9.98
5.41
3.59
8.20
12.56
6.33
6.40
4.15
1.53

News Update:


  • Uno Minda raises Rs 100 crore through NCDs
    29th Apr 2024, 12:48 PM

    The NCD Committee of the Board of the Company at its meeting held on April 29, 2024, has considered and approved allotment of the same

    Read More
  • UNO Minda acquires 26% stake in Minda Westport Technologies
    19th Apr 2024, 15:49 PM

    With this acquisition, now the stake of the Company in MWTL stand increased to 76%

    Read More
  • Uno Minda starts construction work on alloy-wheel plant in Haryana
    11th Apr 2024, 15:35 PM

    The plant will be set up in a phased manner over the next five years

    Read More
  • Uno Minda inks technical license agreement with Starcharge
    26th Mar 2024, 15:58 PM

    With this partnership Uno Minda further builds up on its EV-specific product portfolio for the passenger car market

    Read More
  • Uno Minda invests fund in Uno Minda Buehler Motor
    21st Mar 2024, 17:20 PM

    Post allotment, the investment of the Company in the equity shares of UMBM stands at Rs 11.87 crore

    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.