Nifty

:

24363.30

Sensex

:

79857.79

-232.85 (-0.95%)
-765.47 (-0.95%)

Login

Nifty
Sensex

:
:

24363.30
79857.79

-232.85 (-0.95%)
-765.47 (-0.95%)

Updater Services Ltd.

Professional Services

Rating :

59/99

BSE: 543996 | NSE: UDS

Watchlist

NSE BSE

263.15

08-Aug-2025

Open
High
Low
Previous Close

262
266
259.3
261.50

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

269306
70787228.35
438.6
255.6

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,762.54
14.44
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,577.90
N/A
1.80

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

14.68
-
9.24

EBITDA CAGR (%)

10 Years
5 Years
3 Years

13.17
-
12.46

PAT CAGR (%)

10 Years
5 Years
3 Years

15.49
-
49.19

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 416.09 375.20 10.90% 428.06 377.75 13.32% 388.11 350.40 10.76% 382.39 346.59 10.33%
Expenses 398.75 360.78 10.52% 413.35 363.84 13.61% 368.96 344.08 7.23% 363.29 340.55 6.68%
EBITDA 17.34 14.41 20.33% 14.70 13.91 5.68% 19.15 6.32 203.01% 19.09 6.05 215.54%
EBIDTM 4.17% 3.84% 3.43% 3.68% 4.93% 1.81% 4.99% 1.74%
Other Income 3.10 5.53 -43.94% 8.60 5.65 52.21% 4.88 9.79 -50.15% 6.01 13.56 -55.68%
Interest 1.11 1.70 -34.71% 0.81 1.30 -37.69% 0.78 2.85 -72.63% 2.13 5.17 -58.80%
Depreciation 2.82 2.40 17.50% 2.12 2.50 -15.20% 3.07 4.56 -32.68% 3.21 4.49 -28.51%
PBT 16.50 15.84 4.17% 42.84 15.75 172.00% 20.18 8.71 131.69% 19.77 9.94 98.89%
Tax 0.88 4.96 -82.26% 7.34 1.78 312.36% 4.00 0.92 334.78% 3.52 1.99 76.88%
PAT 15.62 10.88 43.57% 35.50 13.97 154.12% 16.18 7.79 107.70% 16.24 7.95 104.28%
PATM 3.75% 2.90% 8.29% 3.70% 4.17% 2.22% 4.25% 2.29%
EPS 2.33 1.62 43.83% 5.30 2.09 153.59% 2.41 1.16 107.76% 2.42 1.19 103.36%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 700.24 652.16 7.37% 709.02 631.77 12.23% 694.89 636.05 9.25% 679.99 600.10 13.31%
Expenses 660.94 611.25 8.13% 673.33 591.51 13.83% 648.66 601.28 7.88% 636.28 573.78 10.89%
EBITDA 39.30 40.92 -3.96% 35.69 40.26 -11.35% 46.22 34.77 32.93% 43.71 26.32 66.07%
EBIDTM 5.61% 6.27% 5.03% 6.37% 6.65% 5.47% 6.43% 4.39%
Other Income 5.05 6.48 -22.07% 16.58 5.56 198.20% 5.67 9.35 -39.36% 6.93 5.98 15.89%
Interest 2.12 3.39 -37.46% 2.02 3.08 -34.42% 1.99 4.25 -53.18% 2.95 6.35 -53.54%
Depreciation 11.18 11.46 -2.44% 11.29 12.29 -8.14% 12.07 14.92 -19.10% 12.32 13.69 -10.01%
PBT 31.05 32.55 -4.61% 38.97 30.46 27.94% 37.84 24.95 51.66% 35.37 12.26 188.50%
Tax 2.06 6.92 -70.23% 4.78 6.30 -24.13% 6.68 4.41 51.47% 7.37 3.09 138.51%
PAT 28.99 25.63 13.11% 34.19 24.16 41.51% 31.15 20.54 51.66% 28.00 9.18 205.01%
PATM 4.14% 3.93% 4.82% 3.82% 4.48% 3.23% 4.12% 1.53%
EPS 4.27 3.79 12.66% 5.14 3.86 33.16% 4.61 3.12 47.76% 4.20 1.49 181.88%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 1,614.65 1,591.73 1,417.12 1,308.54 1,070.67 654.39 605.98 471.77 346.29 285.01 220.58 Net Sales Growth 11.36% 12.32% 8.30% 22.22% 63.61% 7.99% 28.45% 36.24% 21.50% 29.21% Cost Of Goods Sold 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 1,614.64 1,591.73 1,417.12 1,308.54 1,070.67 654.39 605.98 471.77 346.29 285.01 220.58 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 1,544.35 1,523.15 1,376.33 1,271.68 1,037.66 610.86 564.48 443.82 320.94 265.26 202.17 Power & Fuel Cost - 1.42 0.82 0.54 0.49 0.45 0.39 1.15 0.00 0.00 0.00 % Of Sales - 0.09% 0.06% 0.04% 0.05% 0.07% 0.06% 0.24% 0% 0% 0% Employee Cost - 1,348.61 1,214.24 1,143.47 933.12 546.46 507.24 404.65 0.00 0.00 0.00 % Of Sales - 84.73% 85.68% 87.39% 87.15% 83.51% 83.71% 85.77% 0% 0% 0% Manufacturing Exp. - 119.68 104.66 86.17 62.74 1.75 1.74 0.00 0.00 0.00 0.00 % Of Sales - 7.52% 7.39% 6.59% 5.86% 0.27% 0.29% 0% 0% 0% 0% General & Admin Exp. - 33.10 28.89 30.85 26.94 43.58 38.34 23.60 320.94 265.26 202.17 % Of Sales - 2.08% 2.04% 2.36% 2.52% 6.66% 6.33% 5.00% 92.68% 93.07% 91.65% Selling & Distn. Exp. - 1.14 0.00 0.00 0.00 0.19 0.28 0.38 0.00 0.00 0.00 % Of Sales - 0.07% 0% 0% 0% 0.03% 0.05% 0.08% 0% 0% 0% Miscellaneous Exp. - 19.20 27.72 10.65 14.38 18.43 16.48 14.04 0.00 0.00 0.00 % Of Sales - 1.21% 1.96% 0.81% 1.34% 2.82% 2.72% 2.98% 0% 0% 0% EBITDA 70.28 68.58 40.79 36.86 33.01 43.53 41.50 27.95 25.35 19.75 18.41 EBITDA Margin 4.35% 4.31% 2.88% 2.82% 3.08% 6.65% 6.85% 5.92% 7.32% 6.93% 8.35% Other Income 22.59 25.12 28.65 28.55 13.83 1.86 0.72 0.68 0.00 0.00 0.00 Interest 4.83 5.48 13.86 12.41 4.46 2.40 0.71 1.02 0.00 0.00 0.00 Depreciation 11.22 11.22 15.66 15.15 5.65 3.68 5.72 1.80 1.33 1.22 1.61 PBT 99.29 77.00 39.92 37.85 36.73 39.30 35.79 25.82 24.03 18.53 16.80 Tax 15.74 20.13 4.62 5.44 -0.21 13.44 11.97 8.90 7.62 6.02 4.52 Tax Rate 15.85% 20.24% 11.57% 14.37% -0.57% 34.20% 33.45% 34.47% 31.71% 32.49% 26.90% PAT 83.54 79.33 35.30 32.41 36.94 25.86 23.82 16.91 16.41 12.51 12.28 PAT before Minority Interest 83.54 79.33 35.30 32.41 36.94 25.86 23.82 16.91 16.41 12.51 12.28 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 5.17% 4.98% 2.49% 2.48% 3.45% 3.95% 3.93% 3.58% 4.74% 4.39% 5.57% PAT Growth 105.81% 124.73% 8.92% -12.26% 42.85% 8.56% 40.86% 3.05% 31.18% 1.87% EPS 12.47 11.84 5.27 4.84 5.51 3.86 3.56 2.52 2.45 1.87 1.83

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 16 Mar 15
Net Sales 2,784.14 2,736.06 2,444.36 2,098.89 1,483.55 695.64 642.47 Net Sales Growth 10.48% 11.93% 16.46% 41.48% 113.26% 8.28% Cost Of Goods Sold 91.31 91.11 101.96 80.22 39.35 8.48 8.16 Gross Profit 2,692.83 2,644.95 2,342.40 2,018.67 1,444.21 687.16 634.31 GP Margin 96.72% 96.67% 95.83% 96.18% 97.35% 98.78% 98.73% Total Expenditure 2,619.21 2,569.52 2,310.15 2,006.30 1,405.35 647.29 597.55 Power & Fuel Cost - 10.75 9.66 4.77 2.00 0.56 0.49 % Of Sales - 0.39% 0.40% 0.23% 0.13% 0.08% 0.08% Employee Cost - 2,040.27 1,815.65 1,384.06 1,068.18 574.91 536.52 % Of Sales - 74.57% 74.28% 65.94% 72.00% 82.64% 83.51% Manufacturing Exp. - 226.26 208.77 383.27 156.97 26.36 12.36 % Of Sales - 8.27% 8.54% 18.26% 10.58% 3.79% 1.92% General & Admin Exp. - 117.11 108.86 98.25 102.13 25.89 25.43 % Of Sales - 4.28% 4.45% 4.68% 6.88% 3.72% 3.96% Selling & Distn. Exp. - 42.11 23.68 1.35 0.68 0.55 0.75 % Of Sales - 1.54% 0.97% 0.06% 0.05% 0.08% 0.12% Miscellaneous Exp. - 41.91 41.56 54.39 36.05 10.54 13.83 % Of Sales - 1.53% 1.70% 2.59% 2.43% 1.52% 2.15% EBITDA 164.92 166.54 134.21 92.59 78.20 48.35 44.92 EBITDA Margin 5.92% 6.09% 5.49% 4.41% 5.27% 6.95% 6.99% Other Income 34.23 35.67 23.61 13.20 14.34 1.32 0.46 Interest 9.08 10.35 19.28 14.57 5.07 2.47 0.79 Depreciation 46.86 47.13 53.96 37.04 16.53 3.94 6.07 PBT 143.23 144.73 84.58 54.19 70.94 43.26 38.52 Tax 20.89 25.75 18.32 19.58 13.57 14.96 13.02 Tax Rate 14.58% 17.79% 21.66% 36.13% 19.13% 34.58% 33.80% PAT 122.33 118.80 67.94 35.78 55.29 28.15 25.15 PAT before Minority Interest 122.03 118.98 66.26 34.60 57.37 28.30 25.51 Minority Interest -0.30 -0.18 1.68 1.18 -2.08 -0.15 -0.36 PAT Margin 4.39% 4.34% 2.78% 1.70% 3.73% 4.05% 3.91% PAT Growth 53.85% 74.86% 89.88% -35.29% 96.41% 11.93% EPS 18.26 17.73 10.14 5.34 8.25 4.20 3.75

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 11 Mar 10 Mar 09 Mar 08
Shareholder's Funds 853.35 755.66 327.55 288.39 39.19 32.37 30.80 25.94 Share Capital 66.95 66.95 52.95 52.82 10.04 0.12 0.12 0.12 Total Reserves 777.77 681.72 269.79 231.94 29.15 32.25 30.67 25.82 Non-Current Liabilities 50.43 37.31 92.42 88.62 -2.02 -0.43 0.77 0.19 Secured Loans 0.00 0.00 17.93 0.00 1.57 2.16 2.38 0.11 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 58.16 36.18 46.24 114.61 0.00 0.00 0.00 0.00 Current Liabilities 310.31 396.86 458.51 267.15 37.19 28.32 40.95 20.27 Trade Payables 37.02 36.68 28.87 21.96 21.97 15.69 12.61 10.55 Other Current Liabilities 203.37 277.22 254.48 165.90 7.49 4.35 6.15 4.97 Short Term Borrowings 45.37 49.83 150.76 57.58 0.00 0.00 0.00 0.00 Short Term Provisions 24.55 33.12 24.40 21.72 7.73 8.27 22.19 4.76 Total Liabilities 1,214.09 1,189.83 878.48 644.16 74.36 60.26 72.52 46.40 Net Block 53.83 37.18 36.27 22.97 6.00 5.54 5.34 4.26 Gross Block 101.62 79.46 64.62 42.09 11.27 9.51 8.40 6.14 Accumulated Depreciation 47.79 42.28 28.35 19.11 5.27 3.97 3.06 1.88 Non Current Assets 570.54 561.26 497.08 347.42 10.27 10.25 9.54 9.52 Capital Work in Progress 0.76 9.45 0.00 1.85 0.00 0.00 0.00 0.00 Non Current Investment 382.40 399.37 378.24 166.98 4.28 4.71 4.21 5.25 Long Term Loans & Adv. 100.89 91.93 57.56 133.38 0.00 0.00 0.00 0.00 Other Non Current Assets 32.65 23.34 25.00 22.25 0.00 0.00 0.00 0.00 Current Assets 643.55 628.57 381.39 296.74 64.09 50.00 62.97 36.88 Current Investments 35.14 0.00 0.00 0.00 0.00 7.69 12.21 2.11 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 389.35 312.54 287.25 236.46 46.80 30.85 28.62 24.68 Cash & Bank 110.63 21.78 32.99 10.75 12.19 5.52 6.02 7.05 Other Current Assets 108.44 31.82 30.50 17.57 5.10 5.93 16.11 3.04 Short Term Loans & Adv. 76.18 262.44 30.65 31.95 5.07 5.88 16.07 3.01 Net Current Assets 333.24 231.71 -77.12 29.58 26.90 21.68 22.02 16.61 Total Assets 1,214.09 1,189.83 878.47 644.16 74.36 60.25 72.51 46.40

Description Mar 25 Mar 24 Mar 23 Mar 22
Shareholder's Funds 958.19 840.13 380.89 340.43 Share Capital 66.95 66.95 52.95 52.82 Total Reserves 884.40 765.27 322.55 283.39 Non-Current Liabilities 78.39 77.66 181.11 174.83 Secured Loans 0.00 0.03 17.93 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 Long Term Provisions 73.13 49.69 53.95 123.09 Current Liabilities 491.49 563.61 599.22 380.90 Trade Payables 89.50 79.26 79.33 45.68 Other Current Liabilities 313.15 383.38 330.40 243.59 Short Term Borrowings 48.43 52.87 150.75 58.68 Short Term Provisions 40.40 48.11 38.74 32.95 Total Liabilities 1,534.49 1,487.35 1,168.14 901.47 Net Block 357.26 356.63 359.40 204.39 Gross Block 511.97 470.38 421.29 255.15 Accumulated Depreciation 154.71 113.75 61.89 50.71 Non Current Assets 518.44 501.13 466.39 396.19 Capital Work in Progress 1.21 10.88 0.23 4.12 Non Current Investment 7.93 4.81 0.01 0.01 Long Term Loans & Adv. 110.39 97.27 71.76 145.54 Other Non Current Assets 41.65 31.54 34.99 42.13 Current Assets 1,016.05 986.23 701.75 505.27 Current Investments 35.14 1.63 3.80 0.00 Inventories 7.87 6.99 6.99 6.33 Sundry Debtors 608.19 503.90 427.73 347.49 Cash & Bank 233.07 150.74 165.09 71.02 Other Current Assets 131.77 32.17 29.45 20.45 Short Term Loans & Adv. 89.35 290.80 68.69 59.99 Net Current Assets 524.57 422.62 102.53 124.38 Total Assets 1,534.49 1,487.36 1,168.14 901.46

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22
Cash From Operating Activity 11.12 32.91 16.51 33.89 PBT 99.46 39.92 37.85 36.73 Adjustment -17.24 28.05 8.59 10.13 Changes in Working Capital -47.81 -16.39 -26.95 -8.61 Cash after chg. in Working capital 34.41 51.58 19.50 38.25 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -23.30 -18.67 -2.99 -4.36 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity 66.60 -298.08 -101.46 -91.52 Net Fixed Assets -13.47 -24.29 -20.68 Net Investments -18.17 -21.13 -211.26 Others 98.24 -252.66 130.48 Cash from Financing Activity -13.98 242.97 106.85 38.63 Net Cash Inflow / Outflow 63.73 -22.20 21.90 -19.00 Opening Cash & Equivalents 2.61 24.06 2.16 21.16 Closing Cash & Equivalent 66.34 1.87 24.06 2.16

Description Mar 25 Mar 24 Mar 23 Mar 22
Cash From Operating Activity 50.84 102.64 114.78 31.07 PBT 144.73 84.58 54.19 70.94 Adjustment 40.86 81.38 90.80 38.53 Changes in Working Capital -87.92 -21.82 -9.82 -57.04 Cash after chg. in Working capital 97.66 144.14 135.17 52.44 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -46.83 -41.50 -20.39 -21.37 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity 18.55 -356.41 -152.98 -47.16 Net Fixed Assets -13.47 -24.29 -20.68 Net Investments -18.17 -21.13 -211.26 Others 50.19 -310.99 78.96 Cash from Financing Activity -34.51 222.72 95.58 28.79 Net Cash Inflow / Outflow 34.88 -31.05 57.38 12.70 Opening Cash & Equivalents 83.62 114.67 57.29 44.58 Closing Cash & Equivalent 118.50 83.62 114.67 57.29

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 11 Mar 10 Mar 09 Mar 08
Book Value (Rs.) 126.17 111.83 60.95 53.91 39.05 2677.46 2547.20 2145.27 ROA 6.60% 3.41% 4.26% 6.29% 18.24% 11.31% 20.06% 14.38% ROE 9.96% 6.59% 10.67% 13.83% 34.31% 23.76% 42.06% 25.73% ROCE 12.32% 8.21% 11.83% 13.50% 44.62% 32.63% 58.66% 39.34% Fixed Asset Turnover 17.58 19.67 24.53 28.96 21.24 18.72 21.03 18.33 Receivable days 80.47 77.24 73.04 75.44 64.25 64.76 63.62 80.03 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 2949.55 2819.58 5869.23 5345.93 Cash Conversion Cycle 80.47 77.24 73.04 75.44 -2885.30 -2754.82 -5805.60 -5265.90 Total Debt/Equity 0.05 0.07 0.55 0.20 0.04 0.07 0.08 0.00 Interest Cover 19.14 3.88 4.05 9.24 0.00 0.00 0.00 0.00

Description Mar 25 Mar 24 Mar 23 Mar 22
Book Value (Rs.) 142.09 124.31 70.91 63.65 ROA 7.87% 4.99% 3.34% 7.52% ROE 13.34% 10.97% 9.72% 18.56% ROCE 16.33% 14.32% 14.38% 21.84% Fixed Asset Turnover 5.57 5.49 6.21 7.94 Receivable days 74.12 69.51 67.41 75.83 Inventory Days 0.99 1.04 1.16 1.39 Payable days 338.04 283.86 284.41 359.61 Cash Conversion Cycle -262.92 -213.31 -215.84 -282.39 Total Debt/Equity 0.05 0.06 0.47 0.17 Interest Cover 14.99 5.39 4.72 15.00

Top Investors:

bandhan value fund

icici prudential elss tax saver fund

aditya birla sun life insurance company limited

east bridge capital master fund i ltd

bengal finance and investment pvt ltd

the miri strategic emerging markets fund lp

rammohan tangirala

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