Nifty

:

24971.90

Sensex

:

81896.79

-140.50 (-0.56%)
-511.38 (-0.62%)

Login

Nifty
Sensex

:
:

24971.90
81896.79

-140.50 (-0.56%)
-511.38 (-0.62%)

Updater Services Ltd.

Professional Services

Rating :

62/99

BSE: 543996 | NSE: UDS

Watchlist

NSE BSE

281.45

23-Jun-2025

Open
High
Low
Previous Close

285
287
279.55
288.20

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

313844
88400723.9
438.6
255.6

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,884.06
16.27
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,699.42
N/A
2.02

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

14.30
-
18.11

EBITDA CAGR (%)

10 Years
5 Years
3 Years

11.57
-
11.41

PAT CAGR (%)

10 Years
5 Years
3 Years

10.45
-
7.11

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 Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 428.06 377.75 13.32% 388.11 350.40 10.76% 382.39 346.59 10.33% 365.72 351.60 4.02%
Expenses 413.35 363.84 13.61% 368.96 344.08 7.23% 363.29 340.55 6.68% 352.02 338.11 4.11%
EBITDA 14.70 13.91 5.68% 19.15 6.32 203.01% 19.09 6.05 215.54% 13.70 13.49 1.56%
EBIDTM 3.43% 3.68% 4.93% 1.81% 4.99% 1.74% 3.75% 3.84%
Other Income 8.60 5.65 52.21% 4.88 9.79 -50.15% 6.01 13.56 -55.68% 5.50 0.98 461.22%
Interest 0.81 1.30 -37.69% 0.78 2.85 -72.63% 2.13 5.17 -58.80% 1.68 4.57 -63.24%
Depreciation 2.12 2.50 -15.20% 3.07 4.56 -32.68% 3.21 4.49 -28.51% 2.28 4.27 -46.60%
PBT 42.84 15.75 172.00% 20.18 8.71 131.69% 19.77 9.94 98.89% 15.24 5.62 171.17%
Tax 7.34 1.78 312.36% 4.00 0.92 334.78% 3.52 1.99 76.88% 4.78 0.25 1,812.00%
PAT 35.50 13.97 154.12% 16.18 7.79 107.70% 16.24 7.95 104.28% 10.46 5.37 94.79%
PATM 8.29% 3.70% 4.17% 2.22% 4.25% 2.29% 2.86% 1.53%
EPS 5.30 2.09 153.59% 2.41 1.16 107.76% 2.42 1.19 103.36% 1.56 0.80 95.00%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 709.02 631.77 12.23% 694.89 636.05 9.25% 679.99 600.10 13.31% 652.16 576.45 13.13%
Expenses 673.33 591.51 13.83% 648.66 601.28 7.88% 636.28 573.78 10.89% 611.25 543.58 12.45%
EBITDA 35.69 40.26 -11.35% 46.22 34.77 32.93% 43.71 26.32 66.07% 40.92 32.86 24.53%
EBIDTM 5.03% 6.37% 6.65% 5.47% 6.43% 4.39% 6.27% 5.70%
Other Income 16.58 5.56 198.20% 5.67 9.35 -39.36% 6.93 5.98 15.89% 6.48 2.72 138.24%
Interest 2.02 3.08 -34.42% 1.99 4.25 -53.18% 2.95 6.35 -53.54% 3.39 5.61 -39.57%
Depreciation 11.29 12.29 -8.14% 12.07 14.92 -19.10% 12.32 13.69 -10.01% 11.46 13.06 -12.25%
PBT 38.97 30.46 27.94% 37.84 24.95 51.66% 35.37 12.26 188.50% 32.55 16.91 92.49%
Tax 4.78 6.30 -24.13% 6.68 4.41 51.47% 7.37 3.09 138.51% 6.92 4.52 53.10%
PAT 34.19 24.16 41.51% 31.15 20.54 51.66% 28.00 9.18 205.01% 25.63 12.39 106.86%
PATM 4.82% 3.82% 4.48% 3.23% 4.12% 1.53% 3.93% 2.15%
EPS 5.14 3.86 33.16% 4.61 3.12 47.76% 4.20 1.49 181.88% 3.79 2.44 55.33%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 1,564.28 1,417.12 1,308.54 1,070.67 654.39 605.98 471.77 346.29 285.01 220.58 167.61 Net Sales Growth 9.67% 8.30% 22.22% 63.61% 7.99% 28.45% 36.24% 21.50% 29.21% 31.60% 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 1,564.27 1,417.12 1,308.54 1,070.67 654.39 605.98 471.77 346.29 285.01 220.58 167.61 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 1,497.62 1,376.33 1,271.68 1,037.66 610.86 564.48 443.82 320.94 265.26 202.17 155.46 Power & Fuel Cost - 0.82 0.54 0.49 0.45 0.39 1.15 0.00 0.00 0.00 0.00 % Of Sales - 0.06% 0.04% 0.05% 0.07% 0.06% 0.24% 0% 0% 0% 0% Employee Cost - 1,214.24 1,143.47 933.12 546.46 507.24 404.65 0.00 0.00 0.00 0.00 % Of Sales - 85.68% 87.39% 87.15% 83.51% 83.71% 85.77% 0% 0% 0% 0% Manufacturing Exp. - 104.66 86.17 62.74 1.75 1.74 0.00 0.00 0.00 0.00 0.00 % Of Sales - 7.39% 6.59% 5.86% 0.27% 0.29% 0% 0% 0% 0% 0% General & Admin Exp. - 28.89 30.85 26.94 43.58 38.34 23.60 320.94 265.26 202.17 155.46 % Of Sales - 2.04% 2.36% 2.52% 6.66% 6.33% 5.00% 92.68% 93.07% 91.65% 92.75% Selling & Distn. Exp. - 0.00 0.00 0.00 0.19 0.28 0.38 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0.03% 0.05% 0.08% 0% 0% 0% 0% Miscellaneous Exp. - 27.72 10.65 14.38 18.43 16.48 14.04 0.00 0.00 0.00 0.00 % Of Sales - 1.96% 0.81% 1.34% 2.82% 2.72% 2.98% 0% 0% 0% 0% EBITDA 66.64 40.79 36.86 33.01 43.53 41.50 27.95 25.35 19.75 18.41 12.15 EBITDA Margin 4.26% 2.88% 2.82% 3.08% 6.65% 6.85% 5.92% 7.32% 6.93% 8.35% 7.25% Other Income 24.99 28.65 28.55 13.83 1.86 0.72 0.68 0.00 0.00 0.00 0.00 Interest 5.40 13.86 12.41 4.46 2.40 0.71 1.02 0.00 0.00 0.00 0.00 Depreciation 10.68 15.66 15.15 5.65 3.68 5.72 1.80 1.33 1.22 1.61 1.11 PBT 98.03 39.92 37.85 36.73 39.30 35.79 25.82 24.03 18.53 16.80 11.05 Tax 19.64 4.62 5.44 -0.21 13.44 11.97 8.90 7.62 6.02 4.52 3.54 Tax Rate 20.03% 11.57% 14.37% -0.57% 34.20% 33.45% 34.47% 31.71% 32.49% 26.90% 32.04% PAT 78.38 35.30 32.41 36.94 25.86 23.82 16.91 16.41 12.51 12.28 7.51 PAT before Minority Interest 78.38 35.30 32.41 36.94 25.86 23.82 16.91 16.41 12.51 12.28 7.51 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 5.01% 2.49% 2.48% 3.45% 3.95% 3.93% 3.58% 4.74% 4.39% 5.57% 4.48% PAT Growth 123.43% 8.92% -12.26% 42.85% 8.56% 40.86% 3.05% 31.18% 1.87% 63.52% EPS 11.70 5.27 4.84 5.51 3.86 3.56 2.52 2.45 1.87 1.83 1.12

Description TTM Mar 24 Mar 23 Mar 22 Mar 16 Mar 15
Net Sales 2,736.06 2,444.36 2,098.89 1,483.55 695.64 642.47 Net Sales Growth 11.93% 16.46% 41.48% 113.26% 8.28% Cost Of Goods Sold 91.11 101.96 80.22 39.35 8.48 8.16 Gross Profit 2,644.95 2,342.40 2,018.67 1,444.21 687.16 634.31 GP Margin 96.67% 95.83% 96.18% 97.35% 98.78% 98.73% Total Expenditure 2,569.52 2,310.15 2,006.30 1,405.35 647.29 597.55 Power & Fuel Cost - 9.66 4.77 2.00 0.56 0.49 % Of Sales - 0.40% 0.23% 0.13% 0.08% 0.08% Employee Cost - 1,815.65 1,384.06 1,068.18 574.91 536.52 % Of Sales - 74.28% 65.94% 72.00% 82.64% 83.51% Manufacturing Exp. - 208.77 383.27 156.97 26.36 12.36 % Of Sales - 8.54% 18.26% 10.58% 3.79% 1.92% General & Admin Exp. - 108.86 98.25 102.13 25.89 25.43 % Of Sales - 4.45% 4.68% 6.88% 3.72% 3.96% Selling & Distn. Exp. - 23.68 1.35 0.68 0.55 0.75 % Of Sales - 0.97% 0.06% 0.05% 0.08% 0.12% Miscellaneous Exp. - 41.56 54.39 36.05 10.54 13.83 % Of Sales - 1.70% 2.59% 2.43% 1.52% 2.15% EBITDA 166.54 134.21 92.59 78.20 48.35 44.92 EBITDA Margin 6.09% 5.49% 4.41% 5.27% 6.95% 6.99% Other Income 35.66 23.61 13.20 14.34 1.32 0.46 Interest 10.35 19.28 14.57 5.07 2.47 0.79 Depreciation 47.14 53.96 37.04 16.53 3.94 6.07 PBT 144.73 84.58 54.19 70.94 43.26 38.52 Tax 25.75 18.32 19.58 13.57 14.96 13.02 Tax Rate 17.79% 21.66% 36.13% 19.13% 34.58% 33.80% PAT 118.97 67.94 35.78 55.29 28.15 25.15 PAT before Minority Interest 118.80 66.26 34.60 57.37 28.30 25.51 Minority Interest -0.17 1.68 1.18 -2.08 -0.15 -0.36 PAT Margin 4.35% 2.78% 1.70% 3.73% 4.05% 3.91% PAT Growth 79.52% 89.88% -35.29% 96.41% 11.93% EPS 17.76 10.14 5.34 8.25 4.20 3.75

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 11 Mar 10 Mar 09 Mar 08
Shareholder's Funds 755.66 327.55 288.39 39.19 32.37 30.80 25.94 Share Capital 66.95 52.95 52.82 10.04 0.12 0.12 0.12 Total Reserves 681.72 269.79 231.94 29.15 32.25 30.67 25.82 Non-Current Liabilities 37.31 92.42 88.62 -2.02 -0.43 0.77 0.19 Secured Loans 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 Long Term Provisions 36.18 46.24 114.61 0.00 0.00 0.00 0.00 Current Liabilities 396.86 458.51 267.15 37.19 28.32 40.95 20.27 Trade Payables 36.68 28.87 21.96 21.97 15.69 12.61 10.55 Other Current Liabilities 277.22 254.48 165.90 7.49 4.35 6.15 4.97 Short Term Borrowings 49.83 150.76 57.58 0.00 0.00 0.00 0.00 Short Term Provisions 33.12 24.40 21.72 7.73 8.27 22.19 4.76 Total Liabilities 1,189.83 878.48 644.16 74.36 60.26 72.52 46.40 Net Block 37.18 36.27 22.97 6.00 5.54 5.34 4.26 Gross Block 79.46 64.62 42.09 11.27 9.51 8.40 6.14 Accumulated Depreciation 42.28 28.35 19.11 5.27 3.97 3.06 1.88 Non Current Assets 561.26 497.08 347.42 10.27 10.25 9.54 9.52 Capital Work in Progress 9.45 0.00 1.85 0.00 0.00 0.00 0.00 Non Current Investment 399.37 378.24 166.98 4.28 4.71 4.21 5.25 Long Term Loans & Adv. 91.93 57.56 133.38 0.00 0.00 0.00 0.00 Other Non Current Assets 23.34 25.00 22.25 0.00 0.00 0.00 0.00 Current Assets 628.57 381.39 296.74 64.09 50.00 62.97 36.88 Current Investments 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 Sundry Debtors 312.54 287.25 236.46 46.80 30.85 28.62 24.68 Cash & Bank 21.78 32.99 10.75 12.19 5.52 6.02 7.05 Other Current Assets 294.26 30.50 17.57 0.03 5.93 16.11 3.04 Short Term Loans & Adv. 262.44 30.65 31.95 5.07 5.88 16.07 3.01 Net Current Assets 231.71 -77.12 29.58 26.90 21.68 22.02 16.61 Total Assets 1,189.83 878.47 644.16 74.36 60.25 72.51 46.40

Description Mar 24 Mar 23 Mar 22
Shareholder's Funds 840.13 380.89 340.43 Share Capital 66.95 52.95 52.82 Total Reserves 765.27 322.55 283.39 Non-Current Liabilities 77.66 181.11 174.83 Secured Loans 0.03 17.93 0.00 Unsecured Loans 0.00 0.00 0.00 Long Term Provisions 49.69 53.95 123.09 Current Liabilities 563.61 599.22 380.90 Trade Payables 79.26 79.33 45.68 Other Current Liabilities 383.38 330.40 243.59 Short Term Borrowings 52.87 150.75 58.68 Short Term Provisions 48.11 38.74 32.95 Total Liabilities 1,487.35 1,168.14 901.47 Net Block 356.63 359.40 204.39 Gross Block 470.38 421.29 255.15 Accumulated Depreciation 113.75 61.89 50.71 Non Current Assets 501.13 466.39 396.19 Capital Work in Progress 10.88 0.23 4.12 Non Current Investment 4.81 0.01 0.01 Long Term Loans & Adv. 97.27 71.76 145.54 Other Non Current Assets 31.54 34.99 42.13 Current Assets 986.23 701.75 505.27 Current Investments 1.63 3.80 0.00 Inventories 6.99 6.99 6.33 Sundry Debtors 503.90 427.73 347.49 Cash & Bank 150.74 165.09 71.02 Other Current Assets 322.97 29.45 20.45 Short Term Loans & Adv. 290.80 68.69 59.99 Net Current Assets 422.62 102.53 124.38 Total Assets 1,487.36 1,168.14 901.46

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

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

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

Financial Ratios

Standalone /

Consolidated

Right to Left

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

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

Top Investors:

bandhan sterling value fund

aditya birla sun life insurance company limited

icici prudential elss tax saver fund

east bridge capital master fund i ltd

bengal finance and investment pvt ltd

persistence capital fund i

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