Nifty
Sensex
:
:
17359.75
58991.52
279.05 (1.63%)
1031.43 (1.78%)

Plastic Products - Packaging

Rating :
40/99

BSE: 500148 | NSE: UFLEX

335.55
31-Mar-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 335.00
  • 343.80
  • 334.00
  • 332.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  218846
  •  740.80
  •  811.00
  •  325.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,421.61
  • 2.91
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,395.84
  • 0.89%
  • 0.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.58%
  • 13.81%
  • 14.56%
  • FII
  • DII
  • Others
  • 8.34%
  • 0.12%
  • 18.59%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.78
  • 14.37
  • 21.03

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.90
  • 19.75
  • 14.81

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.32
  • 28.75
  • 43.52

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.82
  • 4.68
  • 4.30

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.52
  • 0.51
  • 0.57

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.97
  • 3.68
  • 3.67

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
3,482.72
3,444.01
1.12%
3,767.76
3,027.31
24.46%
4,031.91
2,756.61
46.26%
3,867.75
2,564.17
50.84%
Expenses
3,219.02
2,855.63
12.73%
3,355.62
2,611.64
28.49%
3,320.80
2,258.73
47.02%
3,218.75
2,055.41
56.60%
EBITDA
263.70
588.38
-55.18%
412.14
415.67
-0.85%
711.11
497.88
42.83%
649.00
508.76
27.57%
EBIDTM
7.57%
17.08%
10.94%
13.73%
17.64%
18.06%
16.78%
19.84%
Other Income
15.68
29.62
-47.06%
81.27
8.28
881.52%
13.11
5.18
153.09%
85.30
8.28
930.19%
Interest
132.99
86.45
53.83%
105.46
75.04
40.54%
105.39
62.70
68.09%
98.28
59.95
63.94%
Depreciation
143.50
134.66
6.56%
145.54
134.79
7.98%
143.97
127.31
13.09%
140.36
120.11
16.86%
PBT
-81.28
396.89
-
242.41
214.12
13.21%
474.86
313.05
51.69%
457.56
336.98
35.78%
Tax
2.19
84.04
-97.39%
51.45
43.63
17.92%
100.95
48.14
109.70%
107.06
71.35
50.05%
PAT
-83.47
312.85
-
190.96
170.49
12.01%
373.91
264.91
41.15%
350.50
265.63
31.95%
PATM
-2.40%
9.08%
5.07%
5.63%
9.27%
9.61%
9.06%
10.36%
EPS
-11.83
43.37
-
26.41
23.64
11.72%
51.86
36.56
41.85%
48.51
36.66
32.32%

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
15,150.14
13,127.13
8,888.90
7,404.84
7,957.22
6,708.53
6,156.65
6,034.78
6,180.34
5,863.25
5,161.08
Net Sales Growth
28.48%
47.68%
20.04%
-6.94%
18.61%
8.96%
2.02%
-2.36%
5.41%
13.61%
 
Cost Of Goods Sold
9,408.87
7,759.51
4,707.00
4,256.40
4,877.98
4,057.65
3,554.52
3,548.99
3,826.64
3,687.85
3,244.47
Gross Profit
5,741.27
5,367.63
4,181.90
3,148.45
3,079.24
2,650.88
2,602.13
2,485.80
2,353.69
2,175.40
1,916.61
GP Margin
37.90%
40.89%
47.05%
42.52%
38.70%
39.52%
42.27%
41.19%
38.08%
37.10%
37.14%
Total Expenditure
13,114.19
10,969.82
7,096.51
6,323.40
6,976.04
5,832.55
5,294.75
5,242.02
5,435.39
5,179.62
4,520.01
Power & Fuel Cost
-
546.41
401.23
375.47
386.13
316.78
300.96
288.82
309.30
330.43
305.55
% Of Sales
-
4.16%
4.51%
5.07%
4.85%
4.72%
4.89%
4.79%
5.00%
5.64%
5.92%
Employee Cost
-
924.95
798.98
725.59
670.52
599.02
547.39
496.12
437.31
390.27
277.65
% Of Sales
-
7.05%
8.99%
9.80%
8.43%
8.93%
8.89%
8.22%
7.08%
6.66%
5.38%
Manufacturing Exp.
-
833.99
582.59
458.67
471.68
445.27
423.07
396.90
357.27
325.20
281.04
% Of Sales
-
6.35%
6.55%
6.19%
5.93%
6.64%
6.87%
6.58%
5.78%
5.55%
5.45%
General & Admin Exp.
-
275.00
195.72
211.42
207.09
196.10
199.23
178.09
168.96
164.19
136.88
% Of Sales
-
2.09%
2.20%
2.86%
2.60%
2.92%
3.24%
2.95%
2.73%
2.80%
2.65%
Selling & Distn. Exp.
-
559.16
333.96
269.38
304.67
247.40
245.91
244.28
307.17
265.95
241.81
% Of Sales
-
4.26%
3.76%
3.64%
3.83%
3.69%
3.99%
4.05%
4.97%
4.54%
4.69%
Miscellaneous Exp.
-
91.60
104.62
41.77
88.93
11.76
59.05
111.00
44.08
31.67
241.81
% Of Sales
-
0.70%
1.18%
0.56%
1.12%
0.18%
0.96%
1.84%
0.71%
0.54%
1.25%
EBITDA
2,035.95
2,157.31
1,792.39
1,081.44
981.18
875.98
861.90
792.76
744.95
683.63
641.07
EBITDA Margin
13.44%
16.43%
20.16%
14.60%
12.33%
13.06%
14.00%
13.14%
12.05%
11.66%
12.42%
Other Income
195.36
121.99
33.30
29.08
26.35
26.61
36.97
50.41
3.27
28.63
30.98
Interest
442.12
322.46
229.07
224.79
217.93
197.09
186.82
175.84
186.93
233.31
229.69
Depreciation
573.37
537.12
455.73
403.19
380.85
351.59
317.54
285.54
279.40
267.08
235.99
PBT
1,093.55
1,419.72
1,140.89
482.54
408.75
353.91
394.51
381.79
281.90
211.87
206.37
Tax
261.65
282.88
298.51
109.98
93.54
41.70
43.76
64.85
30.86
15.12
18.63
Tax Rate
23.93%
20.47%
26.16%
22.79%
22.88%
11.78%
11.09%
16.99%
10.95%
7.14%
9.03%
PAT
831.90
1,098.25
841.59
371.50
313.83
310.48
348.46
313.84
250.30
196.76
187.74
PAT before Minority Interest
831.46
1,099.42
842.37
372.56
315.21
312.20
350.75
316.94
251.04
196.75
187.74
Minority Interest
-0.44
-1.17
-0.78
-1.06
-1.38
-1.72
-2.29
-3.10
-0.74
0.01
0.00
PAT Margin
5.49%
8.37%
9.47%
5.02%
3.94%
4.63%
5.66%
5.20%
4.05%
3.36%
3.64%
PAT Growth
-17.95%
30.50%
126.54%
18.38%
1.08%
-10.90%
11.03%
25.39%
27.21%
4.80%
 
EPS
115.22
152.11
116.56
51.45
43.47
43.00
48.26
43.47
34.67
27.25
26.00

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
6,686.56
5,548.50
4,689.77
4,298.05
3,974.71
3,628.82
3,447.83
3,007.69
2,822.90
2,498.60
Share Capital
72.21
72.21
72.21
72.21
72.21
72.21
72.21
72.21
72.21
72.21
Total Reserves
6,614.35
5,476.29
4,617.56
4,225.84
3,902.50
3,556.61
3,375.62
2,935.48
2,750.69
2,426.39
Non-Current Liabilities
3,667.52
3,244.47
2,711.54
1,091.32
1,212.91
1,183.56
1,218.96
1,140.55
1,483.03
1,485.62
Secured Loans
3,029.49
2,751.88
2,372.64
772.04
974.35
946.41
963.50
999.57
1,302.52
1,289.70
Unsecured Loans
42.36
54.82
78.50
104.33
80.60
83.37
90.77
6.92
26.32
11.47
Long Term Provisions
31.53
28.52
28.42
24.82
19.69
19.14
9.29
10.74
9.02
8.74
Current Liabilities
4,077.75
3,018.51
2,607.73
2,563.98
2,495.68
2,320.81
2,133.45
2,318.95
2,288.66
1,979.99
Trade Payables
1,947.41
1,347.11
1,052.48
1,056.30
1,196.41
957.30
782.40
759.76
869.98
722.46
Other Current Liabilities
952.83
806.73
538.06
584.32
569.59
565.06
592.01
690.46
755.44
680.97
Short Term Borrowings
995.69
754.57
920.51
875.84
698.68
751.65
714.26
806.21
595.09
511.73
Short Term Provisions
181.82
110.09
96.67
47.52
30.99
46.80
44.77
62.52
68.15
64.82
Total Liabilities
14,441.11
11,819.60
10,016.38
7,959.63
7,688.20
7,148.44
6,804.09
6,467.94
6,594.60
5,964.21
Net Block
6,406.16
5,019.92
3,794.25
3,744.40
3,749.88
3,360.30
3,254.86
3,239.85
3,378.13
3,339.16
Gross Block
10,394.69
8,516.38
6,889.13
6,564.01
6,186.73
5,578.37
5,220.43
4,978.19
4,875.85
4,649.32
Accumulated Depreciation
3,988.53
3,496.45
3,094.88
2,819.61
2,436.85
2,218.07
1,965.57
1,738.34
1,497.71
1,310.16
Non Current Assets
7,751.05
7,091.02
6,342.57
4,405.17
4,201.41
4,145.78
3,887.02
3,573.98
3,749.93
3,610.39
Capital Work in Progress
670.62
1,517.53
2,007.49
260.84
195.82
498.08
228.73
32.42
74.06
38.34
Non Current Investment
212.17
217.52
212.12
56.30
101.22
110.11
110.85
138.03
125.86
99.88
Long Term Loans & Adv.
407.15
292.52
318.88
343.35
154.45
158.10
252.87
161.82
169.15
126.62
Other Non Current Assets
43.92
43.53
9.83
0.29
0.05
19.18
39.71
1.86
2.72
6.38
Current Assets
6,690.06
4,728.58
3,673.81
3,554.46
3,486.79
3,002.66
2,917.07
2,893.96
2,844.67
2,353.83
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.00
Inventories
1,831.40
1,150.57
854.95
843.54
796.84
678.62
620.83
660.97
610.74
470.20
Sundry Debtors
3,510.74
2,401.44
1,947.36
2,045.52
1,932.59
1,659.05
1,480.19
1,508.71
1,505.18
1,276.02
Cash & Bank
588.27
615.80
443.53
288.14
315.51
296.30
387.92
192.19
207.42
162.22
Other Current Assets
759.64
49.11
2.46
3.45
441.85
368.68
428.12
532.09
521.32
443.38
Short Term Loans & Adv.
695.72
511.66
425.51
373.81
422.90
348.85
399.87
525.60
505.71
422.21
Net Current Assets
2,612.31
1,710.07
1,066.08
990.48
991.11
681.85
783.62
575.02
556.01
373.84
Total Assets
14,441.11
11,819.60
10,016.38
7,959.63
7,688.20
7,148.44
6,804.09
6,467.94
6,594.60
5,964.22

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
692.04
1,174.46
848.51
553.41
651.04
779.21
898.63
501.35
330.67
541.42
PBT
1,382.30
1,140.89
482.54
408.75
353.91
394.51
378.73
286.35
216.75
209.00
Adjustment
893.96
726.20
594.23
581.51
525.32
435.62
506.23
543.81
460.21
491.15
Changes in Working Capital
-1,330.45
-555.20
-142.87
-380.12
-191.94
30.52
144.92
-271.58
-297.19
-115.82
Cash after chg. in Working capital
945.81
1,311.89
933.90
610.14
687.29
860.65
1,029.89
558.58
379.77
584.33
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-227.71
-181.05
-101.80
-47.74
-43.12
-53.68
-46.21
-39.36
-45.93
-3.05
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
-26.05
43.62
16.41
-8.99
6.87
-27.76
-85.05
-17.88
-3.17
0.00
Cash From Investing Activity
-935.60
-1,094.53
-2,062.01
-344.02
-426.70
-669.10
-461.23
-197.31
-142.93
-530.75
Net Fixed Assets
-653.60
-196.75
-142.60
-213.90
-237.46
-569.04
-332.21
-85.98
-23.63
-87.21
Net Investments
9.08
-0.08
-86.16
41.63
10.52
-3.81
10.80
82.23
129.52
-169.53
Others
-291.08
-897.70
-1,833.25
-171.75
-199.76
-96.25
-139.82
-193.56
-248.82
-274.01
Cash from Financing Activity
216.03
134.26
1,368.89
-236.76
-205.14
-201.73
-240.27
-319.28
-142.54
-16.54
Net Cash Inflow / Outflow
-27.52
214.19
155.40
-27.37
19.20
-91.62
197.14
-15.24
45.20
-5.86
Opening Cash & Equivalents
615.80
401.61
288.14
315.51
296.30
387.92
192.19
207.42
162.22
168.08
Closing Cash & Equivalent
588.27
615.80
443.53
288.14
315.51
296.30
389.33
192.19
207.42
162.22

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.)
925.97
768.37
649.45
595.20
550.43
502.53
477.46
416.51
390.92
346.01
ROA
8.37%
7.72%
4.15%
4.03%
4.21%
5.03%
4.78%
3.84%
3.13%
3.34%
ROE
17.97%
16.46%
8.29%
7.62%
8.21%
9.91%
9.82%
8.61%
7.39%
8.01%
ROCE
16.41%
15.38%
9.63%
10.06%
9.35%
10.27%
10.32%
8.97%
8.92%
9.75%
Fixed Asset Turnover
1.44
1.21
1.16
1.32
1.24
1.32
1.32
1.40
1.37
1.38
Receivable days
79.37
85.02
93.18
86.58
89.99
80.58
80.88
79.99
77.76
71.39
Inventory Days
40.03
39.21
39.64
35.70
36.97
33.36
34.68
33.75
30.22
28.41
Payable days
77.49
93.04
59.23
57.60
64.93
58.75
52.89
54.13
54.23
52.37
Cash Conversion Cycle
41.92
31.19
73.59
64.68
62.03
55.19
62.67
59.61
53.75
47.43
Total Debt/Equity
0.68
0.72
0.77
0.49
0.52
0.58
0.62
0.73
0.86
0.90
Interest Cover
5.29
5.98
3.15
2.88
2.80
3.11
3.17
2.51
1.91
1.90

News Update:


  • Income Tax Dept conducts searches at multiple premises of Uflex
    22nd Feb 2023, 12:16 PM

    Around 60-70 premises, including the company offices and linked premises are being covered

    Read More
  • Uflex - Quarterly Results
    14th Feb 2023, 19:05 PM

    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.