Nifty
Sensex
:
:
24530.90
80604.65
-269.95 (-1.09%)
-738.81 (-0.91%)

Finance - NBFC

Rating :
N/A

BSE: 539874 | NSE: UJJIVAN

Not traded in the last 30 days
  • Open
  • High
  • Low
  • Previous Close
  •  N/A
  •  N/A
  •  N/A
  •  N/A
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  N/A
  •  N/A
  •  N/A
  •  N/A

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,189.56
  • 38.77
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,967.46
  • 0.85%
  • 3.80

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 10.38%
  • 40.83%
  • FII
  • DII
  • Others
  • 35.34%
  • 5.67%
  • 7.78%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.17
  • 40.16
  • -

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.25
  • 49.94
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.99
  • 38.04
  • 232.97

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.17
  • 7.75
  • 5.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.50
  • 1.23
  • 1.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.30
  • 13.00
  • 13.44

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
0.00
1,231.25
-100.00%
1,575.67
1,144.26
37.70%
1,496.22
1,039.64
43.92%
1,375.05
1,007.67
36.46%
Expenses
0.00
515.64
-100.00%
599.64
365.28
64.16%
530.25
285.40
85.79%
509.68
327.18
55.78%
EBITDA
0.00
715.61
-100.00%
976.03
778.98
25.30%
965.97
754.24
28.07%
865.37
680.49
27.17%
EBIDTM
0.00%
58.12%
61.94%
68.08%
-4.88%
-4.88%
62.93%
67.53%
Other Income
0.00
97.00
-100.00%
58.94
50.08
17.69%
61.96
59.87
3.49%
80.90
50.48
60.26%
Interest
0.00
452.60
-100.00%
616.58
390.70
57.81%
572.08
337.29
69.61%
499.48
312.54
59.81%
Depreciation
0.00
41.95
-100.00%
48.81
42.76
14.15%
41.59
39.56
5.13%
39.27
38.51
1.97%
PBT
0.00
318.06
-100.00%
369.58
395.60
-6.58%
414.26
437.26
-5.26%
407.52
379.92
7.26%
Tax
0.00
86.37
-100.00%
88.09
97.62
-9.76%
105.44
121.90
-13.50%
109.11
84.65
28.90%
PAT
0.00
231.69
-100.00%
281.49
297.98
-5.53%
308.82
315.36
-2.07%
298.41
295.27
1.06%
PATM
0.00%
18.82%
17.86%
26.04%
-10.84%
-10.84%
21.70%
29.30%
EPS
0.00
13.74
-100.00%
17.08
18.12
-5.74%
-0.96
-0.96
-
18.07
20.23
-10.68%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
5,678.19
4,421.34
2,995.15
3,065.98
2,859.76
1,944.27
1,519.01
1,349.37
Net Sales Growth
40.48%
47.62%
-2.31%
7.21%
47.09%
28.00%
12.57%
 
Cost Of Goods Sold
1,001.49
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
4,676.70
4,421.34
2,995.15
3,065.98
2,859.76
1,944.27
1,519.01
1,349.37
GP Margin
82.36%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
2,155.21
1,592.80
2,171.99
2,209.47
1,272.56
1,023.02
862.03
520.53
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
2.65
% Of Sales
-
0%
0%
0%
0%
0%
0%
0.20%
Employee Cost
-
929.75
821.89
759.10
734.71
540.53
373.35
271.62
% Of Sales
-
21.03%
27.44%
24.76%
25.69%
27.80%
24.58%
20.13%
Manufacturing Exp.
-
226.59
166.41
77.45
90.92
165.51
99.52
56.65
% Of Sales
-
5.12%
5.56%
2.53%
3.18%
8.51%
6.55%
4.20%
General & Admin Exp.
-
434.10
331.19
202.17
264.93
246.56
146.31
105.71
% Of Sales
-
9.82%
11.06%
6.59%
9.26%
12.68%
9.63%
7.83%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
2.36
852.50
1,170.75
181.99
70.42
242.84
86.56
% Of Sales
-
0.05%
28.46%
38.19%
6.36%
3.62%
15.99%
6.41%
EBITDA
3,522.98
2,828.54
823.16
856.51
1,587.20
921.25
656.98
828.84
EBITDA Margin
62.04%
63.97%
27.48%
27.94%
55.50%
47.38%
43.25%
61.42%
Other Income
298.80
358.19
99.02
115.01
109.61
70.50
30.60
48.25
Interest
2,140.74
1,493.14
1,071.08
1,120.95
1,114.92
727.03
601.56
542.72
Depreciation
171.62
162.79
155.07
169.90
165.99
60.62
41.38
12.63
PBT
1,509.42
1,530.80
-303.97
-319.33
415.91
204.10
44.63
321.74
Tax
389.01
390.52
-73.47
-80.22
117.25
53.65
18.68
114.07
Tax Rate
25.77%
25.51%
24.17%
25.12%
28.19%
26.29%
41.86%
35.45%
PAT
1,120.41
890.72
-191.69
-198.77
282.30
150.44
25.95
207.67
PAT before Minority Interest
903.58
1,140.28
-230.50
-239.11
298.66
150.44
25.95
207.67
Minority Interest
-216.83
-249.56
38.81
40.34
-16.36
0.00
0.00
0.00
PAT Margin
19.73%
20.15%
-6.40%
-6.48%
9.87%
7.74%
1.71%
15.39%
PAT Growth
9.08%
-
-
-
87.65%
479.73%
-87.50%
 
EPS
91.99
73.13
-15.74
-16.32
23.18
12.35
2.13
17.05

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
3,223.54
2,322.60
2,512.17
2,839.62
1,877.68
1,731.90
1,755.79
Share Capital
121.68
121.68
121.66
121.60
121.17
120.86
119.38
Total Reserves
3,040.50
2,134.56
2,312.43
2,657.70
1,723.95
1,591.41
1,634.06
Non-Current Liabilities
29,997.15
20,394.15
15,994.68
14,123.90
11,457.35
7,527.17
2,849.27
Secured Loans
400.00
1,362.41
138.00
382.00
350.00
1,076.73
1,861.54
Unsecured Loans
29,881.42
19,401.43
16,154.55
13,799.35
11,157.19
6,523.76
977.54
Long Term Provisions
48.62
44.32
42.97
31.76
26.05
18.68
51.19
Current Liabilities
913.89
892.34
920.86
1,327.15
614.97
171.18
4,107.15
Trade Payables
91.44
132.97
51.61
64.05
44.32
24.99
14.01
Other Current Liabilities
811.07
747.96
859.02
821.06
227.65
114.82
3,713.00
Short Term Borrowings
0.00
0.00
0.00
426.86
335.00
25.00
0.00
Short Term Provisions
11.38
11.41
10.23
15.18
8.01
6.37
380.14
Total Liabilities
35,153.25
24,008.78
19,865.86
18,621.87
13,950.00
9,430.25
8,712.21
Net Block
683.59
665.91
717.74
798.87
282.40
194.17
136.60
Gross Block
1,421.50
1,251.28
1,151.93
1,064.16
382.56
235.36
172.19
Accumulated Depreciation
737.91
585.37
434.19
265.29
100.16
41.19
35.59
Non Current Assets
753.81
717.56
850.39
847.36
307.92
217.16
2,137.92
Capital Work in Progress
17.57
5.79
4.79
20.63
2.10
4.20
3.17
Non Current Investment
12.74
12.74
97.45
0.10
0.10
0.10
357.27
Long Term Loans & Adv.
39.91
33.12
30.41
27.77
23.32
18.69
1,610.97
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
29.90
Current Assets
34,399.44
23,291.22
19,015.48
17,774.51
13,642.07
9,213.08
6,574.29
Current Investments
8,591.43
4,202.46
2,454.26
2,429.10
1,547.71
1,243.98
1,089.41
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
0.00
0.00
0.00
0.00
0.00
0.00
4,282.09
Cash & Bank
2,484.19
2,188.07
2,609.05
1,344.42
1,097.25
613.09
760.08
Other Current Assets
23,323.82
44.50
40.58
44.86
10,997.10
7,356.01
442.72
Short Term Loans & Adv.
23,225.67
16,856.19
13,911.60
13,956.13
10,950.37
7,328.94
358.85
Net Current Assets
33,485.55
22,398.88
18,094.62
16,447.37
13,027.10
9,041.90
2,467.14
Total Assets
35,153.25
24,008.78
19,865.87
18,621.87
13,949.99
9,430.24
8,712.21

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
2,072.65
2,826.17
1,611.74
-2,464.17
-3,247.50
2,190.47
-582.61
PBT
1,530.80
-303.97
-319.33
415.91
204.10
44.63
321.74
Adjustment
63.70
1,000.46
1,351.15
379.04
138.40
285.67
60.73
Changes in Working Capital
727.82
2,152.09
796.23
-3,145.99
-3,549.12
1,903.58
-833.06
Cash after chg. in Working capital
2,322.32
2,848.58
1,828.05
-2,351.04
-3,206.62
2,233.88
-450.59
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-249.67
-22.41
-216.31
-113.13
-40.88
-43.42
-132.02
Other Direct Exp. Paid
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
Cash From Investing Activity
-4,554.10
-1,785.45
-214.79
-1,087.01
-447.81
112.90
-1,559.18
Net Fixed Assets
-0.03
0.01
0.00
-0.01
-0.04
-0.04
Net Investments
0.00
-0.18
-3.34
-10.13
-15.10
-11.04
Others
-4,554.07
-1,785.28
-211.45
-1,076.87
-432.67
123.98
Cash from Financing Activity
2,640.15
-819.12
-802.88
3,812.20
4,197.97
-2,440.85
2,408.63
Net Cash Inflow / Outflow
158.70
221.60
594.08
261.02
502.66
-137.48
266.85
Opening Cash & Equivalents
2,155.43
1,933.84
1,339.86
1,078.83
576.17
713.65
446.74
Closing Cash & Equivalent
2,314.13
2,155.44
1,933.93
1,339.86
1,078.83
576.17
713.59

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
259.88
185.42
200.08
228.56
152.28
141.67
146.88
ROA
3.85%
-1.05%
-1.24%
1.83%
1.29%
0.29%
2.38%
ROE
42.09%
-9.83%
-9.17%
12.92%
8.46%
1.50%
11.84%
ROCE
10.69%
3.66%
4.42%
9.82%
8.07%
7.38%
10.61%
Fixed Asset Turnover
3.31
2.49
2.77
3.95
6.29
7.45
7.84
Receivable days
0.00
0.00
0.00
0.00
0.00
0.00
1158.29
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
19.77
16.38
13.78
14.80
Cash Conversion Cycle
0.00
0.00
0.00
-19.77
-16.38
-13.78
1143.49
Total Debt/Equity
9.58
9.20
6.69
5.26
6.42
4.45
3.64
Interest Cover
2.03
0.72
0.72
1.37
1.28
1.07
1.59

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.