Nifty

:

24414.40

Sensex

:

80746.78

34.80 (0.14%)
105.71 (0.13%)

Login

Nifty
Sensex

:
:

24414.40
80746.78

34.80 (0.14%)
105.71 (0.13%)

Ujjivan Small Finance Bank Ltd.

Small Finance Bank

Rating :

N/A

BSE: 542904 | NSE: UJJIVANSFB

Watchlist

NSE BSE

38.65

06-Feb-2025

Open
High
Low
Previous Close

37.15
38.79
36.68
37.02

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

18941278
7221.90
54.70
30.88

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

7,897.00
10.88
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

7,549.50
N/A
1.30

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
15.99
26.38

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
44.75
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
29.64
-

P:E (Median)

8 Years
5 Years
3 Years

-
7.30
7.39

P:BV (Average)

8 Years
5 Years
3 Years

-
1.66
1.65

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
7.41
5.29

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 6.63 5.28 6.64 7.97
P/E Ratio 5.06 6.35 5.05 4.21
Revenue 6209 4733 5533 6518
EBITDA
Net Income 1281 994 1260 1522
ROA 3.5 2.3 2.4 2.4
P/B Ratio 1.54 1.03 0.88 0.75
ROE 31.22 16.69 18.38 18.57
FCFF
FCFF Yield

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 1,573.36 1,528.51 2.93% 1,591.07 1,470.63 8.19% 1,612.79 1,391.14 15.93% 1,577.18 1,286.88 22.56%
Expenses 774.24 651.11 18.91% 699.74 587.39 19.13% 690.22 528.62 30.57% 629.03 511.98 22.86%
EBITDA 799.12 877.40 -8.92% 891.33 883.24 0.92% 922.57 862.52 6.96% 948.15 774.90 22.36%
EBIDTM 33.98% 52.23% 42.02% 55.78% 47.87% 58.63% 53.15% 58.19%
Other Income 269.69 236.13 14.21% 172.17 184.76 -6.81% 207.25 188.64 9.87% 197.09 177.22 11.21%
Interest 709.05 594.97 19.17% 704.33 610.70 15.33% 669.02 567.80 17.83% 635.72 494.23 28.63%
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 95.26 439.56 -78.33% 136.37 394.39 -65.42% 310.29 436.44 -28.90% 399.67 431.78 -7.44%
Tax 11.87 109.93 -89.20% 27.75 94.33 -70.58% 77.26 108.70 -28.92% 98.59 107.71 -8.47%
PAT 83.39 329.63 -74.70% 108.62 300.06 -63.80% 233.03 327.74 -28.90% 301.08 324.07 -7.09%
PATM 5.30% 21.57% 6.83% 20.40% 14.45% 23.56% 19.09% 25.18%
EPS 0.43 1.70 -74.71% 0.56 1.55 -63.87% 1.20 1.69 -28.99% 1.56 1.67 -6.59%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales 6,354.40 5,677.15 4,164.99 2,812.80 2,806.07 2,703.60 1,831.61 1,466.65 216.90 Net Sales Growth 11.93% 36.31% 48.07% 0.24% 3.79% 47.61% 24.88% 576.19% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 6,354.40 5,677.15 4,164.99 2,812.80 2,806.07 2,703.60 1,831.61 1,466.65 216.90 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 2,793.23 4,761.74 3,286.95 3,723.04 3,098.18 2,559.57 1,769.15 1,570.51 225.21 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% Employee Cost - 1,183.18 920.25 812.60 748.78 718.49 518.80 364.93 50.74 % Of Sales - 20.84% 22.09% 28.89% 26.68% 26.58% 28.32% 24.88% 23.39% Manufacturing Exp. - 2,279.10 1,802.06 1,496.38 1,230.08 1,318.58 1,003.35 650.40 111.42 % Of Sales - 40.15% 43.27% 53.20% 43.84% 48.77% 54.78% 44.35% 51.37% General & Admin Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 214.94 17.80 1,187.46 790.59 170.99 40.60 310.77 4.44 % Of Sales - 3.79% 0.43% 42.22% 28.17% 6.32% 2.22% 21.19% 2.05% EBITDA 3,561.17 915.41 878.04 -910.24 -292.11 144.03 62.46 -103.86 -8.31 EBITDA Margin 56.04% 16.12% 21.08% -32.36% -10.41% 5.33% 3.41% -7.08% -3.83% Other Income 846.20 786.75 589.19 359.89 302.31 322.21 205.96 112.70 9.20 Interest 2,718.12 2,267.70 1,467.09 1,039.21 1,077.51 1,070.01 725.20 609.33 109.36 Depreciation 0.00 98.29 90.28 80.44 76.80 72.63 60.60 41.37 5.10 PBT 941.59 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax 215.47 420.67 367.32 -135.77 1.90 116.32 69.21 1.98 0.86 Tax Rate 22.88% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% PAT 726.12 1,281.49 1,099.92 -414.59 8.30 349.92 199.22 6.86 0.04 PAT before Minority Interest 726.12 1,281.49 1,099.92 -414.59 8.30 349.92 199.22 6.86 0.04 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 11.43% 22.57% 26.41% -14.74% 0.30% 12.94% 10.88% 0.47% 0.02% PAT Growth -43.34% 16.51% - - -97.63% 75.65% 2,804.08% 17,050.00% EPS 3.75 6.62 5.68 -2.14 0.04 1.81 1.03 0.04 0.00

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Shareholder's Funds 5,613.49 4,209.11 2,802.63 3,218.75 3,187.73 1,819.63 Share Capital 518.73 2,154.71 1,928.31 1,928.31 1,928.22 1,640.04 Total Reserves 3,609.74 2,003.18 832.12 1,246.71 1,238.08 179.59 Non-Current Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 Trade Payables 0.00 0.00 0.00 0.00 0.00 0.00 Other Current Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 Total Liabilities 5,613.49 4,209.11 2,802.63 3,218.75 3,187.73 1,819.63 Net Block 394.85 265.31 243.60 275.94 279.87 282.35 Gross Block 877.47 687.80 588.35 544.82 473.56 406.75 Accumulated Depreciation 482.62 422.49 344.75 268.88 193.69 124.41 Non Current Assets 10,192.68 8,793.19 4,402.33 2,797.18 2,696.62 1,811.07 Capital Work in Progress 31.81 17.57 5.79 4.79 20.61 2.10 Non Current Investment 9,766.02 8,510.31 4,152.93 2,516.45 2,396.14 1,526.62 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 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 Cash & Bank 0.00 0.00 0.00 0.00 0.00 0.00 Other Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Loans & Adv. 0.00 0.00 0.00 0.00 0.00 0.00 Net Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 Total Assets 10,192.68 8,793.19 4,402.33 2,797.18 2,696.62 1,811.07

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Cash From Operating Activity 1,582.46 1,059.79 2,554.42 2,656.68 241.72 477.72 PBT 1,702.17 1,467.24 -550.36 10.20 466.24 268.42 Adjustment 339.39 131.91 1,239.63 971.06 280.12 104.83 Changes in Working Capital -409.80 -258.99 1,886.61 1,884.42 -393.13 143.43 Cash after chg. in Working capital 0.00 0.00 0.00 0.00 0.00 0.00 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -49.29 -280.37 -21.46 -209.00 -111.50 -38.96 Other Direct Exp. Paid 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 Cash From Investing Activity -854.16 -2,095.71 -840.98 -1,356.45 -756.54 -147.86 Net Fixed Assets -203.91 -111.23 -44.53 -55.44 -85.32 Net Investments -1,255.71 -4,357.38 -1,636.48 -120.31 -869.52 Others 605.46 2,372.90 840.03 -1,180.70 198.30 Cash from Financing Activity -518.73 1,186.43 -1,483.76 -705.52 775.96 286.72 Net Cash Inflow / Outflow 209.58 150.50 229.69 594.71 261.14 616.58 Opening Cash & Equivalents 2,313.69 2,163.19 1,933.50 1,338.79 1,077.65 461.07 Closing Cash & Equivalent 2,523.96 2,313.69 2,163.19 1,933.50 1,338.79 1,077.65

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 79.59 20.25 14.81 17.21 17.16 11.25 10.05 10.00 ROA 3.48% 3.86% -1.88% 0.04% 2.18% 1.72% 0.14% 0.00% ROE 31.70% 33.75% -14.98% 0.28% 15.26% 12.99% 0.48% 0.00% ROCE 26.50% 28.36% -7.33% 4.51% 12.26% 11.08% 8.59% 1.75% Fixed Asset Turnover 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Receivable days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 0.00 0.00 0.00 0.00 Cash Conversion Cycle 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total Debt/Equity 0.53 0.64 0.64 1.02 1.25 2.29 2.34 3.84 Interest Cover 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Top Investors:

sundaram mutual fund - sundaram multi asset alloca

international finance corporation

newquest asia investments ii limited

duro one investments limited

bowhead india fund

globe capital market limited

Annual Reports:

News Update:

RBI imposes penalty of Rs 6.70 lakh on Ujjivan Small Finance Bank
17th Feb 2025, 16:11 PM

Reserve Bank of India imposed penalty for non-compliance with regulatory norms
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.

Feedback