Nifty

:

25069.20

Sensex

:

81785.74

-44.80 (-0.18%)
-118.96 (-0.15%)

Login

Nifty
Sensex

:
:

25069.20
81785.74

-44.80 (-0.18%)
-118.96 (-0.15%)

Uni Abex Alloy Products Ltd.

Castings/Forgings

Rating :

70/99

BSE: 504605 | NSE: Not Listed

Watchlist

NSE BSE

3046.85

12-Sep-2025

Open
High
Low
Previous Close

3074
3108.3
3037.1
3074.05

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

223
681047
3108.3
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

601.75
18.88
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

586.48
1.15%
4.09

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

12.01
13.02
5.80

EBITDA CAGR (%)

10 Years
5 Years
3 Years

23.25
16.22
9.41

PAT CAGR (%)

10 Years
5 Years
3 Years

-
25.72
21.91

P:E (Median)

8 Years
5 Years
3 Years

13.03
14.95
16.25

P:BV (Average)

8 Years
5 Years
3 Years

3.06
3.21
4.08

EV:EBITDA (Average)

8 Years
5 Years
3 Years

50.02
8.34
10.01

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 39.18 44.17 -11.30% 60.44 33.61 79.83% 42.07 45.08 -6.68% 46.60 55.40 -15.88%
Expenses 32.37 34.31 -5.65% 44.55 28.86 54.37% 33.89 30.80 10.03% 36.35 37.20 -2.28%
EBITDA 6.81 9.87 -31.00% 15.89 4.75 234.53% 8.18 14.28 -42.72% 10.25 18.20 -43.68%
EBIDTM 17.39% 22.33% 26.29% 14.14% 19.44% 31.67% 21.99% 32.86%
Other Income 2.12 1.19 78.15% 2.19 1.29 69.77% 0.99 1.40 -29.29% 2.41 0.80 201.25%
Interest 0.19 0.16 18.75% 0.18 0.12 50.00% 0.21 0.24 -12.50% 0.21 0.14 50.00%
Depreciation 1.26 1.15 9.57% 1.38 1.25 10.40% 1.24 1.18 5.08% 1.21 1.35 -10.37%
PBT 7.49 9.75 -23.18% 16.52 4.68 252.99% 7.72 14.26 -45.86% 11.23 17.51 -35.87%
Tax 1.93 2.49 -22.49% 3.88 1.24 212.90% 2.43 3.80 -36.05% 2.85 4.53 -37.09%
PAT 5.56 7.26 -23.42% 12.64 3.44 267.44% 5.29 10.46 -49.43% 8.39 12.98 -35.36%
PATM 14.18% 16.43% 20.92% 10.23% 12.57% 23.20% 18.00% 23.43%
EPS 27.79 36.28 -23.40% 63.21 17.18 267.93% 26.44 52.29 -49.44% 41.93 64.91 -35.40%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 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 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 188.29 193.09 179.99 163.04 136.67 104.70 102.43 89.86 80.98 62.15 62.09 Net Sales Growth 5.63% 7.28% 10.40% 19.29% 30.53% 2.22% 13.99% 10.97% 30.30% 0.10% Cost Of Goods Sold 75.84 79.22 71.04 77.76 58.62 40.58 37.84 30.37 35.74 29.40 24.18 Gross Profit 112.45 113.86 108.95 85.28 78.05 64.11 64.58 59.49 45.23 32.76 37.92 GP Margin 59.72% 58.97% 60.53% 52.31% 57.11% 61.23% 63.05% 66.20% 55.85% 52.71% 61.07% Total Expenditure 147.16 149.10 130.75 134.98 115.45 83.95 83.23 73.46 73.54 62.64 56.65 Power & Fuel Cost - 4.94 5.01 5.42 5.95 4.38 4.80 5.00 4.57 3.71 4.04 % Of Sales - 2.56% 2.78% 3.32% 4.35% 4.18% 4.69% 5.56% 5.64% 5.97% 6.51% Employee Cost - 11.81 9.41 10.26 10.22 8.53 8.22 7.63 6.76 6.25 5.89 % Of Sales - 6.12% 5.23% 6.29% 7.48% 8.15% 8.02% 8.49% 8.35% 10.06% 9.49% Manufacturing Exp. - 34.51 29.32 22.70 24.67 18.21 20.92 19.42 16.43 13.85 12.98 % Of Sales - 17.87% 16.29% 13.92% 18.05% 17.39% 20.42% 21.61% 20.29% 22.28% 20.91% General & Admin Exp. - 6.80 7.04 9.50 8.23 6.07 4.56 4.70 4.27 5.04 4.67 % Of Sales - 3.52% 3.91% 5.83% 6.02% 5.80% 4.45% 5.23% 5.27% 8.11% 7.52% Selling & Distn. Exp. - 6.47 5.09 6.43 6.34 4.24 4.13 3.96 3.30 2.50 2.80 % Of Sales - 3.35% 2.83% 3.94% 4.64% 4.05% 4.03% 4.41% 4.08% 4.02% 4.51% Miscellaneous Exp. - 5.34 3.85 2.91 1.42 1.93 2.76 2.38 2.45 1.89 2.80 % Of Sales - 2.77% 2.14% 1.78% 1.04% 1.84% 2.69% 2.65% 3.03% 3.04% 3.37% EBITDA 41.13 43.99 49.24 28.06 21.22 20.75 19.20 16.40 7.44 -0.49 5.44 EBITDA Margin 21.84% 22.78% 27.36% 17.21% 15.53% 19.82% 18.74% 18.25% 9.19% -0.79% 8.76% Other Income 7.71 6.98 4.15 2.04 0.87 1.10 1.33 0.78 2.23 1.35 2.20 Interest 0.79 0.76 0.63 0.88 1.02 1.74 2.86 4.03 3.06 4.01 4.40 Depreciation 5.09 4.99 4.68 3.86 4.15 4.63 4.71 4.67 4.98 6.00 6.97 PBT 42.96 45.22 48.08 25.37 16.93 15.48 12.95 8.48 1.63 -9.15 -3.73 Tax 11.09 11.65 12.63 6.84 4.63 4.79 7.59 -0.93 0.27 -0.75 -1.12 Tax Rate 25.81% 25.76% 26.27% 26.96% 27.35% 30.94% 58.61% -10.97% 16.56% 8.20% 26.42% PAT 31.88 33.57 35.46 18.53 12.30 10.69 5.36 9.41 1.36 -8.41 -3.12 PAT before Minority Interest 31.88 33.57 35.46 18.53 12.30 10.69 5.36 9.41 1.36 -8.41 -3.12 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 16.93% 17.39% 19.70% 11.37% 9.00% 10.21% 5.23% 10.47% 1.68% -13.53% -5.02% PAT Growth -6.62% -5.33% 91.37% 50.65% 15.06% 99.44% -43.04% 591.91% - - EPS 159.40 167.85 177.30 92.65 61.50 53.45 26.80 47.05 6.80 -42.05 -15.60

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 141.62 113.18 81.58 65.87 55.55 45.91 42.22 33.20 31.85 42.67 Share Capital 1.98 1.98 1.98 1.98 1.98 1.98 1.98 1.98 1.98 1.97 Total Reserves 139.64 111.20 79.61 63.90 53.57 43.93 40.25 31.23 29.87 40.70 Non-Current Liabilities 9.63 9.49 10.14 8.26 9.51 7.01 2.56 -1.93 -2.82 6.51 Secured Loans 0.00 0.00 0.00 0.51 1.29 0.74 1.52 2.25 1.83 10.06 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 8.26 8.26 8.88 8.88 9.15 8.50 8.48 0.19 0.16 0.12 Current Liabilities 51.78 58.33 41.50 50.54 50.68 41.24 60.53 50.34 49.75 52.01 Trade Payables 30.01 24.39 23.62 26.72 28.79 13.25 24.93 18.41 19.00 17.89 Other Current Liabilities 10.07 4.51 6.98 13.04 11.14 6.95 11.20 10.05 10.60 10.55 Short Term Borrowings 11.21 16.94 10.33 10.38 7.43 17.90 22.42 21.84 20.08 22.96 Short Term Provisions 0.50 12.49 0.57 0.40 3.32 3.14 1.96 0.05 0.06 0.62 Total Liabilities 203.03 181.00 133.22 124.67 115.74 94.16 105.31 81.61 78.78 101.19 Net Block 23.58 24.14 25.86 22.83 25.51 28.11 29.10 31.73 34.62 39.92 Gross Block 63.84 59.42 57.80 51.81 50.34 48.31 44.59 42.65 40.56 67.88 Accumulated Depreciation 40.26 35.28 31.94 28.98 24.83 20.20 15.49 10.92 5.94 27.96 Non Current Assets 63.64 56.57 36.86 34.11 36.07 38.82 39.12 36.57 38.57 45.63 Capital Work in Progress 0.60 0.52 0.69 0.50 0.47 0.73 0.00 0.35 0.14 0.00 Non Current Investment 1.49 1.35 1.34 1.33 1.34 1.36 1.35 2.45 3.28 3.06 Long Term Loans & Adv. 37.61 30.33 8.81 9.16 8.56 8.47 8.66 0.43 0.51 2.65 Other Non Current Assets 0.17 0.05 0.13 0.26 0.16 0.15 0.00 1.61 0.01 0.00 Current Assets 139.39 124.42 96.36 90.56 79.66 55.33 66.19 45.05 40.21 55.57 Current Investments 39.29 26.75 19.35 10.07 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 31.30 38.84 33.83 43.44 30.98 28.47 30.92 14.76 18.83 21.01 Sundry Debtors 38.25 19.20 17.80 17.77 27.86 18.40 22.77 20.32 11.87 17.78 Cash & Bank 26.48 23.29 22.38 12.77 9.74 0.51 1.35 0.76 1.62 6.36 Other Current Assets 4.06 2.00 1.10 3.11 11.08 7.95 11.15 9.19 7.89 10.42 Short Term Loans & Adv. 2.66 14.34 1.90 3.40 8.11 4.04 5.21 4.19 4.89 5.37 Net Current Assets 87.61 66.09 54.87 40.02 28.99 14.09 5.66 -5.30 -9.54 3.55 Total Assets 203.03 180.99 133.22 124.67 115.73 94.15 105.31 81.62 78.78 101.20

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 34.71 28.03 25.94 12.47 26.48 13.21 4.81 9.22 11.01 12.06 PBT 45.22 48.08 25.37 16.93 15.48 12.95 8.48 1.63 -9.15 -4.24 Adjustment 0.38 2.07 3.70 4.32 6.94 7.19 8.66 7.51 9.62 11.21 Changes in Working Capital 0.10 -9.40 3.50 -3.90 6.88 -4.81 -11.07 -0.09 8.74 5.30 Cash after chg. in Working capital 45.70 40.76 32.57 17.35 29.29 15.33 6.07 9.04 9.21 12.27 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -10.99 -12.73 -6.63 -4.88 -2.81 -2.12 -1.26 0.19 1.80 -0.21 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -16.76 -34.07 -12.21 -9.08 -4.76 -3.54 -0.31 -2.51 4.70 -4.48 Net Fixed Assets -4.50 -1.45 -6.18 -1.50 -1.77 -4.45 -1.59 -2.30 27.18 -3.61 Net Investments -12.68 -7.41 -9.29 -10.06 0.02 -0.01 1.10 0.83 -0.22 0.19 Others 0.42 -25.21 3.26 2.48 -3.01 0.92 0.18 -1.04 -22.26 -1.06 Cash from Financing Activity -11.75 1.52 -4.30 -0.59 -12.51 -10.46 -3.80 -7.71 -14.61 -6.88 Net Cash Inflow / Outflow 6.20 -4.51 9.43 2.80 9.21 -0.79 0.71 -1.00 1.10 0.70 Opening Cash & Equivalents 16.97 21.48 12.05 9.26 0.05 0.84 0.13 1.13 0.02 5.66 Closing Cash & Equivalent 23.17 16.97 21.48 12.05 9.26 0.05 0.84 0.13 1.13 6.36

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 717.06 573.04 413.09 333.52 281.24 232.43 213.78 168.10 161.25 216.11 ROA 17.48% 22.57% 14.37% 10.23% 10.19% 5.38% 10.07% 1.70% -9.34% -3.07% ROE 26.35% 36.41% 25.13% 20.26% 21.07% 12.17% 24.95% 4.18% -22.56% -7.01% ROCE 32.50% 43.78% 30.89% 25.17% 26.41% 23.76% 19.84% 7.79% -7.06% 0.19% Fixed Asset Turnover 3.13 3.07 2.98 2.68 2.12 2.20 2.06 1.98 1.25 1.04 Receivable days 54.29 37.51 39.81 60.93 80.64 73.36 87.52 71.34 79.68 91.72 Inventory Days 66.30 73.68 86.49 99.38 103.64 105.82 92.77 74.44 107.06 112.11 Payable days 125.32 123.35 118.13 172.81 189.04 85.99 108.00 99.68 108.87 92.05 Cash Conversion Cycle -4.73 -12.16 8.16 -12.51 -4.76 93.19 72.29 46.11 77.87 111.77 Total Debt/Equity 0.08 0.15 0.13 0.18 0.17 0.42 0.60 0.76 0.94 0.96 Interest Cover 60.32 77.50 29.69 17.63 9.91 5.52 3.11 1.53 -1.28 0.04

Top Investors:

investor education and protection fund (iepf)

hitesh satishchandra doshi

ajay kumar toshniwal

bhanu satishchandra doshi

Annual Reports:

News Update:

Uni Abex Alloy Prod - Quarterly Results
7th Aug 2025, 18:24 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.

Feedback