Nifty

:

22389.90

Sensex

:

73788.42

-12.50 (-0.06%)
-64.52 (-0.09%)

Login

Nifty
Sensex

:
:

22389.90
73788.42

-12.50 (-0.06%)
-64.52 (-0.09%)

United Van Der Horst Ltd.

Engineering - Industrial Equipments

Rating :

64/99

BSE: 522091 | NSE: Not Listed

Watchlist

NSE BSE

138.15

24-Apr-2024

Open
High
Low
Previous Close

136.00
141.00
128.05
134.75

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

96
3.08
170.55
46.02

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

170.89
65.78
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

196.94
N/A
4.01

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

10.50
23.37
23.05

EBITDA CAGR (%)

10 Years
5 Years
3 Years

16.39
29.72
14.33

PAT CAGR (%)

10 Years
5 Years
3 Years

22.01
-
86.63

P:E (Median)

8 Years
5 Years
3 Years

24.58
26.25
29.66

P:BV (Average)

8 Years
5 Years
3 Years

1.59
1.59
1.78

EV:EBITDA (Average)

8 Years
5 Years
3 Years

17.28
14.13
14.91

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 6.00 4.42 35.75% 6.04 3.54 70.62% 5.62 3.76 49.47% 5.03 3.79 32.72%
Expenses 3.72 3.04 22.37% 4.50 2.16 108.33% 3.76 2.46 52.85% 3.25 4.01 -18.95%
EBITDA 2.28 1.38 65.22% 1.54 1.37 12.41% 1.85 1.30 42.31% 1.78 -0.22 -
EBIDTM 38.05% 31.18% 25.52% 38.84% 33.00% 34.56% 35.45% -5.72%
Other Income 0.12 0.12 0.00% 0.12 0.12 0.00% 0.11 0.12 -8.33% 0.15 0.14 7.14%
Interest 0.72 0.42 71.43% 0.71 0.46 54.35% 0.71 0.37 91.89% 0.60 0.32 87.50%
Depreciation 0.54 0.41 31.71% 0.50 0.30 66.67% 0.47 0.30 56.67% 0.42 0.28 50.00%
PBT 1.14 0.68 67.65% 0.45 0.74 -39.19% 0.79 0.75 5.33% 0.92 -0.68 -
Tax 0.25 0.31 -19.35% 0.12 -0.05 - 0.27 0.41 -34.15% 0.07 -0.82 -
PAT 0.89 0.37 140.54% 0.33 0.78 -57.69% 0.53 0.34 55.88% 0.85 0.13 553.85%
PATM 14.89% 8.28% 5.44% 22.15% 9.36% 9.08% 16.87% 3.45%
EPS 0.72 0.30 140.00% 0.27 0.63 -57.14% 0.42 0.28 50.00% 0.68 0.11 518.18%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 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 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 22.69 16.75 11.63 8.99 7.81 5.86 3.84 1.76 3.50 5.26 6.17 Net Sales Growth 46.29% 44.02% 29.37% 15.11% 33.28% 52.60% 118.18% -49.71% -33.46% -14.75% Cost Of Goods Sold 7.08 4.69 4.18 2.65 1.67 0.94 1.97 1.62 0.41 1.37 0.88 Gross Profit 15.61 12.07 7.46 6.34 6.15 4.92 1.87 0.14 3.09 3.88 5.30 GP Margin 68.81% 72.06% 64.14% 70.52% 78.75% 83.96% 48.70% 7.95% 88.29% 73.76% 85.90% Total Expenditure 15.23 10.91 9.01 6.00 5.80 4.27 4.14 4.25 3.72 5.20 4.89 Power & Fuel Cost - 0.00 0.00 0.00 0.67 0.57 0.38 0.33 0.43 0.41 0.59 % Of Sales - 0% 0% 0% 8.58% 9.73% 9.90% 18.75% 12.29% 7.79% 9.56% Employee Cost - 1.05 0.84 0.78 0.86 0.67 0.64 0.97 1.06 1.33 1.25 % Of Sales - 6.27% 7.22% 8.68% 11.01% 11.43% 16.67% 55.11% 30.29% 25.29% 20.26% Manufacturing Exp. - 3.30 1.95 1.13 1.68 1.19 0.47 0.43 0.79 0.94 1.18 % Of Sales - 19.70% 16.77% 12.57% 21.51% 20.31% 12.24% 24.43% 22.57% 17.87% 19.12% General & Admin Exp. - 0.88 1.28 1.05 0.76 0.82 0.51 0.54 0.76 0.86 0.78 % Of Sales - 5.25% 11.01% 11.68% 9.73% 13.99% 13.28% 30.68% 21.71% 16.35% 12.64% Selling & Distn. Exp. - 0.59 0.46 0.23 0.05 0.03 0.07 0.11 0.17 0.15 0.17 % Of Sales - 3.52% 3.96% 2.56% 0.64% 0.51% 1.82% 6.25% 4.86% 2.85% 2.76% Miscellaneous Exp. - 0.41 0.29 0.16 0.11 0.03 0.12 0.24 0.10 0.13 0.17 % Of Sales - 2.45% 2.49% 1.78% 1.41% 0.51% 3.12% 13.64% 2.86% 2.47% 0.81% EBITDA 7.45 5.84 2.62 2.99 2.01 1.59 -0.30 -2.49 -0.22 0.06 1.28 EBITDA Margin 32.83% 34.87% 22.53% 33.26% 25.74% 27.13% -7.81% -141.48% -6.29% 1.14% 20.75% Other Income 0.50 0.51 0.68 0.41 0.02 0.00 0.04 0.01 0.03 0.00 0.01 Interest 2.74 1.86 1.40 1.34 1.20 1.07 0.22 0.82 0.52 0.60 0.68 Depreciation 1.93 1.42 0.99 0.87 0.83 3.75 3.75 3.78 0.30 0.39 0.31 PBT 3.30 3.08 0.91 1.19 0.01 -3.24 -4.24 -7.08 -1.01 -0.93 0.30 Tax 0.71 0.74 -0.83 0.82 -1.33 -0.93 -3.47 -1.11 -0.01 -0.09 0.00 Tax Rate 21.52% 24.03% -91.21% 68.91% -13300.00% 30.00% 84.22% 13.98% 6.67% 8.82% 0.00% PAT 2.60 2.34 1.75 0.36 1.34 -2.18 -0.65 -6.83 -0.15 -0.93 0.32 PAT before Minority Interest 2.60 2.34 1.75 0.36 1.34 -2.18 -0.65 -6.83 -0.15 -0.93 0.32 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 11.46% 13.97% 15.05% 4.00% 17.16% -37.20% -16.93% -388.07% -4.29% -17.68% 5.19% PAT Growth 60.49% 33.71% 386.11% -73.13% - - - - - - EPS 2.10 1.89 1.41 0.29 1.08 -1.76 -0.52 -5.51 -0.12 -0.75 0.26

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 34.88 32.55 29.62 28.64 26.25 28.44 29.08 0.14 0.29 1.29 Share Capital 5.59 5.59 4.79 4.37 3.99 3.99 3.99 3.99 3.99 3.99 Total Reserves 29.29 26.96 24.83 24.27 22.25 24.45 25.08 -3.85 -3.70 -2.70 Non-Current Liabilities 32.96 25.72 25.46 18.93 20.18 11.69 15.55 0.86 1.11 1.25 Secured Loans 22.58 16.07 15.00 9.50 9.45 0.05 0.10 0.15 0.21 0.04 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.31 0.45 0.56 0.82 Long Term Provisions 0.13 0.14 0.11 0.12 0.10 0.07 0.10 0.10 0.17 0.13 Current Liabilities 5.61 2.23 1.38 0.88 0.78 9.08 7.97 5.42 5.16 6.06 Trade Payables 1.25 0.64 0.66 0.57 0.24 0.36 1.69 1.09 1.68 1.83 Other Current Liabilities 2.66 1.31 0.30 0.00 0.29 0.06 0.95 0.70 0.21 0.98 Short Term Borrowings 1.37 0.00 0.00 0.00 0.00 8.46 3.89 3.29 2.76 2.77 Short Term Provisions 0.33 0.27 0.42 0.31 0.25 0.21 1.43 0.33 0.51 0.48 Total Liabilities 73.45 60.50 56.46 48.45 47.21 49.21 52.60 6.42 6.56 8.60 Net Block 58.01 48.75 43.98 42.55 42.50 46.08 49.84 1.88 2.18 2.42 Gross Block 73.40 62.73 56.96 54.65 53.78 53.61 53.62 5.71 11.36 11.52 Accumulated Depreciation 15.40 13.98 12.98 12.11 11.28 7.53 3.78 3.83 9.18 9.09 Non Current Assets 60.22 50.36 44.89 43.34 43.18 46.72 50.47 2.51 2.77 2.95 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 1.72 1.29 0.88 0.79 0.68 0.64 0.64 0.61 0.57 0.50 Other Non Current Assets 0.49 0.31 0.02 0.00 0.00 0.00 0.00 0.02 0.03 0.02 Current Assets 13.23 10.14 11.57 5.11 4.03 2.50 2.12 3.91 3.79 5.65 Current Investments 0.01 0.50 2.30 0.51 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 5.11 3.44 2.83 1.76 1.20 0.67 1.55 3.01 3.03 3.30 Sundry Debtors 6.89 4.98 4.51 2.09 2.24 1.52 0.43 0.74 0.47 1.53 Cash & Bank 0.59 0.98 1.64 0.43 0.34 0.10 0.04 0.05 0.14 0.15 Other Current Assets 0.62 0.05 0.02 0.02 0.26 0.20 0.11 0.11 0.13 0.66 Short Term Loans & Adv. 0.53 0.19 0.27 0.31 0.24 0.20 0.10 0.09 0.05 0.45 Net Current Assets 7.62 7.91 10.19 4.23 3.25 -6.58 -5.85 -1.51 -1.37 -0.41 Total Assets 73.45 60.50 56.46 48.45 47.21 49.22 52.59 6.42 6.56 8.60

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 2.47 1.62 0.27 1.43 0.56 -3.81 0.37 -0.20 0.85 0.66 PBT 3.08 0.91 1.19 0.01 -3.10 -4.12 -7.94 -0.15 -0.93 0.32 Adjustment 3.20 2.34 1.93 2.01 4.69 3.84 5.20 -0.04 1.01 0.91 Changes in Working Capital -3.87 -1.60 -2.84 -0.47 -0.95 -3.50 3.15 -0.01 0.77 -0.57 Cash after chg. in Working capital 2.40 1.66 0.27 1.55 0.64 -3.78 0.40 -0.20 0.85 0.66 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.07 -0.03 0.00 -0.11 -0.07 -0.03 -0.03 0.00 0.00 0.00 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 -10.12 -3.97 -3.99 -1.37 -0.17 0.00 0.01 0.00 -0.30 -0.29 Net Fixed Assets -10.67 -5.77 -2.31 -0.87 -0.17 0.01 -47.91 5.65 0.16 -0.30 Net Investments 0.49 1.80 -1.79 -0.51 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.06 0.00 0.11 0.01 0.00 -0.01 47.92 -5.65 -0.46 0.01 Cash from Financing Activity 7.26 1.74 4.95 -0.03 -0.13 3.86 -0.38 0.11 -0.56 -0.28 Net Cash Inflow / Outflow -0.39 -0.61 1.22 0.03 0.26 0.05 0.00 -0.09 -0.01 0.09 Opening Cash & Equivalents 0.98 1.59 0.36 0.33 0.07 0.02 0.02 0.14 0.15 0.07 Closing Cash & Equivalent 0.59 0.98 1.59 0.36 0.33 0.07 0.02 0.05 0.14 0.15

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 31.20 58.24 61.83 65.47 65.70 71.20 72.79 0.36 0.74 3.24 ROA 3.49% 2.99% 0.69% 2.80% -4.51% -1.27% -23.14% -2.31% -12.24% 3.97% ROE 6.94% 5.63% 1.24% 4.88% -7.96% -2.25% -46.72% -68.26% -116.82% 28.21% ROCE 8.87% 4.91% 6.10% 3.28% -5.58% -11.04% -37.70% 8.95% -9.31% 21.09% Fixed Asset Turnover 0.25 0.19 0.16 0.14 0.11 0.07 0.06 0.43 0.47 0.55 Receivable days 129.28 148.84 134.05 101.12 117.22 92.81 121.07 60.71 68.01 71.38 Inventory Days 93.12 98.24 93.02 69.08 58.29 105.44 472.23 301.98 214.60 187.86 Payable days 73.38 56.81 84.53 87.68 15.05 51.49 69.77 158.56 139.09 137.61 Cash Conversion Cycle 149.03 190.28 142.53 82.53 160.46 146.76 523.52 204.13 143.51 121.63 Total Debt/Equity 0.76 0.53 0.51 0.33 0.36 0.30 0.15 28.14 12.53 2.89 Interest Cover 2.66 1.65 1.89 1.01 -1.89 -17.38 -8.69 0.70 -0.70 1.47

Top Investors:

daga sandeep ramdas

shaunak jagdish shah

Annual Reports:

News Update:

United Van Der Horst - Quarterly Results
9th Feb 2024, 19:53 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