Nifty

:

23946.25

Sensex

:

76728.37

-109.75 (-0.46%)
-372.10 (-0.48%)

Login

Nifty
Sensex

:
:

23946.25
76728.37

-109.75 (-0.46%)
-372.10 (-0.48%)

United Polyfab Gujarat Ltd.

Textile - Weaving

Rating :

64/99

BSE: 544756 | NSE: UNITEDPOLY

Watchlist

NSE BSE

32.14

29-Jun-2026

Open
High
Low
Previous Close

33
33
30.85
32.03

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

16293
515872.93
51.16
19.8

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

739.04
30.43
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

836.79
N/A
5.57

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

33.07
23.44
-2.64

EBITDA CAGR (%)

10 Years
5 Years
3 Years

29.94
12.89
8.62

PAT CAGR (%)

10 Years
5 Years
3 Years

36.46
108.40
47.79

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 172.03 153.43 12.12% 175.10 152.38 14.91% 185.22 158.69 16.72% 146.18 137.73 6.14%
Expenses 162.66 142.26 14.34% 161.20 140.45 14.77% 172.55 147.16 17.25% 132.81 129.43 2.61%
EBITDA 9.37 11.17 -16.11% 13.90 11.92 16.61% 12.67 11.53 9.89% 13.37 8.29 61.28%
EBIDTM 5.45% 7.28% 7.94% 7.82% 6.84% 7.26% 9.14% 6.02%
Other Income -0.07 0.28 - 0.17 0.31 -45.16% 3.78 0.24 1,475.00% 0.43 0.18 138.89%
Interest 2.80 2.71 3.32% 2.16 2.15 0.47% 2.71 1.99 36.18% 2.40 2.82 -14.89%
Depreciation 2.97 3.40 -12.65% 3.48 3.27 6.42% 3.40 3.16 7.59% 3.40 3.16 7.59%
PBT 3.53 5.33 -33.77% 8.43 6.81 23.79% 10.33 6.62 56.04% 7.99 2.49 220.88%
Tax -3.53 1.43 - 3.55 1.76 101.70% 2.73 1.65 65.45% 2.06 -1.28 -
PAT 7.06 3.90 81.03% 4.88 5.05 -3.37% 7.60 4.96 53.23% 5.93 3.77 57.29%
PATM 4.10% 2.54% 2.79% 3.32% 4.11% 3.13% 4.05% 2.74%
EPS 0.31 0.17 82.35% 0.21 0.22 -4.55% 0.33 0.22 50.00% 0.26 0.16 62.50%

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 172.03 153.43 12.12% 175.10 152.38 14.91% 185.22 158.69 16.72% 146.18 137.73 6.14%
Expenses 162.66 142.26 14.34% 161.20 140.45 14.77% 172.55 147.16 17.25% 132.81 129.43 2.61%
EBITDA 9.37 11.17 -16.11% 13.90 11.92 16.61% 12.67 11.53 9.89% 13.37 8.29 61.28%
EBIDTM 5.45% 7.28% 7.94% 7.82% 6.84% 7.27% 9.14% 6.02%
Other Income -0.07 0.28 - 0.17 0.31 -45.16% 3.78 0.24 1,475.00% 0.43 0.18 138.89%
Interest 2.80 2.71 3.32% 2.16 2.15 0.47% 2.71 1.99 36.18% 2.40 2.82 -14.89%
Depreciation 2.97 3.40 -12.65% 3.48 3.27 6.42% 3.40 3.16 7.59% 3.40 3.16 7.59%
PBT 3.53 5.33 -33.77% 8.43 6.81 23.79% 10.33 6.62 56.04% 7.99 2.49 220.88%
Tax -3.53 1.43 - 3.55 1.76 101.70% 2.78 1.65 68.48% 2.06 -1.28 -
PAT 7.06 3.90 81.03% 4.88 5.05 -3.37% 7.56 4.96 52.42% 5.93 3.77 57.29%
PATM 4.10% 2.54% 2.79% 3.32% 4.08% 3.13% 4.05% 2.74%
EPS 0.31 0.17 82.35% 0.21 0.22 -4.55% 0.33 0.22 50.00% 0.26 0.16 62.50%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

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 678.53 602.22 908.48 652.60 661.07 210.09 264.14 163.21 104.27 39.59 34.60 Net Sales Growth 12.67% -33.71% 39.21% -1.28% 214.66% -20.46% 61.84% 56.53% 163.37% 14.42% Cost Of Goods Sold 599.24 518.71 834.21 594.05 588.46 160.61 210.19 113.56 73.68 29.01 24.92 Gross Profit 79.29 83.50 74.26 58.56 72.61 49.48 53.95 49.66 30.59 10.58 9.68 GP Margin 11.69% 13.87% 8.17% 8.97% 10.98% 23.55% 20.42% 30.43% 29.34% 26.72% 27.98% Total Expenditure 629.22 558.44 876.46 623.64 628.02 186.21 242.69 141.30 90.34 35.03 31.41 Power & Fuel Cost - 17.97 21.11 14.47 16.94 12.01 16.71 15.77 9.85 3.91 4.60 % Of Sales - 2.98% 2.32% 2.22% 2.56% 5.72% 6.33% 9.66% 9.45% 9.88% 13.29% Employee Cost - 10.62 9.57 6.62 8.95 6.70 8.13 6.81 4.00 1.07 0.71 % Of Sales - 1.76% 1.05% 1.01% 1.35% 3.19% 3.08% 4.17% 3.84% 2.70% 2.05% Manufacturing Exp. - 7.92 9.12 4.84 7.60 4.41 5.08 3.66 1.85 0.59 0.77 % Of Sales - 1.32% 1.00% 0.74% 1.15% 2.10% 1.92% 2.24% 1.77% 1.49% 2.23% General & Admin Exp. - 1.53 1.20 1.66 0.97 0.74 0.69 0.49 0.39 0.34 0.38 % Of Sales - 0.25% 0.13% 0.25% 0.15% 0.35% 0.26% 0.30% 0.37% 0.86% 1.10% Selling & Distn. Exp. - 0.63 1.09 1.26 5.09 1.74 1.80 0.72 0.51 0.02 0.00 % Of Sales - 0.10% 0.12% 0.19% 0.77% 0.83% 0.68% 0.44% 0.49% 0.05% 0% Miscellaneous Exp. - 1.04 0.15 0.75 0.01 0.00 0.10 0.29 0.07 0.09 0.00 % Of Sales - 0.17% 0.02% 0.11% 0.00% 0% 0.04% 0.18% 0.07% 0.23% 0.06% EBITDA 49.31 43.78 32.02 28.96 33.05 23.88 21.45 21.91 13.93 4.56 3.19 EBITDA Margin 7.27% 7.27% 3.52% 4.44% 5.00% 11.37% 8.12% 13.42% 13.36% 11.52% 9.22% Other Income 4.31 1.01 2.84 0.90 0.38 0.44 0.70 0.40 0.43 0.41 0.37 Interest 10.07 10.53 9.74 9.17 8.91 11.78 6.90 8.19 2.93 1.18 0.62 Depreciation 13.25 13.00 12.80 12.63 12.37 10.40 11.14 11.03 9.47 2.25 1.78 PBT 30.28 21.25 12.31 8.07 12.15 2.14 4.11 3.10 1.96 1.54 1.15 Tax 4.81 3.56 5.70 2.59 2.75 1.70 0.65 1.19 0.62 0.49 0.37 Tax Rate 15.89% 16.75% 46.30% 32.09% 22.63% 79.44% 15.82% 38.39% 31.63% 31.82% 32.17% PAT 25.47 17.69 6.61 5.48 9.40 0.45 3.46 1.91 1.34 1.05 0.79 PAT before Minority Interest 25.47 17.69 6.61 5.48 9.40 0.45 3.46 1.91 1.34 1.05 0.79 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 3.75% 2.94% 0.73% 0.84% 1.42% 0.21% 1.31% 1.17% 1.29% 2.65% 2.28% PAT Growth 44.06% 167.62% 20.62% -41.70% 1,988.89% -86.99% 81.15% 42.54% 27.62% 32.91% EPS 1.11 0.77 0.29 0.24 0.41 0.02 0.15 0.08 0.06 0.05 0.03

Description TTM Mar 25 Mar 24
Net Sales 678.53 602.22 908.48 Net Sales Growth 12.67% -33.71% Cost Of Goods Sold 599.24 518.71 834.21 Gross Profit 79.29 83.50 74.26 GP Margin 11.69% 13.87% 8.17% Total Expenditure 629.22 558.44 876.46 Power & Fuel Cost - 17.97 21.11 % Of Sales - 2.98% 2.32% Employee Cost - 10.62 9.57 % Of Sales - 1.76% 1.05% Manufacturing Exp. - 7.92 9.12 % Of Sales - 1.32% 1.00% General & Admin Exp. - 1.54 1.20 % Of Sales - 0.26% 0.13% Selling & Distn. Exp. - 0.63 1.09 % Of Sales - 0.10% 0.12% Miscellaneous Exp. - 1.04 0.15 % Of Sales - 0.17% 0.02% EBITDA 49.31 43.78 32.02 EBITDA Margin 7.27% 7.27% 3.52% Other Income 4.31 1.01 2.84 Interest 10.07 10.54 9.74 Depreciation 13.25 13.00 12.80 PBT 30.28 21.25 12.31 Tax 4.86 3.56 5.70 Tax Rate 16.05% 16.75% 46.30% PAT 25.43 17.69 6.61 PAT before Minority Interest 25.43 17.69 6.61 Minority Interest 0.00 0.00 0.00 PAT Margin 3.75% 2.94% 0.73% PAT Growth 43.83% 167.62% EPS 1.11 0.77 0.29

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

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 97.33 79.63 63.69 55.11 45.55 45.93 42.48 30.82 26.23 7.52 Share Capital 22.95 22.95 20.95 20.95 20.95 6.98 6.98 5.68 5.68 2.98 Total Reserves 74.38 56.68 39.64 34.16 24.59 38.95 35.49 21.89 20.55 4.54 Non-Current Liabilities 55.93 79.03 79.83 74.36 89.79 105.38 120.38 133.99 74.77 19.85 Secured Loans 35.04 56.77 61.22 70.98 87.15 79.72 94.43 100.36 57.31 10.32 Unsecured Loans 14.34 14.06 14.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.63 0.50 0.42 0.25 0.34 0.00 0.00 0.00 0.00 0.00 Current Liabilities 92.16 84.14 54.30 80.53 34.39 39.38 41.45 17.76 13.16 7.59 Trade Payables 18.00 22.17 9.71 29.71 12.97 14.31 12.51 3.10 7.05 4.41 Other Current Liabilities 27.10 28.21 26.75 18.40 1.39 20.34 14.62 14.25 5.80 2.94 Short Term Borrowings 45.21 31.59 16.57 32.25 19.82 4.05 13.67 0.00 0.00 0.00 Short Term Provisions 1.85 2.17 1.27 0.17 0.21 0.69 0.65 0.41 0.32 0.25 Total Liabilities 245.42 242.80 197.82 210.00 169.73 190.69 204.31 182.57 114.16 34.96 Net Block 93.78 79.73 93.05 96.70 107.72 116.65 126.98 75.10 84.04 15.87 Gross Block 183.89 156.85 157.39 148.43 147.05 145.60 151.14 90.93 90.41 19.98 Accumulated Depreciation 90.11 77.12 64.33 51.72 39.33 28.95 24.16 15.83 6.36 4.11 Non Current Assets 94.51 105.02 95.78 98.35 108.33 122.06 136.71 143.91 96.03 25.93 Capital Work in Progress 0.15 24.65 0.23 1.26 0.21 0.00 1.42 63.52 4.34 9.36 Non Current Investment 0.10 0.10 0.00 0.00 0.00 0.59 0.59 0.59 0.59 0.59 Long Term Loans & Adv. 0.24 0.19 2.12 0.00 0.00 1.25 4.28 1.20 4.39 0.00 Other Non Current Assets 0.24 0.00 0.00 0.00 0.00 3.57 3.44 3.50 2.66 0.12 Current Assets 151.33 137.78 102.04 111.64 61.40 68.63 67.60 38.66 18.14 9.04 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 44.57 25.53 15.39 4.42 3.05 5.84 11.54 7.27 3.44 2.12 Sundry Debtors 96.76 98.19 71.41 84.99 48.66 50.99 40.31 16.76 6.14 2.44 Cash & Bank 4.86 4.73 8.77 16.35 4.97 1.92 2.91 2.46 5.92 0.67 Other Current Assets 5.14 0.50 0.36 5.10 4.72 9.88 12.84 12.16 2.64 3.80 Short Term Loans & Adv. 4.11 8.83 6.13 0.79 2.34 7.72 10.22 9.75 2.26 3.16 Net Current Assets 59.17 53.64 47.75 31.11 27.00 29.25 26.15 20.90 4.97 1.44 Total Assets 245.84 242.80 197.82 209.99 169.73 190.69 204.31 182.57 114.17 34.97

Description Mar 25 Mar 24
Shareholder's Funds 97.32 79.63 Share Capital 22.95 22.95 Total Reserves 74.37 56.68 Non-Current Liabilities 55.93 79.03 Secured Loans 35.04 56.77 Unsecured Loans 14.34 14.06 Long Term Provisions 0.63 0.50 Current Liabilities 92.16 84.14 Trade Payables 18.00 22.17 Other Current Liabilities 27.10 28.21 Short Term Borrowings 45.21 31.59 Short Term Provisions 1.85 2.17 Total Liabilities 245.41 242.80 Net Block 93.78 79.73 Gross Block 183.89 156.85 Accumulated Depreciation 90.11 77.12 Non Current Assets 94.41 104.92 Capital Work in Progress 0.15 24.65 Non Current Investment 0.00 0.00 Long Term Loans & Adv. 0.24 0.19 Other Non Current Assets 0.24 0.00 Current Assets 151.42 137.88 Current Investments 0.00 0.00 Inventories 44.57 25.53 Sundry Debtors 96.76 98.19 Cash & Bank 4.96 4.83 Other Current Assets 5.14 0.50 Short Term Loans & Adv. 4.11 8.83 Net Current Assets 59.26 53.74 Total Assets 245.83 242.80

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

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 19.46 1.56 17.80 9.34 27.44 19.99 13.75 -3.48 -1.87 7.41 PBT 21.25 12.31 8.07 12.15 2.14 4.11 3.10 1.96 1.54 1.15 Adjustment 22.67 20.65 21.44 20.83 22.07 17.75 19.13 12.00 3.08 2.07 Changes in Working Capital -18.11 -30.42 -10.07 -21.67 3.59 -1.19 -8.07 -17.04 -6.18 4.44 Cash after chg. in Working capital 25.81 2.53 19.43 11.32 27.81 20.68 14.15 -3.08 -1.56 7.66 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -6.35 -0.97 -1.63 -1.98 -0.37 -0.68 -0.41 -0.41 -0.31 -0.25 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 -2.54 -20.69 -9.97 -2.41 -1.66 0.89 -0.74 -59.29 -65.01 -9.74 Net Fixed Assets -2.54 -23.88 -7.93 -2.43 -1.66 6.96 1.89 -59.70 -65.41 -10.09 Net Investments 0.00 -0.10 0.00 0.00 0.59 0.00 0.00 0.00 0.00 0.00 Others 0.00 3.29 -2.04 0.02 -0.59 -6.07 -2.63 0.41 0.40 0.35 Cash from Financing Activity -16.77 11.67 -13.00 4.79 -26.74 -21.87 -12.56 59.32 72.14 1.40 Net Cash Inflow / Outflow 0.15 -7.46 -5.17 11.71 -0.95 -0.98 0.44 -3.46 5.25 -0.93 Opening Cash & Equivalents 0.05 7.51 12.68 0.97 1.92 2.91 2.46 5.92 0.67 1.60 Closing Cash & Equivalent 0.20 0.05 7.51 12.68 0.97 1.92 2.91 2.46 5.92 0.67

Description Mar 25 Mar 24
Cash From Operating Activity 19.46 1.56 PBT 21.25 12.31 Adjustment 22.67 20.65 Changes in Working Capital -18.11 -30.42 Cash after chg. in Working capital 25.81 2.53 Interest Paid 0.00 0.00 Tax Paid -6.35 -0.97 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -2.54 -20.59 Net Fixed Assets -2.54 Net Investments 0.00 Others 0.00 Cash from Financing Activity -16.78 11.67 Net Cash Inflow / Outflow 0.14 -7.36 Opening Cash & Equivalents 0.15 7.51 Closing Cash & Equivalent 0.29 0.15

Financial Ratios

Standalone /

Consolidated

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.) 4.24 3.47 28.92 26.30 21.74 21.92 20.27 16.17 15.38 8.41 ROA 7.24% 3.00% 2.69% 4.95% 0.25% 1.75% 0.99% 0.90% 1.41% 2.52% ROE 20.00% 9.43% 9.47% 18.69% 0.97% 7.82% 5.44% 4.97% 6.24% 11.03% ROCE 15.11% 11.52% 9.73% 12.76% 9.33% 7.19% 7.57% 4.38% 5.13% 8.75% Fixed Asset Turnover 3.53 5.78 4.27 4.47 1.44 1.78 1.35 1.15 0.72 1.77 Receivable days 59.08 34.07 43.74 36.90 86.56 63.08 63.81 40.08 39.56 19.49 Inventory Days 21.24 8.22 5.54 2.06 7.72 12.01 21.03 18.75 25.63 16.12 Payable days 14.14 6.98 12.11 13.24 31.00 19.38 18.66 18.41 56.46 26.38 Cash Conversion Cycle 66.19 35.31 37.16 25.72 63.29 55.71 66.19 40.42 8.72 9.23 Total Debt/Equity 1.22 1.58 1.88 2.20 2.37 2.15 2.80 3.84 2.29 1.62 Interest Cover 3.02 2.26 1.88 2.36 1.18 1.60 1.38 1.67 2.31 2.87

Description Mar 25 Mar 24
Book Value (Rs.) 4.24 3.47 ROA 7.24% 2.72% ROE 19.99% 8.30% ROCE 15.11% 10.75% Fixed Asset Turnover 3.53 5.79 Receivable days 59.08 39.45 Inventory Days 21.24 10.26 Payable days 14.14 9.70 Cash Conversion Cycle 66.19 40.00 Total Debt/Equity 1.22 1.58 Interest Cover 3.02 2.26

Top Investors:

amaysha textiles private limited

amay spincot private limited

albula investment fund ltd

cresta fund ltd

harsh vinodbhai mittal

yash vinod mittal

chanakya opportunities fund i

poonam harsh mittal

sweta yash mittal

Annual Reports:

News Update:

No Latest News!

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