Nifty
:
11513.90
Sensex
:
39052.06
49.90 (0.44%)
453.07 (1.17%)
Nifty
Sensex
:
:
11513.90
39052.06
49.90 (0.44%)
453.07 (1.17%)

Ushdev International Ltd.

Trading

Rating :
N/A

BSE: 511736 | NSE: USHDEVINT

NSE BSE
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
  • 8.46
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,504.85
  • N/A
  • N/A

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.01%
  • 5.53%
  • 19.71%
  • FII
  • DII
  • Others
  • 5.36%
  • 0.06%
  • 24.33%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -21.05
  • -53.69
  • -74.57

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.47
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.14
  • 0.60
  • 0.24

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.38
  • 6.60
  • 7.15

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
134.07
2,502.55
8,157.28
9,004.95
13,042.54
8,972.34
5,946.85
3,319.22
1,785.82
Net Sales Growth
-
-94.64%
-69.32%
-9.41%
-30.96%
45.36%
50.88%
79.16%
85.87%
 
Cost Of Goods Sold
-
117.69
2,417.25
7,732.47
8,459.03
12,464.22
8,534.20
5,594.90
3,132.87
1,668.41
Gross Profit
-
16.38
85.30
424.81
545.91
578.32
438.15
351.95
186.35
117.41
GP Margin
-
12.22%
3.41%
5.21%
6.06%
4.43%
4.88%
5.92%
5.61%
6.57%
Total Expenditure
-
293.48
2,695.49
7,894.99
8,703.34
12,651.96
8,692.40
5,731.31
3,197.96
1,720.77
Power & Fuel Cost
-
0.00
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%
0%
Employee Cost
-
4.15
6.49
9.87
13.59
20.74
4.59
2.30
1.54
0.50
% Of Sales
-
3.10%
0.26%
0.12%
0.15%
0.16%
0.05%
0.04%
0.05%
0.03%
Manufacturing Exp.
-
0.00
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%
0%
General & Admin Exp.
-
22.54
12.52
17.98
24.37
34.62
20.66
18.65
4.12
1.68
% Of Sales
-
16.81%
0.50%
0.22%
0.27%
0.27%
0.23%
0.31%
0.12%
0.09%
Selling & Distn. Exp.
-
0.01
1.03
9.31
113.67
97.54
114.20
109.19
55.89
49.92
% Of Sales
-
0.01%
0.04%
0.11%
1.26%
0.75%
1.27%
1.84%
1.68%
2.80%
Miscellaneous Exp.
-
149.09
258.20
125.37
92.68
34.84
18.75
6.27
3.54
0.26
% Of Sales
-
111.20%
10.32%
1.54%
1.03%
0.27%
0.21%
0.11%
0.11%
0.01%
EBITDA
-
-159.41
-192.94
262.29
301.61
390.58
279.94
215.54
121.26
65.05
EBITDA Margin
-
-118.90%
-7.71%
3.22%
3.35%
2.99%
3.12%
3.62%
3.65%
3.64%
Other Income
-
9.17
125.54
102.27
142.84
54.06
31.76
22.88
25.58
13.46
Interest
-
5.08
209.09
249.40
163.29
172.69
150.04
142.73
85.18
40.63
Depreciation
-
7.46
7.57
7.66
7.28
8.72
8.78
9.24
7.62
5.08
PBT
-
-162.78
-284.06
107.51
273.87
263.23
152.89
86.45
54.03
32.81
Tax
-
55.54
-55.05
32.32
71.51
55.08
26.54
14.11
10.28
5.88
Tax Rate
-
-1.86%
19.38%
30.06%
26.11%
20.92%
17.36%
16.32%
19.03%
17.92%
PAT
-
-3,039.85
-229.00
75.19
202.36
208.15
126.34
72.34
43.74
26.93
PAT before Minority Interest
-
-3,039.85
-229.00
75.19
202.36
208.15
126.34
72.34
43.74
26.93
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
-2267.36%
-9.15%
0.92%
2.25%
1.60%
1.41%
1.22%
1.32%
1.51%
PAT Growth
-
-
-
-62.84%
-2.78%
64.75%
74.65%
65.39%
62.42%
 
Unadjusted EPS
-
-89.61
-6.75
2.23
59.78
61.49
42.93
24.58
14.87
9.71

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
-2,257.32
775.80
1,001.12
858.02
770.18
740.57
510.96
309.65
268.10
Share Capital
33.85
33.85
33.85
33.85
33.85
140.39
29.43
29.43
29.43
Total Reserves
-2,300.03
733.25
959.39
818.08
731.61
600.19
348.82
280.23
238.68
Non-Current Liabilities
0.60
-53.72
139.56
102.26
114.31
130.44
138.90
78.39
161.38
Secured Loans
0.00
0.98
33.51
41.29
47.94
93.25
136.94
74.74
120.45
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
36.77
Long Term Provisions
0.60
0.66
0.85
0.72
0.40
0.09
0.00
0.00
0.00
Current Liabilities
3,089.96
3,432.83
3,126.39
4,194.75
2,365.84
3,102.74
2,146.46
1,640.73
460.39
Trade Payables
467.02
710.21
1,327.66
1,545.78
982.22
1,636.31
1,841.51
1,285.57
401.88
Other Current Liabilities
125.76
134.55
63.00
183.89
112.50
53.28
147.50
138.22
40.29
Short Term Borrowings
2,497.18
2,567.16
1,714.81
2,456.47
1,256.86
1,402.04
150.05
216.60
0.00
Short Term Provisions
0.00
20.92
20.93
8.62
14.25
11.11
7.41
0.34
18.22
Total Liabilities
833.24
4,154.91
4,267.07
5,155.03
3,250.33
3,973.71
2,796.32
2,028.77
889.87
Net Block
103.20
116.17
120.44
125.12
132.26
140.94
138.51
147.44
106.00
Gross Block
124.97
121.10
128.10
177.26
177.11
177.19
180.90
180.60
131.54
Accumulated Depreciation
21.77
4.93
7.66
52.13
44.85
36.25
42.40
33.16
25.54
Non Current Assets
177.12
292.82
585.51
409.52
252.50
248.23
444.04
540.28
110.78
Capital Work in Progress
0.00
0.20
0.20
0.57
0.00
0.00
0.00
0.00
4.91
Non Current Investment
66.25
63.56
16.60
14.99
16.03
11.63
4.85
0.05
0.06
Long Term Loans & Adv.
7.65
22.40
446.71
267.89
102.61
94.86
300.87
392.98
0.00
Other Non Current Assets
0.02
90.50
1.56
0.95
1.59
0.79
0.00
0.00
0.00
Current Assets
656.12
3,862.10
3,681.56
4,745.52
2,997.84
3,725.48
2,352.28
1,488.50
779.09
Current Investments
0.00
0.00
141.87
44.35
227.07
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
30.14
126.21
0.00
54.64
0.50
14.94
0.00
Sundry Debtors
590.50
3,498.62
2,937.74
2,867.00
2,063.05
2,689.78
1,750.86
1,001.37
519.22
Cash & Bank
0.79
0.54
358.41
1,344.78
369.91
546.14
250.85
197.59
88.03
Other Current Assets
64.84
2.82
12.10
81.52
337.81
434.93
350.07
274.60
171.84
Short Term Loans & Adv.
62.79
360.11
201.30
281.66
316.81
414.32
323.30
272.46
169.71
Net Current Assets
-2,433.83
429.27
555.17
550.76
631.99
622.75
205.81
-152.24
318.70
Total Assets
833.24
4,154.92
4,267.07
5,155.04
3,250.34
3,973.71
2,796.32
2,028.78
889.87

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
199.17
-1,228.50
-272.24
947.08
310.14
400.63
5.96
24.83
11.39
PBT
-2,984.31
-284.06
107.51
273.87
263.23
152.89
86.45
54.03
32.81
Adjustment
139.42
139.84
-99.81
46.89
39.81
127.75
129.09
69.17
32.24
Changes in Working Capital
3,044.05
-1,082.20
-266.86
700.38
62.09
147.30
-190.77
-85.99
-48.59
Cash after chg. in Working capital
199.17
-1,226.42
-259.17
1,021.15
365.13
427.94
24.77
37.21
16.46
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
-2.08
-13.07
-74.07
-54.99
-27.31
-18.82
-12.38
-5.07
Other Direct Exp. Paid
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
Cash From Investing Activity
-81.23
321.37
1,066.47
-762.45
-119.76
-68.91
-20.42
-107.89
-52.30
Net Fixed Assets
-3.67
7.00
49.53
-8.24
-0.07
11.35
-0.29
-44.14
Net Investments
-2.71
94.93
-99.14
74.93
-4.39
-51.11
-9.31
-69.37
Others
-74.85
219.44
1,116.08
-829.14
-115.30
-29.15
-10.82
5.62
Cash from Financing Activity
-74.00
-1,323.28
-792.13
-183.29
-308.89
-122.86
24.73
108.20
88.82
Net Cash Inflow / Outflow
43.94
-2,230.41
2.10
1.33
-118.51
208.87
10.26
25.14
47.91
Opening Cash & Equivalents
-2,459.21
-228.80
-230.91
189.46
307.97
99.11
88.84
63.70
40.12
Closing Cash & Equivalent
-2,415.27
-2,459.21
-228.80
190.79
189.46
307.97
99.11
88.84
88.03

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
-66.95
22.66
29.34
25.17
22.61
18.73
12.85
10.52
9.11
ROA
-121.88%
-5.44%
1.60%
4.82%
5.76%
3.73%
3.00%
3.00%
3.03%
ROE
0.00%
-26.02%
8.15%
25.02%
29.75%
24.96%
21.03%
15.14%
10.04%
ROCE
-166.23%
-2.46%
11.66%
16.05%
20.15%
19.67%
30.45%
25.43%
17.27%
Fixed Asset Turnover
1.09
20.09
53.43
50.82
73.63
50.11
32.90
21.27
13.58
Receivable days
5566.28
469.37
129.87
99.92
66.50
90.32
84.46
83.61
106.12
Inventory Days
0.00
0.00
3.50
5.12
0.00
1.12
0.47
1.64
0.00
Payable days
1526.61
87.38
23.62
19.99
18.27
25.46
28.10
35.31
24.93
Cash Conversion Cycle
4039.67
382.00
109.74
85.04
48.23
65.98
56.84
49.94
81.19
Total Debt/Equity
-1.10
3.35
1.77
2.94
1.71
2.03
0.86
1.16
0.59
Interest Cover
-585.96
-0.36
1.43
2.68
2.52
2.02
1.61
1.63
1.81

Annual Reports:

FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

News Update:


  • Ushdev International - Quarterly Results
    17th Jul 2019, 18:17 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.