Nifty
Sensex
:
:
22368.00
73738.45
31.60 (0.14%)
650.12 (0.89%)

Finance - Asset Management

Rating :
61/99

BSE: 543238 | NSE: UTIAMC

939.25
23-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  934.50
  •  964.90
  •  930.30
  •  931.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  295054
  •  2796.70
  •  965.00
  •  638.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 11,964.70
  • 17.37
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 11,655.38
  • 2.34%
  • 2.86

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 1.22%
  • 8.13%
  • FII
  • DII
  • Others
  • 5.97%
  • 25.69%
  • 58.99%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.10
  • 3.76
  • 2.72

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.59
  • 4.76
  • -0.98

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.58
  • 4.15
  • -3.99

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 19.72

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 2.89

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 14.24

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
449.05
295.14
52.15%
404.06
435.00
-7.11%
467.77
293.09
59.60%
300.69
301.09
-0.13%
Expenses
176.20
177.82
-0.91%
172.54
165.00
4.57%
167.98
190.51
-11.83%
178.72
195.87
-8.76%
EBITDA
272.85
117.32
132.57%
231.52
270.00
-14.25%
299.79
102.58
192.25%
121.97
105.22
15.92%
EBIDTM
60.76%
39.75%
57.30%
62.07%
64.09%
35.00%
40.56%
34.95%
Other Income
1.16
-1.76
-
1.52
4.13
-63.20%
0.80
12.87
-93.78%
7.99
3.83
108.62%
Interest
2.88
2.46
17.07%
2.84
2.38
19.33%
2.54
2.30
10.43%
2.41
2.24
7.59%
Depreciation
10.43
10.28
1.46%
10.44
9.97
4.71%
9.63
9.57
0.63%
10.12
9.47
6.86%
PBT
260.70
102.82
153.55%
219.76
261.78
-16.05%
288.42
103.58
178.45%
117.43
97.34
20.64%
Tax
57.33
42.39
35.24%
36.95
59.74
-38.15%
54.01
12.08
347.10%
31.73
43.43
-26.94%
PAT
203.37
60.43
236.54%
182.81
202.04
-9.52%
234.41
91.50
156.19%
85.70
53.91
58.97%
PATM
45.29%
20.48%
45.24%
46.45%
50.11%
31.22%
28.50%
17.90%
EPS
14.59
4.76
206.51%
14.39
15.91
-9.55%
18.46
7.21
156.03%
6.75
4.25
58.82%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
1,621.57
1,266.86
1,319.08
1,168.72
865.05
1,053.25
1,171.84
1,034.93
Net Sales Growth
22.45%
-3.96%
12.87%
35.10%
-17.87%
-10.12%
13.23%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
1,621.57
1,266.86
1,319.08
1,168.72
865.05
1,053.25
1,171.84
1,034.93
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
695.44
654.98
621.09
525.95
514.38
568.33
629.20
493.03
Power & Fuel Cost
-
4.63
4.10
3.50
5.71
5.40
5.78
4.98
% Of Sales
-
0.37%
0.31%
0.30%
0.66%
0.51%
0.49%
0.48%
Employee Cost
-
414.53
406.71
380.09
339.88
306.65
321.48
286.58
% Of Sales
-
32.72%
30.83%
32.52%
39.29%
29.11%
27.43%
27.69%
Manufacturing Exp.
-
97.77
89.62
55.12
50.86
56.32
53.15
34.10
% Of Sales
-
7.72%
6.79%
4.72%
5.88%
5.35%
4.54%
3.29%
General & Admin Exp.
-
132.61
115.83
68.66
109.30
196.93
210.05
170.46
% Of Sales
-
10.47%
8.78%
5.87%
12.64%
18.70%
17.92%
16.47%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
10.07
8.93
22.08
14.34
8.43
44.52
1.89
% Of Sales
-
0.79%
0.68%
1.89%
1.66%
0.80%
3.80%
0.18%
EBITDA
926.13
611.88
697.99
642.77
350.67
484.92
542.64
541.90
EBITDA Margin
57.11%
48.30%
52.91%
55.00%
40.54%
46.04%
46.31%
52.36%
Other Income
11.47
23.23
8.19
4.30
35.93
30.39
10.92
13.58
Interest
10.67
9.55
9.18
8.26
11.71
2.50
0.00
9.34
Depreciation
40.62
39.94
36.82
35.78
33.59
16.17
14.41
25.61
PBT
886.31
585.62
660.18
603.03
341.30
496.64
539.15
520.53
Tax
180.02
145.94
125.59
108.70
66.38
144.69
142.23
125.31
Tax Rate
20.31%
24.92%
19.02%
18.03%
19.45%
29.13%
26.38%
24.07%
PAT
706.29
437.36
534.29
494.14
271.46
356.84
357.23
400.31
PAT before Minority Interest
688.62
439.68
534.59
494.33
274.92
351.94
396.92
395.22
Minority Interest
-17.67
-2.32
-0.30
-0.19
-3.46
4.90
-39.69
5.09
PAT Margin
43.56%
34.52%
40.50%
42.28%
31.38%
33.88%
30.48%
38.68%
PAT Growth
73.16%
-18.14%
8.13%
82.03%
-23.93%
-0.11%
-10.76%
 
EPS
55.48
34.36
41.97
38.82
21.32
28.03
28.06
31.45

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
3,867.84
3,620.17
3,251.97
2,772.30
2,615.85
2,374.54
2,026.00
Share Capital
126.98
126.95
126.79
126.79
126.79
126.79
126.79
Total Reserves
3,662.99
3,434.96
3,084.15
2,635.01
2,489.06
2,247.75
1,899.22
Non-Current Liabilities
231.77
252.08
128.64
48.44
42.87
48.98
64.16
Secured Loans
0.00
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
0.00
Long Term Provisions
116.39
129.39
81.39
0.39
0.39
0.39
0.39
Current Liabilities
307.32
357.38
420.62
333.75
234.47
325.38
307.87
Trade Payables
132.58
114.77
4.25
2.44
4.81
152.43
117.90
Other Current Liabilities
35.75
80.68
274.77
244.12
134.10
118.63
161.83
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
138.99
161.93
141.60
87.19
95.56
54.32
28.14
Total Liabilities
4,406.93
4,241.04
3,812.35
3,165.28
2,930.38
2,791.00
2,503.11
Net Block
359.24
347.64
349.37
361.94
256.56
261.04
369.29
Gross Block
513.85
469.77
436.99
413.21
279.30
354.99
392.44
Accumulated Depreciation
154.61
122.13
87.62
51.27
22.75
93.95
23.15
Non Current Assets
3,810.02
3,557.44
3,279.82
2,915.15
2,668.25
2,448.16
2,200.06
Capital Work in Progress
9.06
8.33
5.13
1.04
0.88
5.41
3.09
Non Current Investment
3,247.90
2,994.44
2,757.09
2,366.48
2,272.62
2,160.89
1,812.48
Long Term Loans & Adv.
164.16
179.43
151.17
84.05
62.27
20.82
8.79
Other Non Current Assets
20.49
17.91
17.06
101.64
75.93
0.00
6.41
Current Assets
596.91
683.60
532.53
250.13
262.13
342.84
303.06
Current Investments
0.00
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
0.00
Sundry Debtors
93.81
80.09
45.52
45.61
27.55
27.84
58.77
Cash & Bank
357.21
398.55
331.74
119.25
124.18
149.14
110.06
Other Current Assets
145.89
55.15
63.56
67.99
110.40
165.86
134.23
Short Term Loans & Adv.
135.37
149.81
91.71
17.28
44.16
160.99
85.08
Net Current Assets
289.59
326.22
111.91
-83.62
27.66
17.46
-4.81
Total Assets
4,406.93
4,241.04
3,812.35
3,165.28
2,930.38
2,791.00
2,503.12

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
395.43
337.04
152.93
180.53
101.56
261.22
360.81
PBT
585.62
660.18
603.03
341.30
496.64
539.15
520.53
Adjustment
-22.27
-128.93
-262.38
-8.58
-140.04
-161.18
-145.51
Changes in Working Capital
-26.05
-64.92
-115.59
-69.49
-88.49
26.45
102.79
Cash after chg. in Working capital
537.30
466.33
225.06
263.23
268.11
404.42
477.81
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-141.87
-129.29
-72.13
-82.70
-166.54
-143.20
-117.01
Other Direct Exp. Paid
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
Cash From Investing Activity
-92.51
-59.81
-56.64
-101.82
-45.20
-185.10
-263.01
Net Fixed Assets
-42.99
-31.63
-23.82
-132.02
77.39
7.89
Net Investments
-109.85
-192.89
-296.52
-151.42
-136.96
-433.49
Others
60.33
164.71
263.70
181.62
14.37
240.50
Cash from Financing Activity
-266.89
-215.23
-104.14
-83.64
-81.31
-37.15
-64.76
Net Cash Inflow / Outflow
36.03
62.00
-7.85
-4.93
-24.95
38.97
33.04
Opening Cash & Equivalents
173.42
111.42
119.25
124.18
149.13
110.17
77.03
Closing Cash & Equivalent
209.45
173.42
111.40
119.25
124.18
149.14
110.06

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
298.47
280.58
253.25
217.82
206.32
187.28
159.80
ROA
10.17%
13.28%
14.17%
9.02%
12.30%
14.99%
15.79%
ROE
11.96%
15.79%
16.55%
10.22%
14.10%
18.04%
19.51%
ROCE
15.90%
19.48%
20.29%
13.10%
20.00%
24.50%
26.15%
Fixed Asset Turnover
2.58
2.91
2.75
2.50
3.32
3.14
2.64
Receivable days
25.05
17.38
14.23
15.44
9.60
13.49
20.73
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
3.06
74.25
124.46
121.99
Cash Conversion Cycle
25.05
17.38
14.23
12.38
-64.65
-110.97
-101.26
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
62.32
72.92
74.01
30.15
199.81
0.00
56.75

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.