Nifty
Sensex
:
:
24712.05
80786.54
-255.70 (-1.02%)
-849.37 (-1.04%)

Finance - Asset Management

Rating :
71/99

BSE: 543238 | NSE: UTIAMC

1349.40
26-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1345
  •  1364
  •  1320.5
  •  1347.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  121222
  •  162503771.3
  •  1494.8
  •  905

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 17,307.29
  • 24.23
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 17,049.12
  • 3.56%
  • 3.61

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 1.34%
  • 7.19%
  • FII
  • DII
  • Others
  • 7.7%
  • 24.30%
  • 59.47%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.74
  • 9.63
  • 13.47

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.18
  • 11.38
  • 12.48

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.91
  • 8.16
  • 18.70

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 19.83
  • 19.13

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.86
  • 2.87

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 14.19
  • 12.98

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
60.26
57.16
64.34
73.32
P/E Ratio
22.39
23.61
20.97
18.40
Revenue
1737
1851
1845
2042
EBITDA
1033
1102
908
1029
Net Income
766
731
829
942
ROA
16.1
13.3
14.9
15.4
P/B Ratio
4.66
3.76
3.36
3.14
ROE
18.55
16.28
16.75
17.55
FCFF
213
508
788
878
FCFF Yield
1.36
3.23
5.02
5.59
Net Debt
-181
BVPS
289.57
359.36
401.11
429.7

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
546.89
529.22
3.34%
375.91
416.08
-9.65%
417.58
449.05
-7.01%
538.40
404.06
33.25%
Expenses
206.94
178.07
16.21%
206.80
187.58
10.25%
184.78
176.20
4.87%
190.12
172.54
10.19%
EBITDA
339.95
351.15
-3.19%
169.11
228.50
-25.99%
232.80
272.85
-14.68%
348.28
231.52
50.43%
EBIDTM
62.16%
66.35%
44.99%
54.92%
55.75%
60.76%
64.69%
57.30%
Other Income
1.72
4.52
-61.95%
0.00
4.23
-100.00%
2.89
1.16
149.14%
1.67
1.52
9.87%
Interest
3.38
3.16
6.96%
3.30
3.01
9.63%
3.20
2.88
11.11%
3.05
2.84
7.39%
Depreciation
12.27
11.19
9.65%
11.81
11.76
0.43%
11.30
10.43
8.34%
11.24
10.44
7.66%
PBT
326.02
341.32
-4.48%
154.00
217.96
-29.34%
221.19
260.70
-15.16%
335.66
219.76
52.74%
Tax
72.16
67.02
7.67%
52.01
36.52
42.42%
47.60
57.33
-16.97%
72.58
36.95
96.43%
PAT
253.86
274.30
-7.45%
101.99
181.44
-43.79%
173.59
203.37
-14.64%
263.08
182.81
43.91%
PATM
46.42%
51.83%
27.13%
43.61%
41.57%
45.29%
48.86%
45.24%
EPS
18.50
19.97
-7.36%
6.83
12.79
-46.60%
11.78
14.59
-19.26%
18.76
14.39
30.37%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
1,878.78
1,851.09
1,736.96
1,266.86
1,319.08
1,168.72
865.05
1,053.25
1,171.84
1,034.93
Net Sales Growth
4.47%
6.57%
37.11%
-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
0.00
0.00
Gross Profit
1,878.78
1,851.09
1,736.96
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%
100%
100%
Total Expenditure
788.64
749.52
703.56
654.98
621.09
525.95
514.38
568.33
629.20
493.03
Power & Fuel Cost
-
5.30
5.07
4.63
4.10
3.50
5.71
5.40
5.78
4.98
% Of Sales
-
0.29%
0.29%
0.37%
0.31%
0.30%
0.66%
0.51%
0.49%
0.48%
Employee Cost
-
444.16
425.28
400.40
406.71
380.09
339.88
306.65
321.48
286.58
% Of Sales
-
23.99%
24.48%
31.61%
30.83%
32.52%
39.29%
29.11%
27.43%
27.69%
Manufacturing Exp.
-
130.87
116.16
97.77
89.62
55.12
50.86
56.32
53.15
34.10
% Of Sales
-
7.07%
6.69%
7.72%
6.79%
4.72%
5.88%
5.35%
4.54%
3.29%
General & Admin Exp.
-
163.49
150.56
146.74
115.83
68.66
109.30
196.93
210.05
170.46
% Of Sales
-
8.83%
8.67%
11.58%
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
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
11.00
11.56
10.07
8.93
22.08
14.34
8.43
44.52
1.89
% Of Sales
-
0.59%
0.67%
0.79%
0.68%
1.89%
1.66%
0.80%
3.80%
0.18%
EBITDA
1,090.14
1,101.57
1,033.40
611.88
697.99
642.77
350.67
484.92
542.64
541.90
EBITDA Margin
58.02%
59.51%
59.49%
48.30%
52.91%
55.00%
40.54%
46.04%
46.31%
52.36%
Other Income
6.28
8.85
6.97
23.23
8.19
4.30
35.93
30.39
10.92
13.58
Interest
12.93
12.71
11.27
9.55
9.18
8.26
11.71
2.50
0.00
9.34
Depreciation
46.62
45.54
42.26
39.94
36.82
35.78
33.59
16.17
14.41
25.61
PBT
1,036.87
1,052.17
986.84
585.62
660.18
603.03
341.30
496.64
539.15
520.53
Tax
244.35
239.21
184.81
145.94
125.59
108.70
66.38
144.69
142.23
125.31
Tax Rate
23.57%
22.73%
18.73%
24.92%
19.02%
18.03%
19.45%
29.13%
26.38%
24.07%
PAT
792.52
731.49
765.68
437.36
534.29
494.14
271.46
356.84
357.23
400.31
PAT before Minority Interest
714.17
812.96
802.03
439.68
534.59
494.33
274.92
351.94
396.92
395.22
Minority Interest
-78.35
-81.47
-36.35
-2.32
-0.30
-0.19
-3.46
4.90
-39.69
5.09
PAT Margin
42.18%
39.52%
44.08%
34.52%
40.50%
42.28%
31.38%
33.88%
30.48%
38.68%
PAT Growth
-5.87%
-4.47%
75.07%
-18.14%
8.13%
82.03%
-23.93%
-0.11%
-10.76%
 
EPS
61.87
57.10
59.77
34.14
41.71
38.57
21.19
27.86
27.89
31.25

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
4,599.13
4,388.17
3,867.84
3,620.17
3,251.97
2,772.30
2,615.85
2,374.54
2,026.00
Share Capital
127.98
127.26
126.98
126.95
126.79
126.79
126.79
126.79
126.79
Total Reserves
4,415.19
4,186.26
3,662.99
3,434.96
3,084.15
2,635.01
2,489.06
2,247.75
1,899.22
Non-Current Liabilities
509.41
385.74
252.15
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
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
297.44
206.98
136.77
129.39
81.39
0.39
0.39
0.39
0.39
Current Liabilities
257.96
170.55
228.24
357.38
420.62
333.75
234.47
325.38
307.87
Trade Payables
59.81
27.70
132.58
114.77
4.25
2.44
4.81
152.43
117.90
Other Current Liabilities
150.00
115.90
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
0.00
0.00
Short Term Provisions
48.15
26.95
59.91
161.93
141.60
87.19
95.56
54.32
28.14
Total Liabilities
5,927.70
5,529.50
4,348.23
4,241.04
3,812.35
3,165.28
2,930.38
2,791.00
2,503.11
Net Block
286.10
285.46
359.24
347.64
349.37
361.94
256.56
261.04
369.29
Gross Block
518.87
453.50
513.85
469.77
436.99
413.21
279.30
354.99
392.44
Accumulated Depreciation
232.77
168.04
154.61
122.13
87.62
51.27
22.75
93.95
23.15
Non Current Assets
3,251.58
3,076.82
3,830.40
3,557.44
3,279.82
2,915.15
2,668.25
2,448.16
2,200.06
Capital Work in Progress
11.04
3.16
9.06
8.33
5.13
1.04
0.88
5.41
3.09
Non Current Investment
2,272.76
2,254.85
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.
293.78
223.34
184.54
179.43
151.17
84.05
62.27
20.82
8.79
Other Non Current Assets
258.16
175.33
20.49
17.91
17.06
101.64
75.93
0.00
6.41
Current Assets
2,676.12
2,452.68
517.83
683.60
532.53
250.13
262.13
342.84
303.06
Current Investments
2,284.74
2,173.48
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
0.00
0.00
Sundry Debtors
79.72
83.34
93.81
80.09
45.52
45.61
27.55
27.84
58.77
Cash & Bank
258.17
154.23
357.21
398.55
331.74
119.25
124.18
149.14
110.06
Other Current Assets
53.49
41.62
10.52
55.15
155.27
85.27
110.40
165.86
134.23
Short Term Loans & Adv.
0.05
0.01
56.29
149.81
91.71
17.28
44.16
160.99
85.08
Net Current Assets
2,418.16
2,282.13
289.59
326.22
111.91
-83.62
27.66
17.46
-4.81
Total Assets
5,927.70
5,529.50
4,348.23
4,241.04
3,812.35
3,165.28
2,930.38
2,791.00
2,503.12

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
536.35
325.12
395.43
337.04
152.93
180.53
101.56
261.22
360.81
PBT
1,052.17
986.84
585.62
660.18
603.03
341.30
496.64
539.15
520.53
Adjustment
-322.06
-459.49
-22.27
-128.93
-262.38
-8.58
-140.04
-161.18
-145.51
Changes in Working Capital
25.12
-28.26
-26.05
-64.92
-115.59
-69.49
-88.49
26.45
102.79
Cash after chg. in Working capital
755.23
499.09
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
0.00
0.00
Tax Paid
-218.88
-173.97
-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
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
123.55
-145.79
-92.51
-59.81
-56.64
-101.82
-45.20
-185.10
-263.01
Net Fixed Assets
-50.73
77.59
-42.99
-31.63
-23.82
-132.02
77.39
7.89
Net Investments
-166.87
-454.94
-109.85
-192.89
-296.52
-151.42
-136.96
-433.49
Others
341.15
231.56
60.33
164.71
263.70
181.62
14.37
240.50
Cash from Financing Activity
-554.01
-237.88
-266.89
-215.23
-104.14
-83.64
-81.31
-37.15
-64.76
Net Cash Inflow / Outflow
105.89
-58.55
36.03
62.00
-7.85
-4.93
-24.95
38.97
33.04
Opening Cash & Equivalents
150.90
209.45
173.42
111.42
119.25
124.18
149.13
110.17
77.03
Closing Cash & Equivalent
256.79
150.90
209.45
173.42
111.40
119.25
124.18
149.14
110.06

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
354.99
338.95
298.47
280.58
253.25
217.82
206.32
187.28
159.80
ROA
14.19%
16.23%
10.24%
13.28%
14.17%
9.02%
12.30%
14.99%
15.79%
ROE
18.36%
19.79%
11.96%
15.79%
16.55%
10.22%
14.10%
18.04%
19.51%
ROCE
23.70%
24.18%
15.90%
19.48%
20.29%
13.10%
20.00%
24.50%
26.15%
Fixed Asset Turnover
3.81
3.59
2.58
2.91
2.75
2.50
3.32
3.14
2.64
Receivable days
16.08
18.61
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
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
0.00
3.06
74.25
124.46
121.99
Cash Conversion Cycle
16.08
18.61
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
0.00
0.00
Interest Cover
83.78
88.56
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.