Uniparts India Ltd

Uniparts India Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Uniparts India Ltd

₹ 512 -2.38%
29 May 11:25 a.m.
unipartsgroup.com BSE: 543689 NSE: UNIPARTS
About

Incorporated in 1994, Uniparts India Limited is a manufacturer of engineered systems and solutions. The company is one of the leading suppliers of systems and components for the off-highway market in the agriculture and construction, forestry and mining ("CFM"), and aftermarket sectors with a presence across over 25 countries.[1]

Key Points

Business Area[1] Uniparts is a concept-to-supply player for systems and components for the off-highway vehicles (“OHVs”) with a presence across the value chain and offers fully integrated engineering solutions from conceptualization, development, and validation to implementation and manufacturing of their products. They are complex, critical, and low-volume-high SKU products.[2]

Website BSE NSE
  • Market Cap ₹ 2,312 Cr.
  • Current Price ₹ 512
  • High / Low ₹ 723 / 500
  • Stock P/E 16.4
  • Book Value ₹ 123
  • Dividend Yield 2.83 %
  • ROCE 29.0 %
  • ROE 26.8 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has delivered good profit growth of 43.2% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 30.8%
  • Company has been maintaining a healthy dividend payout of 31.8%

Cons

  • The company has delivered a poor sales growth of 1.53% over past five years.
  • Tax rate seems low
  • Earnings include an other income of Rs.92.3 Cr.
  • Working capital days have increased from 126 days to 193 days

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Auto Ancillaries Industry: Auto Ancillaries

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
244 226 227 250 236 216 179 186 162 178
200 191 191 207 188 178 145 162 144 155
Operating Profit 43 34 37 43 48 38 34 25 18 23
OPM % 18% 15% 16% 17% 20% 18% 19% 13% 11% 13%
1 25 17 0 1 31 28 1 36 27
Interest 1 1 1 1 1 0 0 0 1 1
Depreciation 6 6 6 6 7 7 7 7 7 7
Profit before tax 37 53 46 36 41 62 55 18 46 43
Tax % 25% 9% 16% 26% 27% 12% 13% 26% 8% 12%
28 48 39 26 30 54 47 13 43 38
EPS in Rs 6.21 10.64 8.54 5.84 6.65 12.04 10.51 2.98 9.50 8.34
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
534 653 538 591 883 929 705
492 599 493 519 738 763 606
Operating Profit 41 54 44 72 145 166 99
OPM % 8% 8% 8% 12% 16% 18% 14%
2 6 7 14 32 48 92
Interest 6 12 11 5 3 3 2
Depreciation 16 19 25 25 25 26 27
Profit before tax 21 30 16 56 149 185 162
Tax % 35% 21% -2% 23% 19% 19% 13%
14 23 16 43 121 150 141
EPS in Rs 3.05 5.19 3.49 9.62 26.87 33.13 31.33
Dividend Payout % 0% 0% 0% 34% 34% 43% 19%
Compounded Sales Growth
10 Years: %
5 Years: 2%
3 Years: 6%
TTM: -24%
Compounded Profit Growth
10 Years: %
5 Years: 43%
3 Years: 48%
TTM: -6%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: -5%
Return on Equity
10 Years: %
5 Years: 25%
3 Years: 31%
Last Year: 27%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 45 45 45 45 45 45 45
Reserves 202 221 228 277 358 454 511
156 222 173 115 97 14 61
108 93 87 117 119 102 103
Total Liabilities 511 581 533 553 620 615 720
161 212 215 208 207 201 188
CWIP 30 7 8 1 1 3 4
Investments 50 50 51 51 54 67 202
269 312 259 294 359 343 326
Total Assets 511 581 533 553 620 615 720

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
12 6 93 72 56 153
-37 -48 -24 0 3 20
22 50 -74 -72 -60 -150
Net Cash Flow -3 8 -6 1 -1 23

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 65 57 57 72 66 51 58
Inventory Days 192 185 200 191 151 142 183
Days Payable 98 60 56 100 67 51 79
Cash Conversion Cycle 159 182 201 162 150 141 162
Working Capital Days 113 120 119 113 100 86 193
ROCE % 9% 6% 14% 33% 37%

Shareholding Pattern

Numbers in percentages

Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
65.79% 65.79% 65.66% 65.66% 65.66% 65.66%
7.49% 6.63% 5.48% 3.33% 2.30% 2.28%
9.27% 10.90% 10.87% 11.04% 9.70% 9.29%
15.48% 15.10% 16.46% 19.04% 21.51% 21.95%
1.98% 1.57% 1.53% 0.94% 0.84% 0.83%
No. of Shareholders 1,27,79798,41987,98981,92186,89786,556

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Credit ratings

Concalls