United Van Der Horst Ltd

United Van Der Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

United Van Der Horst Ltd

₹ 156 2.00%
03 Dec - close price
uvdhl.com BSE: 522091
About

Incorporated in 1989, United Van Der Horst
is in the business of providing reconditioning
and manufacturing services to the Core sectors.[1]

Key Points

Business Overview:[1]
Company was formed as a collaboration between the UB Group (India) and Dr. Van Der Horst B.V. (Holland), the company provides Reconditioning, Re-standardizing, Reverse Engineering, and Manufacturing services to the core sectors and industries by combining the patented 'Porous Krome' and hard chrome plating techniques with specialized welding processes which include Grinding, Honing, Chrome Plating, Submerge Arc Welding, Boring, Vertical Turret Lathe, and Groove Grinding.

Website BSE
  • Market Cap ₹ 214 Cr.
  • Current Price ₹ 156
  • High / Low ₹ 308 / 106
  • Stock P/E 33.7
  • Book Value ₹ 38.7
  • Dividend Yield 0.96 %
  • ROCE 11.6 %
  • ROE 9.01 %
  • Face Value ₹ 5.00
Edit ratios

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 26.2% CAGR over last 5 years
  • Company has been maintaining a healthy dividend payout of 38.2%

Cons

  • Stock is trading at 4.02 times its book value
  • Company has a low return on equity of 7.03% over last 3 years.

* 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

Industrials Capital Goods Electrical Equipment Heavy Electrical Equipment

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
3.54 4.42 5.03 5.62 6.04 6.00 5.22 5.70 7.95 7.54 8.85 9.09 8.65
2.17 3.03 3.25 3.76 4.50 3.72 3.76 4.21 3.98 4.73 6.56 4.79 4.70
Operating Profit 1.37 1.39 1.78 1.86 1.54 2.28 1.46 1.49 3.97 2.81 2.29 4.30 3.95
OPM % 38.70% 31.45% 35.39% 33.10% 25.50% 38.00% 27.97% 26.14% 49.94% 37.27% 25.88% 47.30% 45.66%
0.12 0.12 0.15 0.11 0.12 0.12 0.12 0.12 0.12 0.14 0.25 0.15 0.18
Interest 0.46 0.42 0.60 0.71 0.71 0.72 0.83 0.74 0.76 0.72 0.58 0.57 0.57
Depreciation 0.30 0.41 0.42 0.46 0.50 0.54 0.59 0.62 0.68 0.68 0.65 0.69 0.71
Profit before tax 0.73 0.68 0.91 0.80 0.45 1.14 0.16 0.25 2.65 1.55 1.31 3.19 2.85
Tax % -6.85% 45.59% 7.69% 33.75% 26.67% 21.93% 37.50% 36.00% 29.43% 13.55% 24.43% 36.05% 29.47%
0.78 0.37 0.85 0.53 0.33 0.89 0.09 0.17 1.86 1.34 0.98 2.04 2.00
EPS in Rs 0.70 0.33 0.76 0.47 0.28 0.72 0.07 0.14 1.35 0.97 0.71 1.48 1.45
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
6.17 5.26 3.50 1.76 3.84 5.86 7.81 8.99 11.63 16.71 22.83 30.04 34.13
4.85 5.20 3.72 4.25 4.12 4.28 5.79 6.00 9.00 10.86 15.68 19.34 20.78
Operating Profit 1.32 0.06 -0.22 -2.49 -0.28 1.58 2.02 2.99 2.63 5.85 7.15 10.70 13.35
OPM % 21.39% 1.14% -6.29% -141.48% -7.29% 26.96% 25.86% 33.26% 22.61% 35.01% 31.32% 35.62% 39.12%
-0.01 -0.09 0.88 -0.85 0.13 0.14 0.02 0.41 0.68 0.51 0.46 0.62 0.72
Interest 0.68 0.60 0.52 0.82 0.22 1.07 1.20 1.34 1.40 1.86 2.97 2.83 2.44
Depreciation 0.31 0.39 0.30 3.78 3.75 3.75 0.83 0.87 0.99 1.42 2.10 2.63 2.73
Profit before tax 0.32 -1.02 -0.16 -7.94 -4.12 -3.10 0.01 1.19 0.92 3.08 2.54 5.86 8.90
Tax % 0.00% -8.82% -6.25% -13.98% -84.22% -30.00% -13,300.00% 68.91% -90.22% 24.03% 27.17% 25.77%
0.32 -0.93 -0.15 -6.83 -0.65 -2.18 1.34 0.36 1.75 2.34 1.84 4.36 6.36
EPS in Rs 0.40 -1.16 -0.19 -8.54 -0.81 -2.72 1.52 0.38 1.56 2.09 1.49 3.16 4.61
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 67.17% 47.41%
Compounded Sales Growth
10 Years: 19%
5 Years: 31%
3 Years: 37%
TTM: 37%
Compounded Profit Growth
10 Years: 22%
5 Years: 26%
3 Years: 35%
TTM: 111%
Stock Price CAGR
10 Years: %
5 Years: 73%
3 Years: 63%
1 Year: 24%
Return on Equity
10 Years: 1%
5 Years: 6%
3 Years: 7%
Last Year: 9%

Balance Sheet

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025
Equity Capital 3.99 3.99 3.99 3.99 3.99 3.99 4.37 4.79 5.59 5.59 6.18 6.89 6.89
Reserves -2.70 -3.70 -3.85 25.08 24.45 22.25 24.27 24.83 26.96 29.29 37.62 44.51 46.48
3.74 3.69 4.06 4.48 8.56 9.50 9.50 15.00 17.27 26.53 30.75 21.59 24.94
3.57 2.58 2.22 19.05 12.21 11.47 10.30 11.83 10.68 12.04 13.51 15.32 18.45
Total Liabilities 8.60 6.56 6.42 52.60 49.21 47.21 48.44 56.45 60.50 73.45 88.06 88.31 96.76
2.42 2.18 1.88 49.84 46.08 42.50 42.55 43.98 48.75 58.01 66.29 67.46 68.24
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.73 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.51 2.30 0.50 0.01 0.00 0.00 0.00
6.18 4.38 4.54 2.76 3.13 4.71 5.38 10.17 11.25 15.43 21.04 20.85 28.52
Total Assets 8.60 6.56 6.42 52.60 49.21 47.21 48.44 56.45 60.50 73.45 88.06 88.31 96.76

Cash Flows

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
0.66 0.85 -0.20 0.37 -3.81 0.56 1.43 0.27 1.62 2.47 2.46 11.64
-0.28 -0.30 0.00 0.01 0.00 -0.17 -1.37 -3.99 -3.97 -10.12 -11.11 -3.31
-0.29 -0.56 0.11 -0.38 3.86 -0.13 -0.03 4.95 1.74 7.26 8.41 -8.64
Net Cash Flow 0.09 -0.01 -0.09 0.00 0.05 0.26 0.03 1.22 -0.61 -0.39 -0.24 -0.31

Ratios

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 90.51 32.61 77.17 89.18 144.48 139.52 97.68 183.11 156.29 150.50 190.25 139.97
Inventory Days 1,368.75 807.26 2,679.63 349.23 124.14 465.96 384.67 389.79 300.38 397.69 300.73 288.16
Days Payable 759.03 447.59 970.37 380.77 66.70 93.19 124.58 90.91 55.89 111.29 97.63 109.00
Cash Conversion Cycle 700.23 392.29 1,786.44 57.63 201.92 512.29 357.77 482.00 400.79 436.90 393.36 319.13
Working Capital Days -33.13 -104.78 -162.69 -1,221.51 -635.90 181.25 153.76 253.35 201.80 153.34 63.95 91.49
ROCE % 21.34% -7.33% -12.22% -33.17% -11.31% -5.97% 3.28% 6.11% 4.91% 8.88% 8.12% 11.64%

Shareholding Pattern

Numbers in percentages

3 Recently
Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
73.64% 73.64% 73.64% 70.44% 72.07% 72.07% 72.07% 74.94% 74.94% 74.94% 74.94% 74.94%
0.03% 0.03% 0.03% 0.03% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02%
26.33% 26.33% 26.32% 29.53% 27.91% 27.91% 27.91% 25.02% 25.05% 25.04% 25.04% 25.03%
No. of Shareholders 5,0995,0935,4015,3935,4527,4886,9006,9476,6896,5756,3716,820

* 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