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

₹ 39.2 1.98%
17 Jun - 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 ₹ 270 Cr.
  • Current Price ₹ 39.2
  • High / Low ₹ 62.7 / 24.2
  • Stock P/E 51.7
  • Book Value ₹ 7.71
  • Dividend Yield 1.02 %
  • ROCE 12.8 %
  • ROE 9.98 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has delivered good profit growth of 70.7% CAGR over last 5 years
  • Company has been maintaining a healthy dividend payout of 91.0%

Cons

  • Stock is trading at 5.08 times its book value
  • Company has a low return on equity of 8.16% over last 3 years.
  • Company has high debtors of 166 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

Industrials Capital Goods Electrical Equipment Heavy Electrical Equipment

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
5.03 5.62 6.04 6.00 5.22 5.70 7.95 7.54 8.85 9.09 8.65 8.26 5.94
3.25 3.76 4.50 3.72 3.76 4.21 3.98 4.73 6.56 4.79 4.70 5.99 4.43
Operating Profit 1.78 1.86 1.54 2.28 1.46 1.49 3.97 2.81 2.29 4.30 3.95 2.27 1.51
OPM % 35.39% 33.10% 25.50% 38.00% 27.97% 26.14% 49.94% 37.27% 25.88% 47.30% 45.66% 27.48% 25.42%
0.15 0.11 0.12 0.12 0.12 0.12 0.12 0.14 0.25 0.15 0.18 0.35 0.20
Interest 0.60 0.71 0.71 0.72 0.83 0.74 0.76 0.72 0.58 0.57 0.57 0.56 0.60
Depreciation 0.42 0.46 0.50 0.54 0.59 0.62 0.68 0.68 0.65 0.69 0.71 0.72 0.59
Profit before tax 0.91 0.80 0.45 1.14 0.16 0.25 2.65 1.55 1.31 3.19 2.85 1.34 0.52
Tax % 7.69% 33.75% 26.67% 21.93% 37.50% 36.00% 29.43% 13.55% 24.43% 36.05% 29.47% 38.06% 32.69%
0.85 0.53 0.33 0.89 0.09 0.17 1.86 1.34 0.98 2.04 2.00 0.82 0.36
EPS in Rs 0.15 0.09 0.06 0.14 0.01 0.03 0.27 0.19 0.14 0.30 0.29 0.12 0.05
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
5.26 3.50 1.76 3.84 5.86 7.81 8.99 11.63 16.71 22.83 30.04 31.94
5.20 3.72 4.25 4.12 4.28 5.79 6.00 9.00 10.86 15.68 19.34 19.91
Operating Profit 0.06 -0.22 -2.49 -0.28 1.58 2.02 2.99 2.63 5.85 7.15 10.70 12.03
OPM % 1.14% -6.29% -141.48% -7.29% 26.96% 25.86% 33.26% 22.61% 35.01% 31.32% 35.62% 37.66%
-0.09 0.88 -0.85 0.13 0.14 0.02 0.41 0.68 0.51 0.46 0.62 0.87
Interest 0.60 0.52 0.82 0.22 1.07 1.20 1.34 1.40 1.86 2.97 2.83 2.30
Depreciation 0.39 0.30 3.78 3.75 3.75 0.83 0.87 0.99 1.42 2.10 2.63 2.71
Profit before tax -1.02 -0.16 -7.94 -4.12 -3.10 0.01 1.19 0.92 3.08 2.54 5.86 7.89
Tax % -8.82% -6.25% -13.98% -84.22% -30.00% -13,300.00% 68.91% -90.22% 24.03% 27.17% 25.77% 33.84%
-0.93 -0.15 -6.83 -0.65 -2.18 1.34 0.36 1.75 2.34 1.84 4.36 5.22
EPS in Rs -0.23 -0.04 -1.71 -0.16 -0.54 0.31 0.08 0.31 0.42 0.30 0.63 0.76
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 67.17% 47.41% 158.39%
Compounded Sales Growth
10 Years: 25%
5 Years: 29%
3 Years: 24%
TTM: 6%
Compounded Profit Growth
10 Years: 22%
5 Years: 71%
3 Years: 31%
TTM: 22%
Stock Price CAGR
10 Years: %
5 Years: 74%
3 Years: 27%
1 Year: 41%
Return on Equity
10 Years: 2%
5 Years: 8%
3 Years: 8%
Last Year: 10%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 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 -3.70 -3.85 25.08 24.45 22.25 24.27 24.83 26.96 29.29 37.62 44.51 46.27
3.69 4.06 4.48 8.56 9.50 9.50 15.00 17.27 26.53 30.75 21.59 32.72
2.58 2.22 19.05 12.21 11.47 10.30 11.83 10.68 12.04 13.51 15.32 15.64
Total Liabilities 6.56 6.42 52.60 49.21 47.21 48.44 56.45 60.50 73.45 88.06 88.31 101.52
2.18 1.88 49.84 46.08 42.50 42.55 43.98 48.75 58.01 66.29 67.46 68.71
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.73 0.00 0.19
Investments 0.00 0.00 0.00 0.00 0.00 0.51 2.30 0.50 0.01 0.00 0.00 0.00
4.38 4.54 2.76 3.13 4.71 5.38 10.17 11.25 15.43 21.04 20.85 32.62
Total Assets 6.56 6.42 52.60 49.21 47.21 48.44 56.45 60.50 73.45 88.06 88.31 101.52

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
0.85 -0.20 0.37 -3.81 0.56 1.43 0.27 1.62 2.47 2.46 11.64 0.08
-0.30 0.00 0.01 0.00 -0.17 -1.37 -3.99 -3.97 -10.12 -11.11 -3.31 -4.53
-0.56 0.11 -0.38 3.86 -0.13 -0.03 4.95 1.74 7.26 8.41 -8.64 5.47
Net Cash Flow -0.01 -0.09 0.00 0.05 0.26 0.03 1.22 -0.61 -0.39 -0.24 -0.31 1.01
Free Cash Flow 0.55 -0.20 0.37 -3.81 0.39 0.57 -2.04 -4.15 -8.15 -8.66 8.66 -4.17
CFO/OP 1,417% 91% -16% 1,350% 40% 76% 9% 63% 41% 41% 107% 20%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 32.61 77.17 89.18 144.48 139.52 97.68 183.11 156.29 150.50 190.25 139.97 166.39
Inventory Days 807.26 2,679.63 349.23 124.14 465.96 384.67 389.79 300.38 397.69 300.73 288.16 381.71
Days Payable 447.59 970.37 380.77 66.70 93.19 124.58 90.91 55.89 111.29 97.63 109.00 99.88
Cash Conversion Cycle 392.29 1,786.44 57.63 201.92 512.29 357.77 482.00 400.79 436.90 393.36 319.13 448.22
Working Capital Days -104.78 -162.69 -1,221.51 -635.90 181.25 153.76 253.35 201.80 153.34 63.95 91.49 76.45
ROCE % -7.33% -12.22% -33.17% -11.31% -5.97% 3.28% 6.11% 4.91% 8.88% 8.12% 11.64% 12.83%

Insights

In beta
Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtors Turnover Ratio
times

Log in to view insights

Please log in to see hidden values.

Login
Export Revenue (Outside India)
INR Lakhs
Revenue from Manufacturing
INR Lakhs
Revenue from Reconditioning
INR Lakhs
Total Permanent Employees
count

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
73.64% 70.44% 72.07% 72.07% 72.07% 74.94% 74.94% 74.94% 74.94% 74.94% 74.94% 74.94%
0.03% 0.03% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.00%
26.32% 29.53% 27.91% 27.91% 27.91% 25.02% 25.05% 25.04% 25.04% 25.03% 25.03% 25.06%
No. of Shareholders 5,4015,3935,4527,4886,9006,9476,6896,5756,3716,8206,6816,624

* 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