Uniply Industries Ltd

₹ 4.00 3.90%

03 May 2021

uniply.in BSE: 532646

About

Uniply Industries is engaged in the business of manufacturing plywood and its allied products.

[ edit about ]

[ add key points ]

Website BSE

Market Cap ₹ 67.1 Cr.
Current Price ₹ 4.00
High / Low ₹ /
Stock P/E
Book Value ₹ 35.5
Dividend Yield 0.00 %
ROCE 2.07 %
ROE -0.61 %
Face Value ₹ 2.00

Add ratio to table

Edit ratios

Pros

Stock is trading at 0.11 times its book value
Company's working capital requirements have reduced from 197 days to 12.8 days

Cons

Company has low interest coverage ratio.
Company has a low return on equity of 1.78% over last 3 years.
Company has high debtors of 435 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: Miscellaneous Industry: Miscellaneous

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Dec 2017	Mar 2018	Jun 2018	Sep 2018	Dec 2018	Mar 2019	Jun 2019	Sep 2019	Dec 2019	Mar 2020	Jun 2020	Sep 2020	Dec 2020
	25.03	32.53	55.77	44.02	30.74	41.41	106.85	121.37	0.00	0.00	0.00	0.00	0.00
	24.73	31.31	50.75	39.52	31.12	46.19	95.28	122.25	3.28	33.64	0.67	0.58	0.57
Operating Profit	0.30	1.22	5.02	4.50	-0.38	-4.78	11.57	-0.88	-3.28	-33.64	-0.67	-0.58	-0.57
OPM %	1.20%	3.75%	9.00%	10.22%	-1.24%	-11.54%	10.83%	-0.73%
	1.94	14.15	2.91	2.95	14.29	14.38	2.88	12.53	10.01	10.69	0.00	0.00	0.00
Interest	0.29	2.47	2.57	2.56	3.27	2.69	3.15	3.14	3.00	8.06	1.30	1.30	1.30
Depreciation	0.08	0.11	0.11	0.11	0.21	0.15	0.55	0.52	0.53	-0.87	0.17	0.17	0.17
Profit before tax	1.87	12.79	5.25	4.78	10.43	6.76	10.75	7.99	3.20	-30.14	-2.14	-2.05	-2.04
Tax %	33.69%	52.70%	29.14%	28.24%	29.72%	43.20%	29.58%	20.90%	0.00%	15.16%	0.00%	0.00%	0.00%
	1.24	6.04	3.71	3.42	7.33	3.85	7.57	6.32	3.20	-25.57	-2.14	-2.06	-2.04
EPS in Rs	0.10	0.51	0.26	0.24	0.44	0.23	0.46	0.38	0.19	-1.53	-0.13	-0.12	-0.12
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	TTM
	83	86	103	121	122	146	107	136	162	134	172	228	0
	85	82	93	110	120	142	96	119	143	121	168	254	35
Operating Profit	-2	4	10	10	2	4	11	16	19	13	4	-26	-35
OPM %	-2%	5%	9%	9%	1%	3%	11%	12%	11%	9%	3%	-11%
	2	-0	0	0	0	0	0	-1	1	18	35	36	11
Interest	6	6	6	6	6	7	9	8	7	4	11	17	12
Depreciation	3	3	1	1	1	2	2	2	1	1	1	1	-0
Profit before tax	-9	-5	3	3	-6	-4	0	6	11	25	27	-8	-36
Tax %	29%	30%	31%	31%	31%	31%	15%	33%	35%	41%	33%	-3%
	-6	-3	2	2	-4	-3	0	4	7	15	18	-8	-32
EPS in Rs				0.29	-0.57	-0.34	0.05	0.38	0.62	1.25	1.11	-0.51	-1.90
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	16%	22%	0%

Compounded Sales Growth
10 Years:	10%
5 Years:	16%
3 Years:	12%
TTM:	-100%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	-230%

Stock Price CAGR
10 Years:	13%
5 Years:	-35%
3 Years:	1%
1 Year:	%

Return on Equity
10 Years:	2%
5 Years:	2%
3 Years:	2%
Last Year:	-1%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Sep 2020
Equity Capital	12	12	12	14	14	17	17	20	24	24	33	34	34
Reserves	4	1	15	18	14	11	11	39	118	365	514	567	562
	47	48	42	41	44	56	62	58	64	97	119	119	119
	39	22	23	30	44	32	33	21	28	33	111	294	300
Total Liabilities	103	82	92	103	116	115	123	138	234	519	777	1,013	1,015
	38	15	28	27	29	27	26	24	24	3	4	3	3
CWIP	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments	0	0	0	0	0	0	0	0	59	170	270	173	173
	64	68	65	76	87	88	98	114	152	346	502	837	840
Total Assets	103	82	92	103	116	115	123	138	234	519	777	1,013	1,015

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020
	24	-15	10	4	5	-10	2	-14	-15	118	-4	-167
	-7	18	-1	-0	-3	0	-0	-0	-59	-383	-156	131
	-15	-5	-11	-4	-3	8	-2	15	76	262	202	-7
Net Cash Flow	2	-2	-2	-1	-1	-1	-1	1	2	-3	42	-43

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020
Debtor Days	87	82	65	67	68	51	81	166	157	9	112	435
Inventory Days	174	204	175	184	196	181	299	162	162	0	519	0
Days Payable	149	84	91	104	154	95	145	56	62		536
Cash Conversion Cycle	113	202	149	147	110	138	235	272	257	9	95	435
Working Capital Days	67	156	115	114	102	122	199	235	235	9	570	13
ROCE %	-4%	8%	13%	13%	1%	4%	11%	14%	11%	5%	7%	2%

Shareholding Pattern

Numbers in percentages

	Mar 2019	Jun 2019	Sep 2019	Dec 2019	Mar 2020	Jun 2020	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021
	26.29%	26.32%	26.04%	25.99%	20.40%	19.03%	19.04%	8.84%	8.84%	14.44%	14.44%	14.44%
	6.44%	6.92%	6.84%	6.81%	6.79%	6.79%	2.93%	0.48%	0.48%	0.48%	0.48%	0.48%
	1.86%	1.84%	3.54%	1.66%	1.66%	1.66%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	65.42%	64.91%	63.59%	65.54%	71.15%	72.52%	78.03%	90.69%	90.69%	85.08%	85.08%	85.08%
No. of Shareholders	13,181	12,384	11,688	14,133	13,991	16,900	20,445	19,929	18,837	18,612	18,607	18,607

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Dec 2021
	32.06%	33.42%	26.29%	20.40%	8.84%	14.44%
	2.05%	2.09%	6.44%	6.79%	0.48%	0.48%
	0.01%	0.17%	1.86%	1.66%	0.00%	0.00%
	65.88%	64.31%	65.42%	71.15%	90.69%	85.08%
No. of Shareholders	6,454	9,219	13,181	13,991	18,837	18,607

* 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.

Uniply Industries Ltd

Uniply Industries Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings

Concalls