Yuranus Infrastructure Ltd

Yuranus Infrastructure Ltd

₹ 74.7 -1.99%
28 Mar 3:16 p.m.
About

Incorporated in 1994, Yuranus Infrastructure Ltd is engaged in business of Construction, Fabric, Agricultural product, and Finance activities

Key Points

Business Overview:[1]
Company was formerly known as Pankhil Finlease Limited and was doing business as a Non Banking Financial Company. Company surrendered its NBFC license and changed its name to carry out new business of infrastructure and real estate.

  • Market Cap 26.2 Cr.
  • Current Price 74.7
  • High / Low 86.2 / 27.5
  • Stock P/E 23.6
  • Book Value 9.14
  • Dividend Yield 0.00 %
  • ROCE 2.75 %
  • ROE 1.83 %
  • Face Value 10.0

Pros

  • Company is almost debt free.

Cons

  • Stock is trading at 8.17 times its book value
  • Company has a low return on equity of 1.87% over last 3 years.
  • Company has high debtors of 292 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: Realty Industry: Construction

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
0.00 0.00 0.00 0.16 0.06 0.14 0.00 0.07 0.33 0.00 16.10 15.48 15.30
0.03 0.06 0.03 0.18 0.07 0.19 0.02 0.10 0.33 0.08 15.18 15.13 15.07
Operating Profit -0.03 -0.06 -0.03 -0.02 -0.01 -0.05 -0.02 -0.03 0.00 -0.08 0.92 0.35 0.23
OPM % -12.50% -16.67% -35.71% -42.86% 0.00% 5.71% 2.26% 1.50%
0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.06 0.04 0.04 0.02 0.06 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit before tax 0.01 -0.02 0.01 0.02 0.03 -0.01 0.02 0.03 0.04 -0.04 0.94 0.41 0.23
Tax % 0.00% 0.00% 0.00% 50.00% 33.33% 0.00% 0.00% 0.00% 25.00% 0.00% 25.53% 24.39% 39.13%
0.01 -0.01 0.01 0.02 0.02 -0.01 0.01 0.03 0.04 -0.04 0.70 0.30 0.15
EPS in Rs 0.03 -0.03 0.03 0.06 0.06 -0.03 0.03 0.09 0.11 -0.11 2.00 0.86 0.43
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
0.06 0.08 0.08 0.09 0.27 0.09 0.79 0.74 0.29 0.36 0.40 46.88
0.03 0.05 0.05 0.09 0.27 0.14 0.89 0.81 0.41 0.47 0.53 45.46
Operating Profit 0.03 0.03 0.03 0.00 0.00 -0.05 -0.10 -0.07 -0.12 -0.11 -0.13 1.42
OPM % 50.00% 37.50% 37.50% 0.00% 0.00% -55.56% -12.66% -9.46% -41.38% -30.56% -32.50% 3.03%
0.00 0.00 0.00 0.03 0.03 0.12 0.17 0.17 0.17 0.16 0.19 0.12
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit before tax 0.03 0.03 0.03 0.03 0.03 0.07 0.07 0.10 0.05 0.05 0.06 1.54
Tax % 33.33% 0.00% 33.33% 33.33% 33.33% 28.57% 28.57% 20.00% 20.00% 40.00% 33.33%
0.02 0.02 0.02 0.02 0.02 0.05 0.05 0.07 0.04 0.04 0.04 1.11
EPS in Rs 0.06 0.06 0.06 0.06 0.06 0.14 0.14 0.20 0.11 0.11 0.11 3.18
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: 21%
5 Years: 35%
3 Years: -19%
TTM: 8581%
Compounded Profit Growth
10 Years: 7%
5 Years: -4%
3 Years: -17%
TTM: 1750%
Stock Price CAGR
10 Years: 27%
5 Years: 44%
3 Years: 141%
1 Year: 191%
Return on Equity
10 Years: 2%
5 Years: 2%
3 Years: 2%
Last Year: 2%

Balance Sheet

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 3.50 3.50 3.50 3.50 3.50 3.50 3.50 3.50 3.50 3.50 3.50 3.50
Reserves -1.68 -1.66 -1.63 -1.61 -1.59 -1.54 -1.49 -1.41 -1.38 -1.34 -1.30 -0.30
0.43 0.00 0.20 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.08 0.09 0.09 0.08 0.13 0.42 0.23 1.00 0.15 0.22 0.40 10.20
Total Liabilities 2.33 1.93 2.16 1.97 2.04 2.38 2.24 3.09 2.27 2.38 2.60 13.40
0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00 0.00 0.01
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2.32 1.92 2.15 1.96 2.03 2.37 2.23 3.08 2.26 2.38 2.60 13.39
Total Assets 2.33 1.93 2.16 1.97 2.04 2.38 2.24 3.09 2.27 2.38 2.60 13.40

Cash Flows

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
0.06 0.02 -0.04 -0.03 -0.05 0.05 -0.14 -0.01 -0.53 -1.95 -0.21
0.00 0.00 0.00 0.00 0.03 -0.08 0.18 0.40 0.12 2.06 0.20
0.00 -0.04 0.00 0.08 0.00 0.00 0.00 0.00 0.00 -0.06 0.00
Net Cash Flow 0.06 -0.02 -0.04 0.06 -0.03 -0.03 0.04 0.38 -0.41 0.05 -0.01

Ratios

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 60.83 45.62 365.00 486.67 135.19 0.00 41.58 384.73 390.17 192.64 292.00
Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable
Cash Conversion Cycle 60.83 45.62 365.00 486.67 135.19 0.00 41.58 384.73 390.17 192.64 292.00
Working Capital Days -425.83 -319.38 -45.62 162.22 -40.56 -324.44 -27.72 -78.92 302.07 2,108.89 1,961.88
ROCE % 1.47% 1.53% 1.52% 1.58% 3.62% 3.53% 4.88% 2.38% 2.34% 2.75%

Shareholding Pattern

Numbers in percentages

Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
45.75% 45.75% 45.75% 45.75% 45.75% 45.75% 45.75% 45.75% 45.75% 66.59% 66.59% 66.59%
54.25% 54.25% 54.25% 54.25% 54.25% 54.25% 54.26% 54.26% 54.26% 33.41% 33.41% 33.41%
No. of Shareholders 1,0441,1001,1081,2841,3121,3511,3521,3531,2901,1811,1731,150

Documents