Uday Jewellery Industries Ltd

About [ edit ]

Uday Jewellery Industries is engaged in the business of manufacturing, sale and trading of stone studded gold jewellery, diamond studded jewellery and silver items and operates in different geographical areas i.e. domestic sales and export sales.

  • Market Cap 236 Cr.
  • Current Price 107
  • High / Low 199 / 57.6
  • Stock P/E 29.2
  • Book Value 22.4
  • Dividend Yield 0.00 %
  • ROCE 19.8 %
  • ROE 16.9 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company has delivered good profit growth of 42.29% CAGR over last 5 years

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has a low return on equity of 12.95% for last 3 years.
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
16.91 21.50 18.91 13.95 19.06 24.90 16.30 25.78 24.76 3.06 13.66 38.19
16.03 19.90 17.76 13.15 17.72 23.07 14.50 23.59 20.51 2.29 11.47 35.13
Operating Profit 0.88 1.60 1.15 0.80 1.34 1.83 1.80 2.19 4.25 0.77 2.19 3.06
OPM % 5.20% 7.44% 6.08% 5.73% 7.03% 7.35% 11.04% 8.49% 17.16% 25.16% 16.03% 8.01%
Other Income -0.08 0.06 0.07 0.05 0.09 0.08 0.12 0.12 0.11 0.39 0.15 0.46
Interest 0.15 0.22 0.17 0.28 0.28 0.25 0.26 0.20 0.20 0.18 0.14 0.15
Depreciation 0.04 0.04 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05
Profit before tax 0.61 1.40 1.00 0.52 1.10 1.61 1.61 2.06 4.11 0.93 2.15 3.32
Tax % 22.95% 20.00% 23.00% 21.15% 28.18% 27.95% 27.95% 27.67% 24.09% 22.58% 22.79% 22.89%
Net Profit 0.47 1.11 0.77 0.42 0.79 1.16 1.16 1.49 3.12 0.72 1.66 2.56
EPS in Rs 0.28 0.66 0.46 0.22 0.41 0.60 0.53 0.68 1.42 0.33 0.75 1.16

Profit & Loss

Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
0.28 0.01 0.10 11.43 18.58 20.33 24.63 31.60 45.16 71.55 73.41 91.74 79.67
0.34 0.04 0.12 9.55 17.00 19.34 23.51 30.19 43.60 68.01 68.49 81.69 69.40
Operating Profit -0.06 -0.03 -0.02 1.88 1.58 0.99 1.12 1.41 1.56 3.54 4.92 10.05 10.27
OPM % -21.43% -300.00% -20.00% 16.45% 8.50% 4.87% 4.55% 4.46% 3.45% 4.95% 6.70% 10.95% 12.89%
Other Income 0.11 0.59 -0.01 1.00 -0.01 0.03 0.40 0.98 0.69 0.28 0.26 0.42 1.11
Interest 0.13 0.01 0.00 0.00 0.00 0.00 0.00 0.16 0.51 0.64 0.96 0.88 0.67
Depreciation 0.16 0.01 0.01 0.00 0.00 0.09 0.06 0.08 0.08 0.17 0.18 0.19 0.20
Profit before tax -0.24 0.54 -0.04 2.88 1.57 0.93 1.46 2.15 1.66 3.01 4.04 9.40 10.51
Tax % 0.00% 0.00% 0.00% 0.00% 19.75% 18.28% 18.49% 19.07% 27.11% 20.60% 23.27% 26.17%
Net Profit -0.24 0.54 -0.04 2.88 1.26 0.76 1.19 1.75 1.22 2.38 3.09 6.94 8.06
EPS in Rs -0.26 0.59 -0.04 3.13 1.37 0.83 1.02 1.50 1.04 1.41 1.59 3.15 3.66
Dividend Payout % 0.00% 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:98%
5 Years:30%
3 Years:27%
TTM:-7%
Compounded Profit Growth
10 Years:73%
5 Years:42%
3 Years:78%
TTM:75%
Stock Price CAGR
10 Years:%
5 Years:58%
3 Years:21%
1 Year:26%
Return on Equity
10 Years:%
5 Years:12%
3 Years:13%
Last Year:17%

Balance Sheet

Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
10.66 10.66 10.66 10.66 10.66 10.66 12.48 12.48 12.48 17.65 20.23 22.81 22.81
Reserves -11.11 -10.57 -10.61 -7.80 -6.55 -5.79 -0.17 1.58 2.51 11.98 14.94 24.20 26.57
Borrowings 0.50 0.01 0.02 0.03 0.00 0.00 0.00 4.31 9.75 6.97 11.50 10.21 5.91
0.10 0.02 0.01 2.20 0.40 0.37 0.26 0.22 0.25 0.78 2.28 1.51 0.46
Total Liabilities 0.15 0.12 0.08 5.09 4.51 5.24 12.57 18.59 24.99 37.38 48.95 58.73 55.75
0.04 0.03 0.00 0.00 0.01 0.31 0.48 0.46 1.07 1.16 1.03 0.91 0.84
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 0.00
Investments 0.00 0.00 0.00 0.42 0.45 0.45 0.44 0.18 0.32 0.00 0.00 0.00 0.00
0.11 0.09 0.08 4.67 4.05 4.48 11.65 17.95 23.60 36.22 47.92 57.82 54.91
Total Assets 0.15 0.12 0.08 5.09 4.51 5.24 12.57 18.59 24.99 37.38 48.95 58.73 55.75

Cash Flows

Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
-0.43 0.48 -0.02 0.54 -0.09 0.42 -6.30 -1.16 -4.64 -6.80 -9.46 -1.74
1.50 0.00 0.01 -0.42 -0.04 -0.41 0.15 1.09 -0.33 0.01 0.19 0.26
-1.08 -0.50 0.01 0.02 0.00 0.00 6.25 0.00 4.94 8.85 7.25 1.51
Net Cash Flow -0.01 -0.02 0.00 0.14 -0.13 0.01 0.10 -0.07 -0.03 2.05 -2.02 0.02

Ratios

Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % -20.83% 733.33% -35.29% 45.43% 20.71% 17.00% 11.15% 10.11% 11.90% 12.01% 19.79%
Debtor Days 0.00 0.00 0.00 69.30 41.84 23.16 43.12 89.98 69.91 96.06 98.50 122.58
Inventory Turnover 9.05 13.42 6.68 4.74 4.85 5.83 3.70 3.54

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
66.10 66.10 69.74 69.74 69.74 73.29 73.29 73.29 73.29 73.47 73.47 73.53
33.90 33.90 30.26 30.26 30.26 26.71 26.71 26.71 26.71 26.53 26.53 26.47

Documents