Yug Decor Ltd
About
[
edit
]
Yug Decor is engaged in manufacturing and trading of various types of Adhesives/ Glues such as Water based adhesives, various types of Paints and Wood Finishes and its related packing materials.
[
add key points
]
- Market Cap ₹ 11.9 Cr.
- Current Price ₹ 28.5
- High / Low ₹ 34.0 / 18.5
- Stock P/E 20.5
- Book Value ₹ 14.6
- Dividend Yield 4.91 %
- ROCE 12.4 %
- ROE 9.55 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Stock is providing a good dividend yield of 4.91%.
- Promoter holding has increased by 1.25% over last quarter.
Cons
- The company has delivered a poor sales growth of 1.67% over past five years.
- Company has a low return on equity of 1.88% for last 3 years.
- Company has high debtors of 172.77 days.
Peer comparison
Sector: Paints/Varnish Industry: Paints / Varnishes
Loading peers table ...
Quarterly Results
Figures in Rs. Crores
| Operating Profit |
| OPM % |
| Other Income |
| Interest |
| Depreciation |
| Profit before tax |
| Tax % |
| Net Profit |
| EPS in Rs |
Profit & Loss
Figures in Rs. Crores
| Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 6.82 | 10.01 | 12.25 | 13.21 | 13.84 | 15.71 | 17.35 | 16.50 | 15.94 | 16.76 | 17.07 | |
| 6.66 | 9.89 | 11.75 | 12.65 | 13.28 | 14.93 | 16.50 | 15.51 | 15.08 | 16.64 | 15.51 | |
| Operating Profit | 0.16 | 0.12 | 0.50 | 0.56 | 0.56 | 0.78 | 0.85 | 0.99 | 0.86 | 0.12 | 1.56 |
| OPM % | 2.35% | 1.20% | 4.08% | 4.24% | 4.05% | 4.96% | 4.90% | 6.00% | 5.40% | 0.72% | 9.14% |
| Other Income | 0.00 | 0.00 | 0.00 | 0.04 | 0.03 | 0.02 | 0.00 | 0.05 | 0.03 | 0.01 | 0.03 |
| Interest | 0.00 | 0.00 | 0.36 | 0.46 | 0.44 | 0.60 | 0.60 | 0.42 | 0.20 | 0.39 | 0.27 |
| Depreciation | 0.08 | 0.10 | 0.09 | 0.08 | 0.09 | 0.13 | 0.12 | 0.17 | 0.23 | 0.52 | 0.51 |
| Profit before tax | 0.08 | 0.02 | 0.05 | 0.06 | 0.06 | 0.07 | 0.13 | 0.45 | 0.46 | -0.78 | 0.81 |
| Tax % | 37.50% | 0.00% | 20.00% | 33.33% | 33.33% | 14.29% | 38.46% | 31.11% | 28.26% | 25.64% | 25.93% |
| Net Profit | 0.05 | 0.01 | 0.03 | 0.04 | 0.04 | 0.05 | 0.08 | 0.31 | 0.33 | -0.58 | 0.59 |
| EPS in Rs | 3.18 | 0.62 | 1.61 | 1.73 | 1.47 | 1.67 | 2.46 | 1.01 | 0.79 | -1.39 | 1.41 |
| Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 98.95% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | 10% |
| 5 Years: | 2% |
| 3 Years: | 1% |
| TTM: | 2% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | 28% |
| 5 Years: | 63% |
| 3 Years: | 23% |
| TTM: | 200% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | -2% |
| 1 Year: | 38% |
| Return on Equity | |
|---|---|
| 10 Years: | 3% |
| 5 Years: | 3% |
| 3 Years: | 2% |
| Last Year: | 10% |
Balance Sheet
Figures in Rs. Crores
| Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0.16 | 0.16 | 0.19 | 0.23 | 0.27 | 0.30 | 0.33 | 3.06 | 4.17 | 4.17 | 4.17 | |
| Reserves | 0.46 | 0.50 | 0.76 | 0.98 | 1.18 | 1.34 | 1.56 | 0.56 | 2.48 | 1.90 | 1.91 |
| Borrowings | 1.50 | 2.57 | 2.49 | 3.06 | 2.76 | 3.99 | 3.45 | 3.10 | 2.73 | 2.81 | 2.24 |
| 1.90 | 2.18 | 3.26 | 3.38 | 3.52 | 3.24 | 3.26 | 3.27 | 3.23 | 2.92 | 4.52 | |
| Total Liabilities | 4.02 | 5.41 | 6.70 | 7.65 | 7.73 | 8.87 | 8.60 | 9.99 | 12.61 | 11.80 | 12.84 |
| 0.55 | 0.56 | 0.51 | 0.51 | 0.58 | 0.50 | 0.68 | 0.73 | 3.71 | 3.18 | 3.17 | |
| CWIP | 0.03 | 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 |
| 3.44 | 4.85 | 6.19 | 7.14 | 7.15 | 8.37 | 7.92 | 9.26 | 8.90 | 8.62 | 9.67 | |
| Total Assets | 4.02 | 5.41 | 6.70 | 7.65 | 7.73 | 8.87 | 8.60 | 9.99 | 12.61 | 11.80 | 12.84 |
Cash Flows
Figures in Rs. Crores
| Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0.00 | 0.00 | 0.38 | -0.34 | 0.85 | -0.33 | 1.32 | 0.34 | -0.27 | 0.21 | 1.44 | |
| 0.00 | 0.00 | -0.05 | -0.07 | -0.15 | -0.04 | -0.30 | -0.18 | -3.20 | 0.00 | -0.49 | |
| 0.00 | 0.00 | -0.40 | 0.40 | -0.65 | 0.39 | -1.03 | 1.19 | 2.16 | -0.23 | -0.86 | |
| Net Cash Flow | 0.00 | 0.00 | -0.07 | -0.01 | 0.05 | 0.02 | -0.02 | 1.35 | -1.32 | -0.01 | 0.09 |
Ratios
Figures in Rs. Crores
| Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % | 0.75% | 12.59% | 13.49% | 11.79% | 13.62% | 13.31% | 14.26% | 8.20% | -4.27% | 12.44% | |
| Debtor Days | 137.54 | 133.46 | 154.94 | 158.60 | 158.76 | 169.14 | 142.00 | 140.91 | 168.30 | 154.62 | 172.77 |
| Inventory Turnover | 7.06 | 12.46 | 11.67 | 11.70 | 15.76 | 15.85 | 10.39 | 8.85 | 9.93 | 8.72 |
Documents
Add documentRecent announcements
- Disclosures under Reg. 29(2) of SEBI (SAST) Regulations, 2011 17 Feb
- Disclosures under Reg. 29(2) of SEBI (SAST) Regulations, 2011 28 Jan
- Disclosures under Reg. 29(2) of SEBI (SAST) Regulations, 2011 21 Jan
- Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018 5 Jan
- Statement Of Investor Complaints For The Quarter Ended December 2020 5 Jan
View all