Mayur Uniquoters Ltd

Mayur Uniquoters Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Mayur Uniquoters Ltd

₹ 520 -0.38%
19 Sep 10:44 a.m.
mayuruniquoters.com BSE: 522249 NSE: MAYURUNIQ
About

Mayur Uniquoters is primarily engaged in the business of manufacturing of Coated Textile Fabrics, artificial leather and PVC Vinyl which are widely used in different segments such as Footwear, Furnishings, Automotive OEM, Automotive replacement market, and Automotive Exports.

Key Points

Product Portfolio
The company manufactures 400+ variants of artificial leather from PVC-coated and PU-coated fabric which finds application in footwear, automotive, furniture & fashion items, and leather goods. It is also engaged in the retail furnishing business under the brand name Texture and Hues via its WOS Mayur Tecfab. [1] [2]

Website BSE NSE
  • Market Cap ₹ 2,287 Cr.
  • Current Price ₹ 520
  • High / Low ₹ 660 / 435
  • Stock P/E 15.5
  • Book Value ₹ 215
  • Dividend Yield 0.96 %
  • ROCE 20.7 %
  • ROE 15.4 %
  • Face Value ₹ 5.00
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • The company has delivered a poor sales growth of 9.69% over past five years.

* 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

Consumer Discretionary Consumer Durables Consumer Durables Leather And Leather Products

Part of BSE SmallCap BSE Allcap BSE Consumer Discretionary

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025
201 195 170 199 192 182 175 216 195 216 195 214 206
164 161 136 159 153 144 137 174 152 168 149 169 163
Operating Profit 37 34 33 40 39 38 38 42 43 48 46 45 43
OPM % 18% 17% 20% 20% 20% 21% 22% 19% 22% 22% 23% 21% 21%
5 4 5 2 8 8 9 6 11 14 3 11 19
Interest 0 0 1 1 1 1 1 1 0 0 0 0 0
Depreciation 5 5 5 7 7 7 7 7 7 7 7 7 7
Profit before tax 36 32 33 34 39 38 39 40 46 55 41 49 55
Tax % 20% 22% 20% 20% 23% 25% 25% 19% 24% 24% 27% 28% 25%
29 25 26 27 30 28 29 32 35 41 30 35 41
EPS in Rs 6.52 5.78 5.93 6.23 6.81 6.45 6.65 7.28 7.90 9.43 6.79 7.97 9.38
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
466 503 507 477 552 573 516 501 631 764 764 820 832
372 401 371 349 407 446 410 380 517 620 608 639 650
Operating Profit 94 102 136 127 145 128 107 120 114 144 156 181 182
OPM % 20% 20% 27% 27% 26% 22% 21% 24% 18% 19% 20% 22% 22%
1 6 6 11 13 21 19 20 20 16 31 40 48
Interest 4 3 3 1 1 1 2 3 2 2 2 2 1
Depreciation 7 12 16 17 17 18 18 18 20 22 29 29 29
Profit before tax 84 93 122 121 140 130 106 118 111 135 155 190 200
Tax % 32% 29% 32% 32% 33% 33% 24% 25% 24% 21% 23% 26%
57 66 83 82 94 87 81 89 84 107 120 141 148
EPS in Rs 13.12 15.22 17.83 17.93 20.76 19.23 17.79 19.97 18.92 24.45 27.20 32.08 33.57
Dividend Payout % 18% 20% 20% 6% 8% 17% 22% 10% 11% 8% 11% 15%
Compounded Sales Growth
10 Years: 5%
5 Years: 10%
3 Years: 9%
TTM: 8%
Compounded Profit Growth
10 Years: 8%
5 Years: 12%
3 Years: 19%
TTM: 19%
Stock Price CAGR
10 Years: 3%
5 Years: 14%
3 Years: 1%
1 Year: -14%
Return on Equity
10 Years: 16%
5 Years: 14%
3 Years: 15%
Last Year: 15%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 11 22 23 23 23 23 23 22 22 22 22 22
Reserves 150 202 319 369 431 500 564 613 687 736 846 925
42 104 26 12 6 22 34 41 30 25 15 9
98 84 73 76 75 80 84 93 81 91 79 90
Total Liabilities 300 411 441 480 535 625 705 769 820 874 962 1,046
98 136 135 128 132 124 161 194 220 241 232 221
CWIP 27 6 8 4 2 39 39 15 12 1 1 1
Investments 10 76 97 124 156 194 172 212 160 144 198 224
166 193 201 224 244 267 333 348 428 488 532 600
Total Assets 300 411 441 480 535 625 705 769 820 874 962 1,046

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
49 53 65 78 86 68 58 57 12 115 92 159
-46 -94 -34 -26 -30 -71 -48 -19 17 -32 -78 -68
0 53 -44 -46 -50 -3 -7 -37 -21 -66 -21 -70
Net Cash Flow 3 12 -12 6 6 -7 4 1 8 17 -7 21

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 53 66 89 99 88 76 98 113 90 93 112 109
Inventory Days 74 63 63 78 80 99 128 165 169 138 122 114
Days Payable 73 58 47 78 65 59 69 74 46 54 40 41
Cash Conversion Cycle 53 71 105 99 103 116 157 204 213 177 194 182
Working Capital Days 26 40 73 94 95 99 127 150 176 147 189 184
ROCE % 51% 36% 36% 31% 33% 26% 18% 18% 16% 18% 19% 21%

Shareholding Pattern

Numbers in percentages

Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
59.11% 59.11% 59.11% 59.11% 58.52% 58.52% 58.52% 58.52% 58.59% 58.59% 58.59% 58.59%
1.55% 1.60% 1.80% 2.00% 2.40% 2.84% 2.84% 3.28% 3.18% 3.18% 3.34% 3.85%
7.23% 9.41% 9.75% 9.39% 9.68% 8.67% 6.44% 3.97% 3.19% 3.31% 3.44% 3.45%
32.11% 29.88% 29.35% 29.50% 29.40% 29.97% 32.21% 34.24% 35.05% 34.92% 34.61% 34.12%
No. of Shareholders 34,88334,29532,44831,76732,49333,68633,73234,92340,59239,96739,79139,078

* 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

Credit ratings

Concalls