Mayur Uniquoters Ltd
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.
- Market Cap ₹ 2,247 Cr.
- Current Price ₹ 511
- High / Low ₹ 584 / 382
- Stock P/E 20.6
- Book Value ₹ 172
- Dividend Yield 0.39 %
- ROCE 17.8 %
- ROE 14.4 %
- Face Value ₹ 5.00
Pros
- Company is almost debt free.
Cons
- The company has delivered a poor sales growth of 6.71% over past five years.
- Company has a low return on equity of 13.6% over last 3 years.
- Dividend payout has been low at 9.59% of profits over last 3 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
Sector: Plastic products Industry: Plastics Products
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
315 | 379 | 466 | 503 | 507 | 477 | 552 | 573 | 516 | 501 | 631 | 764 | 755 | |
262 | 309 | 372 | 401 | 371 | 349 | 407 | 446 | 410 | 380 | 517 | 620 | 609 | |
Operating Profit | 53 | 69 | 94 | 102 | 136 | 127 | 145 | 128 | 107 | 120 | 114 | 144 | 146 |
OPM % | 17% | 18% | 20% | 20% | 27% | 27% | 26% | 22% | 21% | 24% | 18% | 19% | 19% |
2 | 3 | 1 | 6 | 6 | 11 | 13 | 21 | 19 | 20 | 20 | 16 | 19 | |
Interest | 2 | 2 | 4 | 3 | 3 | 1 | 1 | 1 | 2 | 3 | 2 | 2 | 3 |
Depreciation | 4 | 5 | 7 | 12 | 16 | 17 | 17 | 18 | 18 | 18 | 20 | 22 | 24 |
Profit before tax | 49 | 64 | 84 | 93 | 122 | 121 | 140 | 130 | 106 | 118 | 111 | 135 | 138 |
Tax % | 32% | 32% | 32% | 29% | 32% | 32% | 33% | 33% | 24% | 25% | 24% | 21% | |
33 | 44 | 57 | 66 | 83 | 82 | 94 | 87 | 81 | 89 | 84 | 107 | 109 | |
EPS in Rs | 7.72 | 10.05 | 13.12 | 15.22 | 17.83 | 17.93 | 20.76 | 19.23 | 17.79 | 19.97 | 18.92 | 24.45 | 24.75 |
Dividend Payout % | 22% | 24% | 18% | 20% | 20% | 6% | 8% | 17% | 22% | 10% | 11% | 8% |
Compounded Sales Growth | |
---|---|
10 Years: | 7% |
5 Years: | 7% |
3 Years: | 14% |
TTM: | 7% |
Compounded Profit Growth | |
---|---|
10 Years: | 9% |
5 Years: | 2% |
3 Years: | 10% |
TTM: | 15% |
Stock Price CAGR | |
---|---|
10 Years: | 16% |
5 Years: | 7% |
3 Years: | 24% |
1 Year: | 5% |
Return on Equity | |
---|---|
10 Years: | 18% |
5 Years: | 14% |
3 Years: | 14% |
Last Year: | 14% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
5 | 11 | 11 | 81 | 23 | 23 | 23 | 23 | 23 | 22 | 22 | 22 | |
Reserves | 80 | 108 | 150 | 202 | 319 | 369 | 431 | 500 | 564 | 613 | 687 | 736 |
4 | 25 | 42 | 45 | 26 | 12 | 6 | 22 | 34 | 41 | 30 | 25 | |
69 | 70 | 98 | 143 | 73 | 76 | 75 | 80 | 84 | 93 | 81 | 91 | |
Total Liabilities | 159 | 213 | 300 | 411 | 441 | 480 | 535 | 625 | 705 | 769 | 820 | 874 |
45 | 55 | 98 | 136 | 135 | 128 | 132 | 124 | 161 | 194 | 220 | 241 | |
CWIP | 4 | 19 | 27 | 6 | 8 | 4 | 2 | 39 | 39 | 15 | 12 | 1 |
Investments | 12 | 14 | 10 | 76 | 97 | 124 | 156 | 194 | 172 | 212 | 160 | 144 |
98 | 126 | 166 | 193 | 201 | 224 | 244 | 267 | 333 | 348 | 428 | 488 | |
Total Assets | 159 | 213 | 300 | 411 | 441 | 480 | 535 | 625 | 705 | 769 | 820 | 874 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
29 | 27 | 49 | 53 | 65 | 78 | 86 | 68 | 58 | 57 | 12 | 115 | |
-23 | -36 | -46 | -94 | -34 | -26 | -30 | -71 | -48 | -19 | 17 | -32 | |
-11 | 8 | 0 | 53 | -44 | -46 | -50 | -3 | -7 | -37 | -21 | -66 | |
Net Cash Flow | -5 | -1 | 3 | 12 | -12 | 6 | 6 | -7 | 4 | 1 | 8 | 17 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 47 | 54 | 53 | 66 | 89 | 99 | 88 | 76 | 98 | 113 | 90 | 93 |
Inventory Days | 48 | 60 | 74 | 63 | 63 | 78 | 80 | 99 | 128 | 165 | 169 | 138 |
Days Payable | 75 | 65 | 73 | 58 | 47 | 78 | 65 | 59 | 69 | 74 | 46 | 54 |
Cash Conversion Cycle | 20 | 50 | 53 | 71 | 105 | 99 | 103 | 116 | 157 | 204 | 213 | 177 |
Working Capital Days | 12 | 39 | 42 | 57 | 81 | 96 | 95 | 103 | 134 | 168 | 181 | 152 |
ROCE % | 65% | 57% | 51% | 36% | 36% | 31% | 33% | 26% | 18% | 18% | 16% | 18% |
Documents
Announcements
- Closure of Trading Window 21h
- Voting Results Under Regulation 44 Of SEBI (LODR) Regulations, 2015 15 Sep
-
Announcement under Regulation 30 (LODR)-Change in Directorate
14 Sep - Re-appointment of Mr. Arvind Kumar Sharma as an Independent Director of the Company for the second term
- Shareholder Meeting / Postal Ballot-Scrutinizer''s Report 14 Sep
- Shareholder Meeting / Postal Ballot-Outcome of AGM 14 Sep
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from nse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Concalls
-
Aug 2023TranscriptPPT
-
May 2023TranscriptPPT
-
Feb 2023TranscriptPPT
-
Nov 2022TranscriptPPT
-
Aug 2022TranscriptPPT
-
Jun 2022TranscriptPPT
-
Feb 2020TranscriptPPT
-
Nov 2019TranscriptPPT
-
Aug 2019TranscriptPPT
Diversified Client Base
MUL has a diversified clientele across various industries and caters to the synthetic leather requirements of reputed players like Maruti Suzuki, Tata Motors, Mahindra & Mahindra, MG Motors, Honda Motorcycles, Bata, Relaxo, VKC, Paragon, Baggit, etc.
Generally, MUL sells its products to approved vendors of the OEMs, which in turn, supply the products to OEMs. MUL is one of the few approved vendors in Asia by global automotive OEMs, ie, Ford (the US), Chrysler (the US), and Mercedes Benz (South Africa). [1]