Mayur Uniquoters Ltd

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

Mayur Uniquoters Ltd

₹ 492 -0.70%
10 Oct - close price
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 ₹ 2,160 Cr.
  • Current Price ₹ 492
  • High / Low ₹ 660 / 435
  • Stock P/E 14.2
  • Book Value ₹ 217
  • Dividend Yield 1.02 %
  • ROCE 21.8 %
  • ROE 16.2 %
  • 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 10.8% 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

Consolidated Figures in Rs. Crores / View Standalone

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
200 204 178 193 201 203 178 221 213 208 208 251 216
166 170 144 158 162 160 143 180 165 165 162 198 173
Operating Profit 35 35 34 35 39 43 35 41 48 43 47 53 43
OPM % 17% 17% 19% 18% 20% 21% 20% 19% 23% 21% 22% 21% 20%
5 6 5 2 8 8 9 7 11 15 3 12 20
Interest 0 1 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 34 35 33 29 40 43 36 40 51 51 42 57 55
Tax % 20% 23% 21% 20% 23% 24% 25% 19% 27% 21% 28% 27% 26%
27 27 27 23 31 32 27 32 37 40 31 42 41
EPS in Rs 6.17 6.18 6.04 5.32 6.95 7.38 6.21 7.33 8.50 9.06 6.96 9.44 9.27
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
491 474 570 591 528 513 656 776 803 880 883
361 347 420 462 424 391 531 637 644 689 697
Operating Profit 131 126 150 129 104 122 126 139 159 191 186
OPM % 27% 27% 26% 22% 20% 24% 19% 18% 20% 22% 21%
6 11 13 22 20 20 20 18 32 41 49
Interest 3 1 1 1 2 4 2 2 3 2 2
Depreciation 16 17 17 18 18 18 20 22 29 29 29
Profit before tax 117 120 145 132 104 120 123 132 159 201 205
Tax % 34% 32% 33% 32% 23% 25% 23% 21% 23% 26%
77 82 97 90 80 90 94 104 122 149 153
EPS in Rs 16.68 17.81 21.38 19.76 17.60 20.13 21.17 23.71 27.86 33.97 34.73
Dividend Payout % 21% 6% 7% 16% 23% 10% 9% 8% 11% 15%
Compounded Sales Growth
10 Years: %
5 Years: 11%
3 Years: 10%
TTM: 8%
Compounded Profit Growth
10 Years: %
5 Years: 13%
3 Years: 17%
TTM: 18%
Stock Price CAGR
10 Years: 1%
5 Years: 16%
3 Years: 1%
1 Year: -19%
Return on Equity
10 Years: %
5 Years: 15%
3 Years: 15%
Last Year: 16%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 23 23 23 23 23 22 22 22 22 22
Reserves 312 364 427 495 555 601 685 732 845 934
26 12 6 22 34 41 31 25 15 9
74 75 77 80 84 93 84 92 81 90
Total Liabilities 435 474 532 620 696 757 822 871 963 1,055
135 128 132 128 165 194 220 242 232 222
CWIP 8 4 2 39 39 15 12 1 1 1
Investments 97 124 156 187 165 205 154 132 186 212
196 218 242 266 327 343 437 496 544 620
Total Assets 435 474 532 620 696 757 822 871 963 1,055

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
70 75 87 63 63 55 13 121 113 157
-33 -26 -30 -68 -48 -20 17 -32 -78 -68
-44 -46 -50 -3 -7 -38 -21 -67 -21 -70
Net Cash Flow -7 3 7 -8 9 -3 9 23 14 19

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 73 73 66 55 67 81 68 63 72 76
Inventory Days 85 117 109 125 160 212 207 182 161 144
Days Payable 49 82 69 60 72 79 51 57 45 42
Cash Conversion Cycle 109 108 106 120 155 214 224 187 188 177
Working Capital Days 67 86 86 92 112 138 168 139 166 164
ROCE % 32% 34% 27% 18% 19% 18% 17% 19% 22%

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