Mayur Uniquoters Ltd

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

Mayur Uniquoters Ltd

₹ 647 4.60%
20 May 9:39 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 ₹ 2,811 Cr.
  • Current Price ₹ 647
  • High / Low ₹ 651 / 471
  • Stock P/E 14.7
  • Book Value ₹ 261
  • Dividend Yield 0.77 %
  • ROCE 24.7 %
  • ROE 18.4 %
  • Face Value ₹ 5.00
Edit ratios

Pros

  • Company is almost debt free.

Cons

* 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 Consumer Discretionary BSE 1000

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
193 201 203 178 221 213 208 208 251 216 240 237 273
158 162 160 143 180 165 165 162 198 173 190 182 188
Operating Profit 35 39 43 35 41 48 43 47 53 43 50 56 86
OPM % 18% 20% 21% 20% 19% 23% 21% 22% 21% 20% 21% 23% 31%
2 8 8 9 7 11 15 3 12 20 13 19 3
Interest 1 1 1 1 1 0 0 0 0 0 0 0 0
Depreciation 7 7 7 7 7 7 7 7 7 7 7 7 7
Profit before tax 29 40 43 36 40 51 51 42 57 55 56 67 81
Tax % 20% 23% 24% 25% 19% 27% 21% 28% 27% 26% 27% 24% 27%
23 31 32 27 32 37 40 31 42 41 41 51 59
EPS in Rs 5.32 6.95 7.38 6.21 7.33 8.50 9.17 7.04 9.55 9.37 9.40 11.67 13.68
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 Mar 2026
491 474 570 591 528 513 656 776 803 880 967
361 347 420 462 424 391 531 637 644 689 732
Operating Profit 131 126 150 129 104 122 126 139 159 191 235
OPM % 27% 27% 26% 22% 20% 24% 19% 18% 20% 22% 24%
6 11 13 22 20 20 20 18 32 41 55
Interest 3 1 1 1 2 4 2 2 3 2 1
Depreciation 16 17 17 18 18 18 20 22 29 29 29
Profit before tax 117 120 145 132 104 120 123 132 159 201 259
Tax % 34% 32% 33% 32% 23% 25% 23% 21% 23% 26% 26%
77 82 97 90 80 90 94 104 122 149 192
EPS in Rs 16.68 17.81 21.38 19.76 17.60 20.13 21.17 23.71 27.86 34.36 44.13
Dividend Payout % 21% 6% 7% 16% 23% 10% 9% 8% 11% 15% 14%
Compounded Sales Growth
10 Years: 7%
5 Years: 14%
3 Years: 8%
TTM: 10%
Compounded Profit Growth
10 Years: 10%
5 Years: 17%
3 Years: 23%
TTM: 30%
Stock Price CAGR
10 Years: 5%
5 Years: 7%
3 Years: 6%
1 Year: 5%
Return on Equity
10 Years: 17%
5 Years: 16%
3 Years: 17%
Last Year: 18%

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 Mar 2026
Equity Capital 23 23 23 23 23 22 22 22 22 22 22
Reserves 312 364 427 495 555 601 685 732 845 934 1,111
26 12 6 22 34 41 31 25 15 9 8
74 75 77 80 84 93 84 92 80 90 122
Total Liabilities 435 474 532 620 696 757 822 871 963 1,055 1,262
135 128 132 128 165 194 220 242 232 222 213
CWIP 8 4 2 39 39 15 12 1 1 1 3
Investments 97 124 156 187 165 205 154 132 186 212 285
196 218 242 266 327 343 437 496 544 620 762
Total Assets 435 474 532 620 696 757 822 871 963 1,055 1,262

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 Mar 2026
70 75 87 63 63 55 13 121 113 157 133
-33 -26 -30 -68 -48 -20 17 -32 -78 -68 -115
-44 -46 -50 -3 -7 -38 -21 -67 -21 -70 -24
Net Cash Flow -7 3 7 -8 9 -3 9 23 14 19 -6
Free Cash Flow 53 64 80 17 14 27 -34 91 91 139 110
CFO/OP 79% 97% 90% 86% 85% 63% 35% 114% 94% 108% 86%

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 Mar 2026
Debtor Days 73 73 66 55 67 81 68 63 72 76 79
Inventory Days 85 117 109 125 160 212 207 182 161 144 170
Days Payable 49 82 69 60 72 79 51 57 45 42 52
Cash Conversion Cycle 109 108 106 120 155 214 224 187 188 177 197
Working Capital Days 67 86 86 92 112 138 168 139 166 164 244
ROCE % 32% 34% 27% 18% 19% 18% 17% 19% 22% 25%

Insights

In beta
Mar 2014 Mar 2015 Mar 2018 Mar 2020 Mar 2022 Mar 2024 Mar 2025
Installed Capacity - PVC Coated Fabric
Million Linear Meters p.a.

Log in to view insights

Please log in to see hidden values.

Login
Annual Production/Sales Volume
Million Linear Meters
Number of Coating Lines
Number
Installed Capacity - PU Coated Fabric
Million Linear Meters p.a.
Operating Cycle
Days
Number of Dealers/Distributors
Number

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

13 Recently
Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
59.11% 58.52% 58.52% 58.52% 58.52% 58.59% 58.59% 58.59% 58.59% 58.59% 58.59% 58.77%
2.00% 2.40% 2.84% 2.84% 3.28% 3.18% 3.18% 3.34% 3.85% 3.31% 3.23% 3.68%
9.39% 9.68% 8.67% 6.44% 3.97% 3.19% 3.31% 3.44% 3.45% 3.47% 3.32% 3.65%
29.50% 29.40% 29.97% 32.21% 34.24% 35.05% 34.92% 34.61% 34.12% 34.63% 34.85% 33.90%
No. of Shareholders 31,76732,49333,68633,73234,92340,59239,96739,79139,07838,96038,38638,037

* 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