Uniparts India Ltd
Incorporatedin1994, Uniparts India provides engineering systems and solutions catering to international OEMs across the off-highway vehicle, agricultural machinery, and construction equipment sectors[1]
- Market Cap ₹ 1,687 Cr.
- Current Price ₹ 373
- High / Low ₹ 555 / 260
- Stock P/E 19.2
- Book Value ₹ 197
- Dividend Yield 3.82 %
- ROCE 12.4 %
- ROE 10.0 %
- Face Value ₹ 10.0
Pros
- Company has been maintaining a healthy dividend payout of 40.1%
Cons
- The company has delivered a poor sales growth of 1.22% 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.
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|
805 | 1,061 | 907 | 903 | 1,227 | 1,366 | 1,140 | 964 | |
715 | 923 | 811 | 783 | 959 | 1,068 | 938 | 818 | |
Operating Profit | 90 | 138 | 96 | 120 | 268 | 298 | 201 | 146 |
OPM % | 11% | 13% | 11% | 13% | 22% | 22% | 18% | 15% |
2 | 2 | 32 | 44 | 3 | 15 | 9 | 21 | |
Interest | 15 | 18 | 18 | 8 | 6 | 6 | 6 | 8 |
Depreciation | 17 | 30 | 35 | 37 | 37 | 39 | 42 | 44 |
Profit before tax | 60 | 92 | 74 | 119 | 229 | 268 | 163 | 114 |
Tax % | 28% | 24% | 16% | 23% | 26% | 24% | 24% | 23% |
44 | 70 | 63 | 91 | 169 | 205 | 125 | 88 | |
EPS in Rs | 19.30 | 15.42 | 13.88 | 20.21 | 37.40 | 45.40 | 27.63 | 19.50 |
Dividend Payout % | 11% | 8% | 0% | 16% | 24% | 31% | 51% | 38% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | 1% |
3 Years: | -8% |
TTM: | -15% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 9% |
3 Years: | -20% |
TTM: | -29% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
1 Year: | -27% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | 19% |
3 Years: | 17% |
Last Year: | 10% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|
Equity Capital | 22 | 45 | 45 | 45 | 45 | 45 | 45 | 45 |
Reserves | 224 | 377 | 420 | 514 | 641 | 786 | 823 | 842 |
212 | 392 | 298 | 162 | 158 | 61 | 103 | 120 | |
149 | 147 | 141 | 181 | 205 | 182 | 170 | 163 | |
Total Liabilities | 608 | 961 | 904 | 901 | 1,048 | 1,074 | 1,140 | 1,170 |
257 | 356 | 340 | 322 | 325 | 337 | 330 | 328 | |
CWIP | 2 | 9 | 10 | 2 | 2 | 7 | 13 | 10 |
Investments | 0 | 0 | 0 | 1 | 0 | 25 | 156 | 245 |
349 | 597 | 554 | 575 | 721 | 705 | 641 | 587 | |
Total Assets | 608 | 961 | 904 | 901 | 1,048 | 1,074 | 1,140 | 1,170 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|
-6 | 133 | 153 | 85 | 253 | 200 | 182 | ||
-113 | -8 | -17 | -32 | -53 | -160 | -106 | ||
125 | -123 | -141 | -49 | -175 | -59 | -62 | ||
Net Cash Flow | 6 | 2 | -6 | 3 | 25 | -20 | 14 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|
Debtor Days | 37 | 50 | 49 | 68 | 58 | 42 | 43 | 43 |
Inventory Days | 250 | 363 | 398 | 359 | 417 | 352 | 376 | 397 |
Days Payable | 0 | 68 | 58 | 93 | 81 | 53 | 73 | 94 |
Cash Conversion Cycle | 288 | 345 | 389 | 333 | 393 | 340 | 346 | 346 |
Working Capital Days | 99 | 158 | 170 | 169 | 160 | 140 | 156 | 249 |
ROCE % | 11% | 17% | 30% | 32% | 18% | 12% |
Documents
Announcements
- Announcement under Regulation 30 (LODR)-Earnings Call Transcript 3 Jun
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
30 May - Annual Secretarial Compliance Report confirms full regulatory compliance for FY ended March 31, 2025.
- Announcement under Regulation 30 (LODR)-Newspaper Publication 29 May
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome
28 May - Audio recording link of Q4 and FY 2025 earnings call shared by Uniparts India Ltd.
-
Approval Of Audited Financial Results
28 May - Uniparts India approved audited financial results for FY ended March 31, 2025; auditors gave unmodified opinion.
Concalls
-
Jun 2025Transcript PPT
-
Feb 2025Transcript PPT
-
Nov 2024Transcript PPT
-
Aug 2024Transcript PPT REC
-
Jun 2024Transcript PPT
-
Feb 2024Transcript PPT
-
Nov 2023Transcript PPT
-
Aug 2023Transcript PPT
-
May 2023Transcript PPT
-
Feb 2023Transcript PPT
Product Portfolio
The company manufactures engineering systems, solutions, and assemblies, including 3-point linkage systems (3PL), precision machined parts (PMP), hydraulic cylinders, power take-off (PTO) devices, and fabrication parts, primarily serving the agriculture and construction industries. [1]