Univastu India Ltd

Univastu India Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Univastu India Ltd

₹ 288 -1.24%
18 Jul - close price
Company website NSE: UNIVASTU
About

Incorporated in 2009, Univastu India Ltd is in the construction business[1]

Key Points

Business Overview:[1]
a) Company is an ISO 9001, 18001 & 14001 certified Construction Company with PWD class 1A unlimited, CIDCO Class 1A unlimited certificate
b) It provides integrated engineering, procurement, and construction services for civil & structural construction and infrastructure sector project
c) Construction activities includes civil & structural construction and infrastructure projects, which are awarded by various government and private agencies
d) Company is also engaged in trading of construction materials viz. steel, cement and electrical material

Website NSE
  • Market Cap ₹ 346 Cr.
  • Current Price ₹ 288
  • High / Low ₹ 345 / 164
  • Stock P/E 33.4
  • Book Value ₹ 66.3
  • Dividend Yield 0.00 %
  • ROCE 18.0 %
  • ROE 15.8 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Company is expected to give good quarter
  • Company has delivered good profit growth of 20.1% CAGR over last 5 years
  • Debtor days have improved from 49.4 to 28.6 days.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Promoter holding has decreased over last quarter: -3.74%
  • Company has a low return on equity of 13.9% over last 3 years.
  • Earnings include an other income of Rs.5.95 Cr.

* 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

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
17.10 12.84 17.30 26.88 23.11 18.06 17.01 14.68 27.31 17.92 27.84 20.71 30.58
14.58 10.17 13.20 21.38 20.60 15.79 14.21 12.75 23.29 15.65 23.44 18.52 27.55
Operating Profit 2.52 2.67 4.10 5.50 2.51 2.27 2.80 1.93 4.02 2.27 4.40 2.19 3.03
OPM % 14.74% 20.79% 23.70% 20.46% 10.86% 12.57% 16.46% 13.15% 14.72% 12.67% 15.80% 10.57% 9.91%
0.04 0.04 0.09 0.12 0.16 0.43 1.15 1.07 1.44 0.75 1.09 2.26 1.85
Interest 1.21 1.15 1.28 1.36 1.61 1.47 1.57 1.13 1.21 1.00 1.03 1.08 0.92
Depreciation 0.20 0.22 0.22 0.22 0.21 0.22 0.31 0.26 0.38 0.26 0.27 0.24 0.24
Profit before tax 1.15 1.34 2.69 4.04 0.85 1.01 2.07 1.61 3.87 1.76 4.19 3.13 3.72
Tax % 38.26% 25.37% 25.28% 25.50% 34.12% 24.75% 28.50% 3.73% 16.28% 16.48% 26.73% 0.64% 27.15%
0.70 1.00 2.02 3.02 0.55 0.77 1.48 1.56 3.25 1.47 3.08 3.10 2.71
EPS in Rs 0.62 0.88 1.78 2.66 0.48 0.68 1.30 1.37 2.86 1.29 2.71 2.73 2.26
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
20 22 22 42 82 100 108 51 59 80 77 97
18 20 19 38 75 89 97 31 46 66 67 85
Operating Profit 1 2 3 4 6 11 10 20 13 14 10 12
OPM % 6% 9% 13% 9% 7% 11% 10% 39% 22% 18% 14% 12%
0 -0 0 0 1 0 0 0 0 0 4 6
Interest 0 0 2 2 2 4 4 5 5 5 5 4
Depreciation 0 0 0 0 0 1 1 2 1 1 1 1
Profit before tax 1 1 1 2 5 6 6 13 7 9 9 13
Tax % 31% 35% 35% 28% 29% 28% 25% 27% 27% 26% 18% 19%
1 1 1 1 3 4 4 9 5 7 7 10
EPS in Rs 3.87 4.60 3.30 1.62 2.92 3.92 3.65 8.35 4.59 5.80 6.21 8.64
Dividend Payout % -0% -0% -0% -0% -0% -0% -0% -0% -0% -0% -0% -0%
Compounded Sales Growth
10 Years: 16%
5 Years: -2%
3 Years: 18%
TTM: 26%
Compounded Profit Growth
10 Years: 31%
5 Years: 20%
3 Years: 26%
TTM: 124%
Stock Price CAGR
10 Years: %
5 Years: 50%
3 Years: 61%
1 Year: 62%
Return on Equity
10 Years: 18%
5 Years: 17%
3 Years: 14%
Last Year: 16%

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 0.75 0.75 1 4 6 6 11 11 11 11 11 12
Reserves 2 2 3 2 9 14 12 22 27 33 40 68
2 4 6 6 15 27 32 39 36 33 32 24
10 25 12 15 30 43 41 48 36 37 40 50
Total Liabilities 14 32 22 27 60 90 96 120 111 115 124 154
1 1 1 3 7 12 12 10 9 8 8 8
CWIP -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 0 -0
Investments 0 0 0 0 0 0 0 0 0 1 1 5
13 30 20 23 53 78 85 111 102 106 114 141
Total Assets 14 32 22 27 60 90 96 120 111 115 124 154

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
-0 -0 0 2 -8 0 2 -5 12 6 5 6
-0 -1 -0 -3 -3 -6 -1 0 0 -0 -4 -11
1 1 1 0 12 8 1 2 -11 -9 -2 6
Net Cash Flow 0 0 1 -1 1 3 2 -3 1 -3 -1 0

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 144 328 128 81 130 110 43 470 173 62 58 29
Inventory Days 629 210 116 141 276 -0 -0 -0 -0 -0 -0
Days Payable 2,575 194 123 240 292
Cash Conversion Cycle 144 -1,617 143 74 30 94 43 470 173 62 58 29
Working Capital Days 36 51 146 86 104 120 127 454 378 255 293 259
ROCE % 31% 27% 31% 31% 28% 27% 19% 29% 17% 18% 13% 18%

Shareholding Pattern

Numbers in percentages

10 Recently
Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
73.48% 73.47% 73.47% 73.47% 73.11% 72.87% 71.20% 71.20% 71.20% 71.20% 71.20% 67.46%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.04% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.90% 0.90% 0.00%
26.53% 26.53% 26.53% 26.53% 26.89% 27.13% 28.80% 28.80% 28.80% 27.86% 27.90% 32.54%
No. of Shareholders 4,7054,2924,4395,2295,1705,4133,8243,7234,2564,8974,7665,976

* 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

DRHP

Credit ratings