Universus Photo Imagings Ltd
Incorporated in 2011, Universus Photo
Imagings Ltd manufactures X-Ray Films
and other assorted products[1]
- Market Cap ₹ 277 Cr.
- Current Price ₹ 253
- High / Low ₹ 484 / 174
- Stock P/E 3.38
- Book Value ₹ 799
- Dividend Yield 0.00 %
- ROCE 9.55 %
- ROE 8.69 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
- Stock is trading at 0.33 times its book value
- Company's working capital requirements have reduced from 1,338 days to 109 days
Cons
- The company has delivered a poor sales growth of -17.0% over past five years.
- Company has a low return on equity of -7.07% over last 3 years.
- Earnings include an other income of Rs.241 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
Consumer Discretionary Consumer Durables Consumer Durables Consumer Electronics
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|
| 0 | 62 | 47 | 56 | 43 | 32 | 25 | 20 | |
| 0 | 53 | 39 | 46 | 116 | 257 | 26 | 171 | |
| Operating Profit | -0 | 10 | 8 | 11 | -73 | -225 | -2 | -151 |
| OPM % | 15% | 17% | 19% | -169% | -692% | -7% | -740% | |
| 0 | 39 | 31 | 587 | 34 | 38 | 98 | 241 | |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | -0 | 48 | 39 | 597 | -40 | -187 | 96 | 90 |
| Tax % | 0% | 9% | 12% | 14% | 13% | 5% | 9% | |
| -0 | 44 | 34 | 514 | -44 | -196 | 87 | 82 | |
| EPS in Rs | 40.10 | 31.29 | 469.87 | -40.62 | -179.37 | 79.50 | 74.88 | |
| Dividend Payout % | 0% | 0% | 0% | 0% | -25% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | -17% |
| 3 Years: | -24% |
| TTM: | -40% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 12% |
| 3 Years: | -47% |
| TTM: | 147% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | 5% |
| 3 Years: | -22% |
| 1 Year: | -28% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | 7% |
| 3 Years: | -7% |
| Last Year: | 9% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|
| Equity Capital | 0.05 | 11 | 11 | 11 | 11 | 11 | 11 |
| Reserves | -0 | 1,201 | 1,096 | 1,062 | 1,037 | 853 | 863 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 13 | 13 | 17 | 10 | 16 | 18 | |
| Total Liabilities | 0 | 1,224 | 1,120 | 1,090 | 1,058 | 880 | 892 |
| 0 | 10 | 9 | 5 | 4 | 4 | 4 | |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 1,173 | 1,100 | 886 | 851 | 675 | 878 |
| 0 | 41 | 10 | 199 | 203 | 200 | 10 | |
| Total Assets | 0 | 1,224 | 1,120 | 1,090 | 1,058 | 880 | 892 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|
| 1,185 | 56 | -60 | -8 | 4 | 185 | ||
| -1,168 | -82 | 59 | 19 | -3 | -186 | ||
| 11 | 0 | 0 | -11 | 0 | 0 | ||
| Net Cash Flow | 27 | -27 | -0 | -0 | 1 | -1 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|
| Debtor Days | 15 | 12 | 17 | 13 | 24 | 18 | |
| Inventory Days | 65 | 64 | 137 | 150 | 107 | 121 | |
| Days Payable | 16 | 15 | 12 | 11 | 7 | 12 | |
| Cash Conversion Cycle | 64 | 61 | 142 | 152 | 123 | 127 | |
| Working Capital Days | 59 | 56 | 1,235 | 1,688 | 2,216 | 109 | |
| ROCE % | 8% | 3% | 54% | -7% | -20% | 10% |
Documents
Announcements
- Announcement under Regulation 30 (LODR)-Newspaper Publication 9 Sep
- Reg. 34 (1) Annual Report. 8 Sep
- Shareholder Meeting- Notice Of 14Th Annual General Meeting Of The Company On 30.09.2025 8 Sep
- For Entitlement For E-Voting & Right To Attend AGM 30 Aug
-
Outcome Of Board Meeting
30 Aug - 14th AGM on Sep 30, 2025 at Bulandshahr; cut-off/record date Sep 23, 2025.
Business Overview:[1]
UPIL is in the business of manufacturing,
selling, distributing, converting, and producing X-Ray films and NTR films in Matt and Glossy finish. NTR Films are used for photo albums, certificates, playing cards, Gift Cards, visiting cards, calendars, menu cards, wedding cards, and modeling portfolios. Company procures Jumbo Rolls of the X-Ray films and slits them into different sizes at its slitting and packaging unit.