Universus Photo Imagings Ltd
Incorporated in 2011, Universus Photo
Imagings Ltd manufactures X-Ray Films
and other assorted products[1]
- Market Cap ₹ 272 Cr.
- Current Price ₹ 248
- High / Low ₹ 484 / 174
- Stock P/E 3.12
- Book Value ₹ 799
- Dividend Yield 0.00 %
- ROCE 11.0 %
- ROE 10.0 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
- Stock is trading at 0.31 times its book value
Cons
- The company has delivered a poor sales growth of -17.0% over past five years.
- Company has a low return on equity of -6.67% over last 3 years.
- Earnings include an other income of Rs.97.5 Cr.
- Working capital days have increased from 3,201 days to 5,700 days
* 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 | |
|---|---|---|---|---|---|---|---|
| 0 | 62 | 47 | 56 | 43 | 32 | 25 | |
| 0 | 53 | 39 | 46 | 116 | 257 | 26 | |
| Operating Profit | -0 | 10 | 8 | 11 | -73 | -225 | -2 |
| OPM % | 15% | 17% | 19% | -169% | -692% | -7% | |
| 0 | 39 | 31 | 587 | 34 | 38 | 98 | |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 1 | 1 | 0 | 0 | 0 | 0 |
| Profit before tax | -0 | 48 | 39 | 597 | -40 | -187 | 96 |
| Tax % | 0% | 9% | 12% | 14% | 13% | 5% | 9% |
| -0 | 44 | 34 | 514 | -44 | -196 | 87 | |
| EPS in Rs | 40.10 | 31.29 | 469.87 | -40.62 | -179.37 | 79.50 | |
| Dividend Payout % | 0% | 0% | 0% | 0% | -25% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | -17% |
| 3 Years: | -24% |
| TTM: | -24% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 15% |
| 3 Years: | -44% |
| TTM: | 143% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | 22% |
| 3 Years: | -22% |
| 1 Year: | -32% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | 7% |
| 3 Years: | -7% |
| Last Year: | 10% |
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 | 5,700 | |
| ROCE % | 8% | 3% | 54% | -7% | -20% | 11% |
Documents
Announcements
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
29 May - Annual Secretarial Compliance Report confirming SEBI compliance; fines reversed for late annual report submission.
- Announcement under Regulation 30 (LODR)-Newspaper Publication 29 May
- Results-Financial Results As On 31St March 2025 28 May
-
Board Meeting Intimation for Consider And Approve The Audited Financial Results (Standalone & Consolidated) For The 4Th Quarter And Financial Year Ended On 31St March, 2025.
22 May - Board meeting on May 28 to approve FY25 audited financial results; trading window closed till May 30.
-
Announcement Under Regulation 30(7) Of LODR
29 Apr - Universus Photo Imagings exercised rights issue; allotted 9.97 million shares; holding percentage unchanged.
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.