UPL Ltd

₹ 817 1.88%
May 17 - close price
About

UPL is principally engaged in the business of agrochemicals, industrial chemicals, chemical intermediates, speciality chemicals and production and sale of field crops and vegetable seeds.

Key Points

Global Leadership[1]
UPL has its presence across 138+ nations and is the 5th largest Agro chemical company and 4th largest seed manufacturing company in the world. UPL has market access to 90%[2] of the world’s food basket and is a global provider of sustainable agriculture products and solutions with an annual revenue exceeding 5 Bln $.

  • Market Cap 62,465 Cr.
  • Current Price 817
  • High / Low 865 / 622
  • Stock P/E 16.3
  • Book Value 273
  • Dividend Yield 1.22 %
  • ROCE 16.7 %
  • ROE 18.4 %
  • Face Value 2.00

Pros

  • Company has been maintaining a healthy dividend payout of 24.53%
  • Company's median sales growth is 16.19% of last 10 years

Cons

  • Stock is trading at 2.99 times its book value
  • Tax rate seems low

* 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.

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022
7,906 7,817 8,892 11,141 7,833 8,939 9,126 12,796 8,515 10,567 11,297 15,861
6,594 6,370 6,790 9,237 6,001 7,278 6,931 10,145 6,745 8,636 8,853 12,481
Operating Profit 1,312 1,447 2,102 1,904 1,832 1,661 2,195 2,651 1,770 1,931 2,444 3,380
OPM % 17% 19% 24% 17% 23% 19% 24% 21% 21% 18% 22% 21%
-33 -281 -55 -127 42 -136 145 29 -15 17 31 62
Interest 398 381 515 187 551 343 745 421 607 359 529 800
Depreciation 446 476 495 595 522 533 542 576 551 566 600 642
Profit before tax 435 309 1,037 995 801 649 1,053 1,683 597 1,023 1,346 2,000
Tax % 18% 32% 19% 21% 18% 17% 10% 19% -25% 24% 12% 13%
Net Profit 285 166 701 617 551 463 794 1,063 677 634 936 1,379
EPS in Rs 3.73 2.17 9.17 8.08 7.21 6.06 10.39 13.91 8.86 8.30 12.25 18.05

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
5,761 7,671 9,186 10,771 12,091 14,048 16,312 17,378 21,837 35,756 38,694 46,240
4,714 6,321 7,531 8,753 9,728 11,700 13,346 13,966 18,024 28,984 30,342 36,711
Operating Profit 1,047 1,351 1,654 2,018 2,363 2,348 2,966 3,412 3,813 6,772 8,352 9,529
OPM % 18% 18% 18% 19% 20% 17% 18% 20% 17% 19% 22% 21%
144 85 72 30 -11 149 363 351 -197 -515 62 91
Interest 312 415 429 485 517 704 735 783 963 1,481 2,060 2,295
Depreciation 214 292 354 407 425 676 672 675 880 2,012 2,173 2,359
Profit before tax 664 729 944 1,157 1,410 1,117 1,922 2,305 1,773 2,764 4,181 4,966
Tax % 11% 18% 22% 19% 17% 15% 10% 12% 11% 21% 16% 11%
Net Profit 558 556 775 950 1,144 940 1,727 2,022 1,491 1,776 2,871 3,626
EPS in Rs 8.05 8.02 11.67 14.77 17.79 14.62 22.71 26.51 19.52 23.24 37.58 47.46
Dividend Payout % 17% 21% 14% 18% 19% 23% 20% 20% 27% 26% 27% 21%
Compounded Sales Growth
10 Years: 20%
5 Years: 23%
3 Years: 28%
TTM: 20%
Compounded Profit Growth
10 Years: 21%
5 Years: 17%
3 Years: 29%
TTM: 27%
Stock Price CAGR
10 Years: 26%
5 Years: 8%
3 Years: 8%
1 Year: 6%
Return on Equity
10 Years: 18%
5 Years: 16%
3 Years: 16%
Last Year: 18%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
92 92 89 86 86 86 183 102 102 153 153
Reserves 3,634 4,081 4,557 5,162 5,775 2,006 7,214 9,067 14,613 19,129 20,734
Borrowings 2,679 3,389 4,203 3,349 3,281 5,258 6,361 6,638 29,139 29,388 24,413
1,800 2,713 3,487 4,162 5,143 9,519 6,536 7,148 18,581 19,758 23,465
Total Liabilities 8,205 10,275 12,336 12,759 14,284 16,869 20,212 22,955 62,435 68,428 68,765
2,321 3,223 3,489 3,821 4,031 3,862 4,071 4,437 32,149 35,321 34,765
CWIP 57 306 378 228 583 484 792 1,319 1,855 2,073 2,117
Investments 823 795 1,025 737 764 335 378 1,034 708 558 618
5,004 5,952 7,444 7,973 8,906 12,188 14,971 16,165 27,723 30,476 31,265
Total Assets 8,205 10,275 12,336 12,759 14,284 16,869 20,212 22,955 62,435 68,428 68,765

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
815 162 1,699 1,441 1,409 1,396 2,585 2,839 2,356 8,739 7,212 6,496
-895 -680 -765 -427 -463 -1,734 -1,022 -2,059 -31,282 -2,666 -2,426 -3,819
-17 -178 -72 -1,680 -991 469 140 -801 28,893 -2,175 -6,713 -1,921
Net Cash Flow -97 -696 862 -667 -45 131 1,703 -21 -33 3,898 -1,927 756

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 94 116 107 109 115 133 127 127 195 121 119
Inventory Days 177 169 161 166 178 204 194 204 306 153 180
Days Payable 140 135 163 181 195 213 228 255 330 199 239
Cash Conversion Cycle 131 150 104 95 98 124 93 76 171 75 59
Working Capital Days 95 134 111 101 93 126 106 110 173 74 68
ROCE % 16% 16% 17% 19% 22% 23% 26% 21% 11% 10% 14%

Shareholding Pattern

Numbers in percentages

Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022
27.89 27.89 27.89 27.89 27.88 27.88 27.85 27.96 27.96 27.96 28.24 28.45
42.95 43.86 43.51 41.92 40.57 37.16 35.36 37.83 37.87 35.13 34.27 35.30
9.56 10.62 11.13 12.27 12.85 15.92 16.33 15.83 16.17 17.97 18.65 17.80
0.35 0.31 0.31 0.31 0.31 0.31 0.31 0.10 0.00 0.00 0.00 0.00
19.25 17.32 17.16 17.61 18.39 18.73 20.15 18.28 18.00 18.95 18.84 18.45

Documents