Yuken India Ltd

₹ 685 -1.34%

04 Jun - close price

About

Yuken India Ltd was established in June 1976 with technical and financial collaboration of Yuken Kogyo Company Limited, Japan. It manufactures wide hydraulic equipment such as vane pumps, piston pumps, pressure controls, etc. It exports products to more than 19 countries. ^[1]^[2]

Key Points

Infusion of Capital^[1]
In FY24, Yuken Kogyo Company Ltd.(Parent Company) infused Rs. 60 Crs and an additional Rs. 60 Crs in FY26 by increasing equity stake.

Company has issued and allotted fully paid-up
5,84,000 equity shares of Rs. 10 each (at a premium of Rs. 1,016 per share) on preferential basis to Yuken Kogyo Company Limited (Promoter of the Company)in Jul'25.^[2]^[3]

Website BSE NSE

Market Cap ₹ 930 Cr.
Current Price ₹ 685
High / Low ₹ 1,240 / 584
Stock P/E 64.3
Book Value ₹ 275
Dividend Yield 0.22 %
ROCE 7.40 %
ROE 4.29 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company has delivered good profit growth of 75.5% CAGR over last 5 years

Cons

Company has a low return on equity of 6.67% over last 3 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.

Peer comparison

Industrials Capital Goods Industrial Products Compressors, Pumps & Diesel Engines

Part of BSE Industrials

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	101.03	95.10	100.75	107.45	119.23	110.20	115.66	106.85	124.65	104.55	112.53	111.99	133.10
	93.78	86.83	92.28	94.86	104.04	97.35	103.17	94.02	108.26	92.05	99.12	103.37	117.50
Operating Profit	7.25	8.27	8.47	12.59	15.19	12.85	12.49	12.83	16.39	12.50	13.41	8.62	15.60
OPM %	7.18%	8.70%	8.41%	11.72%	12.74%	11.66%	10.80%	12.01%	13.15%	11.96%	11.92%	7.70%	11.72%
	1.08	0.74	1.88	0.99	1.60	0.73	1.29	1.50	1.18	0.90	0.97	1.40	0.82
Interest	2.96	2.67	1.94	1.87	1.98	1.87	2.21	3.06	3.26	2.61	2.56	2.81	2.78
Depreciation	3.24	3.50	3.61	3.69	3.84	4.13	3.29	4.60	5.18	5.06	5.21	5.46	5.61
Profit before tax	2.13	2.84	4.80	8.02	10.97	7.58	8.28	6.67	9.13	5.73	6.61	1.75	8.03
Tax %	71.83%	53.52%	24.17%	30.80%	27.62%	30.87%	15.46%	32.53%	14.02%	29.49%	22.69%	133.14%	27.77%
	0.69	1.32	3.97	5.55	7.93	5.24	7.01	4.50	7.85	4.04	5.12	-0.58	5.80
EPS in Rs	0.58	1.02	3.06	4.27	6.12	4.05	5.40	3.46	6.03	3.12	3.77	-0.38	4.28
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	186	199	208	268	339	242	213	331	372	423	457	462
	178	191	203	245	310	227	199	297	339	378	402	412
Operating Profit	8	8	6	23	29	15	14	34	33	45	55	50
OPM %	4%	4%	3%	8%	9%	6%	7%	10%	9%	11%	12%	11%
	2	1	-2	3	136	4	10	4	5	5	4	4
Interest	5	5	7	8	8	11	10	8	10	8	10	11
Depreciation	5	5	5	6	6	8	9	10	13	15	17	21
Profit before tax	0	-1	-8	12	151	1	6	19	16	27	32	22
Tax %	-20%	33%	-39%	38%	21%	-443%	11%	32%	40%	30%	22%	35%
	0	-2	-5	7	119	3	5	14	10	19	25	14
EPS in Rs	0.14	-1.67	-3.88	5.92	99.50	2.61	4.38	11.42	7.98	14.48	18.94	10.65
Dividend Payout %	265%	-15%	-6%	8%	2%	23%	14%	7%	10%	10%	8%	14%

Compounded Sales Growth
10 Years:	9%
5 Years:	17%
3 Years:	7%
TTM:	1%

Compounded Profit Growth
10 Years:	25%
5 Years:	75%
3 Years:	21%
TTM:	-41%

Stock Price CAGR
10 Years:	24%
5 Years:	6%
3 Years:	4%
1 Year:	-35%

Return on Equity
10 Years:	6%
5 Years:	6%
3 Years:	7%
Last Year:	4%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	3	3	3	3	12	12	12	12	12	13	13	14
Reserves	54	51	46	52	162	162	166	179	187	267	288	360
	38	58	68	73	111	129	106	112	119	78	99	115
	59	75	78	90	122	113	164	177	119	122	122	147
Total Liabilities	154	188	194	218	407	415	448	480	438	480	523	635
	55	74	78	85	96	106	122	142	190	207	258	294
CWIP	0	4	2	1	9	23	13	16	12	20	13	39
Investments	4	4	4	4	4	4	4	5	8	8	12	11
	95	106	110	129	298	281	309	316	229	244	240	291
Total Assets	154	188	194	218	407	415	448	480	438	480	523	635

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	7	2	9	12	20	-3	17	2	31	32	49	41
	-5	-16	-12	-9	-50	-1	19	-1	-28	-37	-56	-81
	-3	14	3	-3	30	4	-32	-3	-4	12	-1	60
Net Cash Flow	-0	0	0	0	0	-0	5	-2	-1	8	-8	20
Free Cash Flow	2	-25	-4	3	-5	-4	41	7	-9	-5	-5	-42
CFO/OP	99%	24%	159%	65%	86%	1%	129%	22%	104%	80%	104%	93%

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	105	110	111	107	103	118	158	131	112	103	93	94
Inventory Days	119	134	134	115	407	633	704	381	168	153	163	201
Days Payable	165	175	172	158	152	145	224	155	155	102	99	125
Cash Conversion Cycle	60	69	73	63	358	605	638	356	126	155	157	170
Working Capital Days	8	3	-20	-16	94	116	91	40	3	40	23	32
ROCE %	4%	4%	2%	16%	14%	4%	3%	9%	8%	10%	11%	7%

Insights

In beta

Mar 2015

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Installed Capacity - Foundry (Castings)
Tonnes per Annum

xx,xxx	x,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx
xxx	xx	xx	xx	xx	xx	xx	xx	xx	xx	xx
xxx,xxx		xxx,xxx	xx,xxx	xxx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xxx,xxx
xxx,xxx			xxx,xxx		xxx,xxx	xxx,xxx	xxx,xxx	xxx,xxx	xxx,xxx	xxx,xxx
xx,xxx	x,xxx	x,xxx				xx,xxx
								xx		xx

Please log in to see hidden values.

Number of Dealers / Distributors
Numbers ・Standalone data

Installed Capacity - Pumps
Units per Annum ・Standalone data

Installed Capacity - Valves
Units per Annum ・Standalone data

Foundry Production Volume
MT ・Standalone data

Casting Division Rejection Levels
% ・Standalone data

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	56.16%	56.16%	56.16%	56.16%	56.16%	56.16%	56.16%	56.17%	56.17%	58.05%	58.05%	58.05%
	0.04%	0.04%	0.00%	0.03%	0.08%	0.01%	0.06%	0.08%	0.03%	0.07%	0.07%	0.07%
	1.43%	1.43%	1.15%	0.51%	1.38%	1.56%	1.58%	1.66%	1.65%	1.35%	1.22%	1.21%
	42.37%	42.39%	42.70%	43.31%	42.38%	42.28%	42.20%	42.11%	42.16%	40.53%	40.67%	40.67%
No. of Shareholders	5,873	6,487	6,603	7,127	9,523	12,235	12,169	12,252	11,851	11,638	11,161	10,927

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	52.50%	52.50%	52.50%	52.50%	52.50%	52.50%	52.50%	56.16%	56.17%	58.05%
	0.00%	0.02%	0.00%	0.16%	0.12%	0.00%	0.26%	0.03%	0.08%	0.07%
	0.05%	3.74%	0.02%	0.02%	0.02%	0.02%	1.55%	0.51%	1.66%	1.21%
	47.45%	43.73%	47.47%	47.32%	47.36%	47.48%	45.69%	43.31%	42.11%	40.67%
No. of Shareholders	3,588	4,643	6,520	6,055	5,420	5,343	5,863	7,127	12,252	10,927

* 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.

Yuken India Ltd

Yuken India Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings