Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
201.9 INR | -0.81% | -5.28% | +96.02% |
21/05 | Univastu India Limited Reports Earnings Results for the Full Year Ended March 31, 2024 | CI |
21/05 | Univastu India Limited Reports Earnings Results for the Fourth Quarter Ended March 31, 2024 | CI |
Valuation
Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Capitalization 1 | 426.7 | 460.3 | 414.2 | 431.9 | 964.9 | 974.5 |
Enterprise Value (EV) 1 | 552.3 | 682.2 | 671.4 | 791.4 | 1,253 | 1,271 |
P/E ratio | 11.8 x | 10.2 x | 9.57 x | 4.51 x | 18.4 x | 14.7 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 0.52 x | 0.46 x | 0.39 x | 0.84 x | 1.64 x | 1.12 x |
EV / Revenue | 0.68 x | 0.68 x | 0.63 x | 1.54 x | 2.13 x | 1.46 x |
EV / EBITDA | 8.39 x | 6.15 x | 6.19 x | 3.9 x | 9.57 x | 8.29 x |
EV / FCF | -4.13 x | -6.92 x | 1,106 x | -5.05 x | 14.9 x | 13.1 x |
FCF Yield | -24.2% | -14.4% | 0.09% | -19.8% | 6.71% | 7.61% |
Price to Book | 2.86 x | 2.37 x | 1.74 x | 1.3 x | 2.5 x | 2.16 x |
Nbr of stocks (in thousands) | 11,365 | 11,365 | 11,365 | 11,365 | 11,365 | 11,365 |
Reference price 2 | 37.55 | 40.50 | 36.45 | 38.00 | 84.90 | 85.75 |
Announcement Date | 07/08/18 | 04/09/19 | 04/09/20 | 03/08/21 | 31/08/22 | 30/05/23 |
Income Statement Evolution (Annual data)
Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | 816.3 | 1,009 | 1,061 | 512.4 | 587.4 | 869.5 |
EBITDA 1 | 65.84 | 110.9 | 108.4 | 202.8 | 130.9 | 153.3 |
EBIT 1 | 61.13 | 103.3 | 97.21 | 181.2 | 121.4 | 144.3 |
Operating Margin | 7.49% | 10.24% | 9.17% | 35.35% | 20.67% | 16.6% |
Earnings before Tax (EBT) 1 | 46.6 | 62.6 | 58.44 | 131.3 | 72.08 | 90.04 |
Net income 1 | 33.27 | 45.21 | 43.32 | 95.84 | 52.37 | 66.3 |
Net margin | 4.08% | 4.48% | 4.08% | 18.7% | 8.92% | 7.63% |
EPS 2 | 3.195 | 3.979 | 3.810 | 8.430 | 4.608 | 5.834 |
Free Cash Flow 1 | -133.7 | -98.53 | 0.607 | -156.8 | 84.04 | 96.75 |
FCF margin | -16.38% | -9.77% | 0.06% | -30.59% | 14.31% | 11.13% |
FCF Conversion (EBITDA) | - | - | 0.56% | - | 64.22% | 63.13% |
FCF Conversion (Net income) | - | - | 1.4% | - | 160.45% | 145.93% |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 07/08/18 | 04/09/19 | 04/09/20 | 03/08/21 | 31/08/22 | 30/05/23 |
Balance Sheet Analysis
Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | 126 | 222 | 257 | 360 | 288 | 296 |
Net Cash position 1 | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | 1.907 x | 2 x | 2.372 x | 1.772 x | 2.199 x | 1.931 x |
Free Cash Flow 1 | -134 | -98.5 | 0.61 | -157 | 84 | 96.7 |
ROE (net income / shareholders' equity) | 31.7% | 26.4% | 20.3% | 33.6% | 14.5% | 15.8% |
ROA (Net income/ Total Assets) | 8.78% | 8.77% | 6.45% | 10.3% | 6.5% | 7.64% |
Assets 1 | 378.7 | 515.5 | 671.7 | 927.7 | 805.3 | 868.1 |
Book Value Per Share 2 | 13.10 | 17.10 | 20.90 | 29.30 | 33.90 | 39.80 |
Cash Flow per Share 2 | 1.900 | 4.140 | 5.820 | 3.300 | 4.040 | 2.560 |
Capex 1 | 31 | 57.3 | 14.4 | 0.68 | 1.1 | 2.92 |
Capex / Sales | 3.8% | 5.67% | 1.35% | 0.13% | 0.19% | 0.34% |
Announcement Date | 07/08/18 | 04/09/19 | 04/09/20 | 03/08/21 | 31/08/22 | 30/05/23 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
+96.02% | 27.49M | |
+0.66% | 70.81B | |
+3.98% | 60.4B | |
+27.87% | 40.39B | |
+17.05% | 32.36B | |
+9.81% | 28.8B | |
+15.85% | 20.92B | |
+10.37% | 18.74B | |
+80.41% | 18.27B | |
+35.06% | 17.07B |
- Stock Market
- Equities
- UNIVASTU Stock
- Financials Univastu India Limited