WEBSITE BSE:522249 NSE : MAYUR UNIQ. 10 May, 16:01
Market Cap ₹2242 Cr.
Stock P/E 19.7
P/B 2.7
Current Price ₹510.2
Book Value ₹ 190
Face Value 5
52W High ₹616.2
Dividend Yield 0.39%
52W Low ₹ 445.2
Mayur Uniquoters Ltd is a holding business enterprise. The Company is engaged in the production of artificial leather/foam leather, and different substitutes of leather. It manufactures covered fabric cloth. The Company's merchandise are used in segments, including shoes, furnishings, automobile original equipment manufacturer (OEM), automobile replacement marketplace, and automobile exports. It sells its merchandise to OEMs and other manufacturers, and wholesalers in India, and also exports to diverse nations, inclusive of the US and the United Kingdom. It produces specialized polyvinyl chloride (PVC) vinyl for the footwear industry. It offers products for numerous parts of footwear, including shoe uppers, shoe lining and insoles. It offers products, which are used in upholstery for sofas, chairs, cushion-covers and bean bags. Its production devices are placed at village Jaipura and Dhodsar, Jaipur. Knitted cloth synthetic at Dhodsar plant is consumed by and large as captive intake.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 196 | 180 | 162 | 200 | 204 | 178 | 193 | 201 | 203 | 178 |
| Other Income | 4 | 2 | 8 | 5 | 6 | 5 | 2 | 8 | 8 | 9 |
| Total Income | 200 | 183 | 170 | 205 | 210 | 183 | 195 | 209 | 211 | 187 |
| Total Expenditure | 156 | 143 | 132 | 166 | 170 | 144 | 158 | 162 | 160 | 143 |
| Operating Profit | 45 | 40 | 38 | 39 | 41 | 39 | 37 | 48 | 51 | 45 |
| Interest | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 5 | 5 | 5 | 5 | 5 | 5 | 7 | 7 | 7 | 7 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 39 | 34 | 33 | 34 | 35 | 33 | 29 | 40 | 43 | 36 |
| Provision for Tax | 9 | 8 | 8 | 7 | 8 | 7 | 6 | 9 | 10 | 9 |
| Profit After Tax | 30 | 26 | 25 | 27 | 27 | 27 | 23 | 31 | 32 | 27 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 |
| Profit After Adjustments | 30 | 26 | 25 | 27 | 27 | 27 | 23 | 31 | 32 | 27 |
| Adjusted Earnings Per Share | 6.6 | 5.8 | 5.6 | 6.2 | 6.2 | 6 | 5.3 | 6.9 | 7.4 | 6.2 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 496 | 474 | 570 | 591 | 528 | 513 | 656 | 776 | 775 |
| Other Income | 8 | 11 | 13 | 22 | 20 | 20 | 20 | 18 | 27 |
| Total Income | 503 | 485 | 583 | 613 | 548 | 533 | 677 | 793 | 802 |
| Total Expenditure | 367 | 347 | 420 | 462 | 424 | 391 | 531 | 637 | 623 |
| Operating Profit | 136 | 138 | 163 | 151 | 124 | 141 | 146 | 156 | 181 |
| Interest | 3 | 1 | 1 | 1 | 2 | 4 | 2 | 2 | 4 |
| Depreciation | 16 | 17 | 17 | 18 | 18 | 18 | 20 | 22 | 28 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 117 | 120 | 145 | 132 | 104 | 120 | 123 | 132 | 148 |
| Provision for Tax | 40 | 38 | 48 | 43 | 24 | 30 | 29 | 27 | 34 |
| Profit After Tax | 77 | 82 | 97 | 90 | 80 | 90 | 94 | 104 | 113 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 77 | 82 | 97 | 90 | 80 | 90 | 94 | 104 | 113 |
| Adjusted Earnings Per Share | 16 | 17.8 | 21.4 | 19.8 | 17.6 | 20.1 | 21.2 | 23.7 | 25.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 18% | 14% | 6% | 0% |
| Operating Profit CAGR | 7% | 8% | -1% | 0% |
| PAT CAGR | 11% | 9% | 1% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 5% | 5% | 11% | 5% |
| ROE Average | 14% | 14% | 15% | 18% |
| ROCE Average | 18% | 18% | 20% | 25% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 336 | 387 | 450 | 518 | 577 | 623 | 707 | 754 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 9 | 4 | 2 | 13 | 16 | 14 | 20 | 14 |
| Other Non-Current Liabilities | 5 | 5 | 5 | 48 | 2 | 2 | 2 | 2 |
| Total Current Liabilities | 187 | 125 | 123 | 87 | 125 | 140 | 126 | 100 |
| Total Liabilities | 537 | 521 | 580 | 666 | 720 | 779 | 855 | 869 |
| Fixed Assets | 135 | 128 | 132 | 128 | 165 | 194 | 220 | 242 |
| Other Non-Current Assets | 9 | 11 | 7 | 110 | 107 | 81 | 80 | 56 |
| Total Current Assets | 393 | 381 | 441 | 428 | 448 | 504 | 556 | 571 |
| Total Assets | 537 | 521 | 580 | 666 | 720 | 779 | 855 | 869 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 20 | 12 | 15 | 22 | 14 | 23 | 19 | 28 |
| Cash Flow from Operating Activities | 70 | 75 | 87 | 63 | 63 | 55 | 13 | 121 |
| Cash Flow from Investing Activities | -33 | -26 | -30 | -68 | -48 | -20 | 17 | -32 |
| Cash Flow from Financing Activities | -44 | -46 | -50 | -3 | -7 | -38 | -21 | -67 |
| Net Cash Inflow / Outflow | -7 | 3 | 7 | -8 | 9 | -3 | 9 | 23 |
| Closing Cash & Cash Equivalent | 14 | 15 | 22 | 14 | 23 | 19 | 28 | 51 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 16.04 | 17.81 | 21.38 | 19.76 | 17.6 | 20.13 | 21.17 | 23.71 |
| CEPS(Rs) | 20.16 | 21.45 | 25.16 | 23.74 | 21.67 | 24.27 | 25.76 | 28.77 |
| DPS(Rs) | 3.5 | 1 | 1.4 | 3.25 | 4 | 2 | 2 | 2 |
| Book NAV/Share(Rs) | 72.53 | 84.49 | 99.2 | 114.27 | 127.38 | 139.8 | 158.63 | 171.46 |
| Core EBITDA Margin(%) | 23.58 | 24.26 | 25.79 | 21.56 | 19.46 | 23.61 | 18.98 | 17.38 |
| EBIT Margin(%) | 22 | 23.26 | 25.16 | 22.21 | 19.73 | 23.88 | 18.97 | 16.82 |
| Pre Tax Margin(%) | 21.38 | 22.99 | 24.93 | 22.06 | 19.4 | 23.2 | 18.6 | 16.51 |
| PAT Margin (%) | 14.12 | 15.67 | 16.67 | 14.96 | 14.95 | 17.42 | 14.25 | 13.06 |
| Cash Profit Margin (%) | 17.07 | 18.88 | 19.61 | 17.97 | 18.4 | 21.01 | 17.34 | 15.85 |
| ROA(%) | 14.38 | 15.42 | 17.61 | 14.38 | 11.51 | 11.98 | 11.55 | 12.09 |
| ROE(%) | 23 | 22.57 | 23.17 | 18.52 | 14.57 | 14.95 | 14.19 | 14.27 |
| ROCE(%) | 33.27 | 31.83 | 34.25 | 26.72 | 18.32 | 19.34 | 17.96 | 17.73 |
| Receivable days | 65.91 | 68.03 | 62.24 | 58.52 | 63.58 | 74.71 | 65.07 | 58.52 |
| Inventory Days | 43.34 | 52.05 | 56.48 | 66.86 | 88.22 | 104.65 | 105.37 | 103.56 |
| Payable days | 49.38 | 67.4 | 67.42 | 61.25 | 71.3 | 80.07 | 53.62 | 50.41 |
| PER(x) | 24.16 | 21.24 | 22.18 | 17.74 | 8.62 | 20.69 | 16.92 | 17.71 |
| Price/Book(x) | 5.34 | 4.48 | 4.78 | 3.07 | 1.19 | 2.98 | 2.26 | 2.45 |
| Dividend Yield(%) | 0.9 | 0.26 | 0.3 | 0.93 | 2.64 | 0.48 | 0.56 | 0.48 |
| EV/Net Sales(x) | 3.63 | 3.64 | 3.73 | 2.69 | 1.32 | 3.66 | 2.43 | 2.32 |
| EV/Core EBITDA(x) | 13.2 | 12.5 | 13.01 | 10.53 | 5.62 | 13.26 | 10.93 | 11.5 |
| Net Sales Growth(%) | 0 | -4.46 | 20.37 | 3.73 | -10.7 | -2.9 | 28.04 | 18.15 |
| EBIT Growth(%) | 0 | 0.61 | 20.9 | -9.12 | -20.81 | 16.83 | 2.09 | 6.84 |
| PAT Growth(%) | 0 | 5.59 | 18.91 | -7.56 | -10.95 | 12.5 | 5.15 | 10.42 |
| EPS Growth(%) | 0 | 11.02 | 20.09 | -7.56 | -10.95 | 14.39 | 5.15 | 11.99 |
| Debt/Equity(x) | 0.08 | 0.03 | 0.01 | 0.04 | 0.06 | 0.06 | 0.04 | 0.03 |
| Current Ratio(x) | 2.1 | 3.06 | 3.58 | 4.95 | 3.6 | 3.6 | 4.41 | 5.73 |
| Quick Ratio(x) | 1.76 | 2.39 | 2.8 | 3.53 | 2.51 | 2.46 | 2.65 | 3.42 |
| Interest Cover(x) | 35.33 | 86.32 | 106.63 | 153.57 | 60.49 | 34.95 | 52.29 | 53.98 |
| Total Debt/Mcap(x) | 0.01 | 0.01 | 0 | 0.01 | 0.05 | 0.02 | 0.02 | 0.01 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 59.43 | 59.43 | 59.46 | 59.11 | 59.11 | 59.11 | 59.11 | 58.52 | 58.52 | 58.52 |
| FII | 1.68 | 1.57 | 1.32 | 1.55 | 1.6 | 1.8 | 2 | 2.4 | 2.84 | 2.84 |
| DII | 4.42 | 4.31 | 4.29 | 7.23 | 9.4 | 9.74 | 9.39 | 9.68 | 8.67 | 6.44 |
| Public | 34.47 | 34.69 | 34.92 | 32.12 | 29.89 | 29.35 | 29.5 | 29.4 | 29.98 | 32.2 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.65 | 2.65 | 2.61 | 2.6 | 2.6 | 2.6 | 2.6 | 2.57 | 2.57 | 2.57 |
| FII | 0.07 | 0.07 | 0.06 | 0.07 | 0.07 | 0.08 | 0.09 | 0.11 | 0.12 | 0.13 |
| DII | 0.2 | 0.19 | 0.19 | 0.32 | 0.41 | 0.43 | 0.41 | 0.43 | 0.38 | 0.28 |
| Public | 1.54 | 1.55 | 1.53 | 1.41 | 1.31 | 1.29 | 1.3 | 1.29 | 1.32 | 1.42 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 4.46 | 4.46 | 4.4 | 4.4 | 4.4 | 4.4 | 4.4 | 4.4 | 4.4 | 4.4 |
Pros
Cons
* 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.
Sell or Purchase Share (Tentative Price)
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
You May Also Know About
