WEBSITE BSE:522249 NSE: MAYUR UNIQ. Inc. Year: 1992 Industry: Leather
Last updated: 15:48
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 Unite...Read More
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. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹2190 Cr.
Stock P/E 14.7
P/B 2.1
Current Price ₹504
Book Value ₹ 245.8
Face Value 5
52W High ₹629.3
Dividend Yield 0.99%
52W Low ₹ 434.9
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 203 | 178 | 221 | 213 | 208 | 208 | 251 | 216 | 240 | 237 |
| Other Income | 8 | 9 | 7 | 11 | 15 | 3 | 12 | 20 | 13 | 19 |
| Total Income | 211 | 187 | 228 | 224 | 223 | 212 | 262 | 235 | 253 | 257 |
| Total Expenditure | 160 | 143 | 180 | 165 | 165 | 162 | 198 | 173 | 190 | 182 |
| Operating Profit | 51 | 45 | 48 | 59 | 58 | 50 | 65 | 63 | 63 | 75 |
| Interest | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 43 | 36 | 40 | 51 | 51 | 42 | 57 | 55 | 56 | 67 |
| Provision for Tax | 10 | 9 | 8 | 14 | 11 | 12 | 15 | 14 | 15 | 16 |
| Profit After Tax | 32 | 27 | 32 | 37 | 40 | 31 | 42 | 41 | 41 | 51 |
| Adjustments | 0 | 0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | -0 |
| Profit After Adjustments | 32 | 27 | 32 | 37 | 40 | 31 | 42 | 41 | 41 | 51 |
| Adjusted Earnings Per Share | 7.4 | 6.2 | 7.3 | 8.5 | 9.2 | 7 | 9.6 | 9.4 | 9.4 | 11.7 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 496 | 474 | 570 | 591 | 528 | 513 | 656 | 776 | 803 | 880 | 944 |
| Other Income | 8 | 11 | 13 | 22 | 20 | 20 | 20 | 18 | 32 | 41 | 64 |
| Total Income | 503 | 485 | 583 | 613 | 548 | 533 | 677 | 794 | 835 | 921 | 1007 |
| Total Expenditure | 367 | 347 | 420 | 462 | 424 | 391 | 531 | 637 | 644 | 689 | 743 |
| Operating Profit | 136 | 138 | 163 | 151 | 124 | 141 | 146 | 156 | 191 | 232 | 266 |
| Interest | 3 | 1 | 1 | 1 | 2 | 4 | 2 | 2 | 3 | 2 | 0 |
| Depreciation | 16 | 17 | 17 | 18 | 18 | 18 | 20 | 22 | 29 | 29 | 28 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 117 | 120 | 145 | 132 | 104 | 120 | 123 | 132 | 159 | 201 | 235 |
| Provision for Tax | 40 | 38 | 48 | 43 | 24 | 30 | 29 | 27 | 36 | 52 | 60 |
| Profit After Tax | 77 | 82 | 97 | 90 | 80 | 90 | 94 | 104 | 122 | 149 | 175 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 77 | 82 | 97 | 90 | 80 | 90 | 94 | 104 | 122 | 149 | 175 |
| Adjusted Earnings Per Share | 16 | 17.8 | 21.4 | 19.8 | 17.6 | 20.1 | 21.2 | 23.7 | 27.9 | 34.4 | 40.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 10% | 10% | 11% | 0% |
| Operating Profit CAGR | 21% | 17% | 13% | 0% |
| PAT CAGR | 22% | 17% | 13% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 10% | 3% | 4% | 2% |
| ROE Average | 16% | 15% | 15% | 18% |
| ROCE Average | 22% | 20% | 19% | 24% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 336 | 387 | 450 | 518 | 577 | 623 | 707 | 754 | 867 | 956 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 9 | 4 | 2 | 13 | 16 | 14 | 20 | 14 | 7 | 3 |
| Other Non-Current Liabilities | 5 | 5 | 5 | 48 | 2 | 2 | 2 | 2 | 3 | 7 |
| Total Current Liabilities | 187 | 125 | 123 | 87 | 125 | 140 | 126 | 100 | 82 | 87 |
| Total Liabilities | 537 | 521 | 580 | 666 | 720 | 779 | 855 | 869 | 960 | 1052 |
| Fixed Assets | 135 | 128 | 132 | 128 | 165 | 194 | 220 | 242 | 232 | 222 |
| Other Non-Current Assets | 9 | 11 | 7 | 110 | 107 | 81 | 80 | 56 | 63 | 156 |
| Total Current Assets | 393 | 381 | 441 | 428 | 448 | 504 | 556 | 571 | 665 | 674 |
| Total Assets | 537 | 521 | 580 | 666 | 720 | 779 | 855 | 869 | 960 | 1052 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 20 | 12 | 15 | 22 | 14 | 23 | 19 | 28 | 51 | 64 |
| Cash Flow from Operating Activities | 70 | 75 | 87 | 63 | 63 | 55 | 13 | 121 | 113 | 157 |
| Cash Flow from Investing Activities | -33 | -26 | -30 | -68 | -48 | -20 | 17 | -32 | -78 | -68 |
| Cash Flow from Financing Activities | -44 | -46 | -50 | -3 | -7 | -38 | -21 | -67 | -21 | -70 |
| Net Cash Inflow / Outflow | -7 | 3 | 7 | -8 | 9 | -3 | 9 | 23 | 14 | 19 |
| Closing Cash & Cash Equivalent | 14 | 15 | 22 | 14 | 23 | 19 | 28 | 51 | 64 | 83 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 16.04 | 17.81 | 21.38 | 19.76 | 17.6 | 20.13 | 21.17 | 23.71 | 27.86 | 34.36 |
| CEPS(Rs) | 20.16 | 21.45 | 25.16 | 23.74 | 21.67 | 24.27 | 25.76 | 28.77 | 34.52 | 40.96 |
| DPS(Rs) | 3.5 | 1 | 1.4 | 3.25 | 4 | 2 | 2 | 2 | 3 | 5 |
| Book NAV/Share(Rs) | 72.53 | 84.49 | 99.2 | 114.27 | 127.38 | 139.8 | 158.63 | 171.46 | 197.28 | 219.91 |
| Core EBITDA Margin(%) | 23.58 | 24.26 | 25.79 | 21.56 | 19.46 | 23.61 | 18.98 | 17.33 | 19.27 | 21.51 |
| EBIT Margin(%) | 22 | 23.26 | 25.16 | 22.21 | 19.73 | 23.88 | 18.97 | 16.82 | 19.58 | 22.87 |
| Pre Tax Margin(%) | 21.38 | 22.99 | 24.93 | 22.06 | 19.4 | 23.2 | 18.6 | 16.51 | 19.27 | 22.66 |
| PAT Margin (%) | 14.12 | 15.67 | 16.67 | 14.96 | 14.95 | 17.42 | 14.25 | 13.06 | 14.86 | 16.81 |
| Cash Profit Margin (%) | 17.07 | 18.88 | 19.61 | 17.97 | 18.4 | 21.01 | 17.34 | 15.85 | 18.41 | 20.04 |
| ROA(%) | 14.38 | 15.42 | 17.61 | 14.38 | 11.51 | 11.98 | 11.55 | 12.09 | 13.39 | 14.84 |
| ROE(%) | 23 | 22.57 | 23.17 | 18.52 | 14.57 | 14.95 | 14.19 | 14.27 | 15.11 | 16.38 |
| ROCE(%) | 33.27 | 31.83 | 34.25 | 26.72 | 18.32 | 19.34 | 17.96 | 17.73 | 19.47 | 22.03 |
| Receivable days | 65.91 | 68.03 | 62.24 | 58.52 | 63.58 | 74.71 | 65.07 | 58.52 | 64.63 | 69.99 |
| Inventory Days | 43.34 | 52.05 | 56.48 | 66.86 | 88.22 | 104.65 | 105.37 | 103.56 | 96.51 | 82.95 |
| Payable days | 49.38 | 67.4 | 67.42 | 61.25 | 71.3 | 80.07 | 53.62 | 50.41 | 51.26 | 41.95 |
| PER(x) | 24.16 | 21.24 | 22.18 | 17.74 | 8.62 | 20.69 | 16.92 | 17.71 | 16.36 | 13.78 |
| Price/Book(x) | 5.34 | 4.48 | 4.78 | 3.07 | 1.19 | 2.98 | 2.26 | 2.45 | 2.31 | 2.15 |
| Dividend Yield(%) | 0.9 | 0.26 | 0.3 | 0.93 | 2.64 | 0.48 | 0.56 | 0.48 | 0.66 | 1.06 |
| EV/Net Sales(x) | 3.63 | 3.64 | 3.73 | 2.69 | 1.32 | 3.66 | 2.43 | 2.32 | 2.43 | 2.25 |
| EV/Core EBITDA(x) | 13.2 | 12.5 | 13.01 | 10.53 | 5.62 | 13.26 | 10.93 | 11.5 | 10.21 | 8.53 |
| Net Sales Growth(%) | 0 | -4.46 | 20.37 | 3.73 | -10.7 | -2.9 | 28.04 | 18.15 | 3.53 | 9.61 |
| EBIT Growth(%) | 0 | 0.61 | 20.9 | -9.12 | -20.81 | 16.83 | 2.09 | 6.85 | 20.29 | 25.82 |
| PAT Growth(%) | 0 | 5.59 | 18.91 | -7.56 | -10.95 | 12.5 | 5.15 | 10.42 | 17.52 | 21.9 |
| EPS Growth(%) | 0 | 11.02 | 20.09 | -7.56 | -10.95 | 14.39 | 5.15 | 12 | 17.52 | 23.3 |
| Debt/Equity(x) | 0.08 | 0.03 | 0.01 | 0.04 | 0.06 | 0.06 | 0.04 | 0.03 | 0.02 | 0.01 |
| Current Ratio(x) | 2.1 | 3.06 | 3.58 | 4.95 | 3.6 | 3.6 | 4.41 | 5.73 | 8.07 | 7.77 |
| Quick Ratio(x) | 1.76 | 2.39 | 2.8 | 3.53 | 2.51 | 2.46 | 2.65 | 3.42 | 5.58 | 5.48 |
| Interest Cover(x) | 35.33 | 86.32 | 106.63 | 153.57 | 60.49 | 34.95 | 52.29 | 53.98 | 61.97 | 111.7 |
| Total Debt/Mcap(x) | 0.01 | 0.01 | 0 | 0.01 | 0.05 | 0.02 | 0.02 | 0.01 | 0.01 | 0 |
| # | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 58.52 | 58.52 | 58.52 | 58.52 | 58.59 | 58.59 | 58.59 | 58.59 | 58.59 | 58.59 |
| FII | 2.4 | 2.84 | 2.84 | 3.28 | 3.18 | 3.18 | 3.34 | 3.85 | 3.31 | 3.24 |
| DII | 9.68 | 8.67 | 6.44 | 3.97 | 3.18 | 3.31 | 3.43 | 3.45 | 3.46 | 3.31 |
| Public | 29.4 | 29.98 | 32.2 | 34.23 | 35.05 | 34.92 | 34.63 | 34.11 | 34.63 | 34.86 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.57 | 2.57 | 2.57 | 2.57 | 2.55 | 2.55 | 2.55 | 2.55 | 2.55 | 2.55 |
| FII | 0.11 | 0.12 | 0.13 | 0.14 | 0.14 | 0.14 | 0.15 | 0.17 | 0.14 | 0.14 |
| DII | 0.43 | 0.38 | 0.28 | 0.17 | 0.14 | 0.14 | 0.15 | 0.15 | 0.15 | 0.14 |
| Public | 1.29 | 1.32 | 1.42 | 1.5 | 1.52 | 1.52 | 1.5 | 1.48 | 1.5 | 1.51 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 4.4 | 4.4 | 4.4 | 4.4 | 4.35 | 4.35 | 4.35 | 4.35 | 4.35 | 4.35 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
