Auto Ancillary · Founded 1985 · www.ucal.com · BSE 500464 · NSE UCAL · ISIN INE139B01016
No Notes Added Yet
Business
UCAL Ltd. is an Indian auto ancillary company primarily engaged in the manufacturing and supply of fuel management systems and other critical engine components for the automotive sector. Its core business involves designing, developing, and producing components such as carburetors, fuel pumps, oil pumps, throttle bodies, and various emission control products. The company primarily operates as an Original Equipment Manufacturer (OEM) supplier to major automotive companies in India and internationally, serving segments like two-wheelers, passenger cars, commercial vehicles, and stationary engines. UCAL makes money by selling these components directly to vehicle manufacturers and also to the aftermarket for spares and replacements.
Revenue Mix
UCAL's primary business revolves around engine components, with a strong focus on fuel systems and emission control products. While specific revenue mix percentages fluctuate and are not publicly detailed for every product line, key segments include:
Fuel Management Systems: Carburetors (historically significant, now phasing out for BS-VI), Electronic Fuel Injection (EFI) components like throttle bodies, fuel pumps, and various sensors.
Oil Pumps: Supplying lubrication systems for engines.
Emission Control Products: Components designed to meet evolving emission norms.
Its major customers include prominent Indian two-wheeler and four-wheeler manufacturers.
Industry
The Indian Auto Ancillary industry is highly competitive, characterized by technological evolution, stringent quality requirements, and strong dependence on the cyclical automotive sector. UCAL is an established player in the fuel management and engine component space, particularly known for its carburetors in the past. It maintains long-standing relationships with major OEMs and is actively transitioning its product portfolio to align with newer technologies like Electronic Fuel Injection (EFI) and stricter emission norms (BS-VI). Its positioning is that of a reliable mid-sized supplier with specialized capabilities in fuel and engine systems.
MOAT
Technological Expertise & R&D: UCAL possesses decades of experience and R&D capabilities in fuel management and engine components, allowing it to develop tailored solutions for OEMs. This includes adapting to new emission norms and evolving engine technologies.
OEM Relationships & Trust: Long-standing partnerships with key Indian and global automotive manufacturers provide a degree of stickiness and preferred supplier status, built on quality and reliability.
Manufacturing Capabilities: Well-established manufacturing infrastructure and adherence to global quality standards.
Diversification: Efforts to diversify into related product lines and non-automotive sectors provide some insulation.
Growth Drivers
Growth in Indian Automotive Market: Recovery and sustained growth in two-wheeler and passenger vehicle sales will directly benefit demand for UCAL's components.
Emission Norms Transition (BS-VI and beyond): The shift from carburetors to more sophisticated electronic fuel injection (EFI) systems and other emission control technologies creates demand for UCAL's newer product offerings.
Increasing Content Per Vehicle: Newer vehicles often require more advanced and numerous components to meet safety, performance, and emission standards, potentially increasing UCAL's revenue per vehicle.
Export Opportunities: Leveraging its technological expertise and cost-effective manufacturing to expand its presence in international markets.
New Product Development: Successful development and commercialization of new components for future vehicle architectures or non-automotive applications.
Risks
Automotive Industry Cyclicality: The company's performance is directly tied to the highly cyclical nature of the automotive industry, making it vulnerable to downturns in vehicle production and sales.
Technological Disruption (EV Transition): The rapid global shift towards Electric Vehicles (EVs) poses a significant long-term risk, as many of UCAL's core products (carburetors, fuel pumps, oil pumps for ICEs) could become obsolete over time.
Intense Competition: The auto ancillary sector is highly competitive with both domestic and international players, leading to pricing pressures.
Raw Material Price Volatility: Fluctuations in the prices of key raw materials (e.g., aluminum, steel, plastics) can impact manufacturing costs and margins.
Customer Concentration: Dependency on a few major OEMs for a significant portion of its revenue can pose a risk if one or more customers face production issues or shift suppliers.
Regulatory Changes: Sudden or drastic changes in emission norms or safety regulations could necessitate significant R&D investments or render existing products uncompetitive.
Management & Ownership
UCAL Ltd. is promoted by the Carburettors India Limited (CIL) group, a prominent business family with a long history in the Indian automotive industry. The management team typically combines experienced professionals with members of the promoter family, bringing a blend of industry expertise and strategic vision. The ownership structure includes a significant promoter holding, alongside institutional investors and public shareholders, indicating a stable ownership base.
Outlook
UCAL Ltd. faces a dual landscape of opportunities and challenges. On one hand, its established OEM relationships, technical expertise in fuel systems, and efforts to adapt to BS-VI emission norms position it to benefit from the recovery and continued growth in the Indian automotive market, especially in two-wheelers and passenger vehicles. The transition from carburetors to more advanced EFI systems offers a pathway for growth if the company can successfully capture market share in these newer product categories. However, the long-term outlook is overshadowed by the global push towards electric vehicles, which could gradually erode demand for its core internal combustion engine (ICE) related components. UCAL's success will heavily depend on its ability to diversify its product portfolio into EV components, non-automotive sectors, or adapt its existing expertise to new technologies, while effectively managing the decline of traditional ICE component demand.
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 177 | 187 | 213 | 203 | 199 | 195 | 211 | 199 | 233 | 203 |
| Other Income | 3 | 2 | 2 | 15 | 3 | 3 | -0 | 2 | 2 | 2 |
| Total Income | 180 | 189 | 215 | 219 | 202 | 197 | 211 | 200 | 235 | 205 |
| Total Expenditure | 174 | 172 | 194 | 194 | 203 | 184 | 196 | 191 | 216 | 184 |
| Operating Profit | 6 | 17 | 21 | 25 | -1 | 13 | 15 | 9 | 20 | 21 |
| Interest | 6 | 9 | 8 | 7 | 6 | 8 | 8 | 8 | 6 | 7 |
| Depreciation | 5 | 10 | 10 | 11 | 10 | 10 | 9 | 9 | 9 | 6 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | -15 | 0 |
| Profit Before Tax | -5 | -2 | 3 | 8 | -17 | -5 | -2 | -11 | -11 | 8 |
| Provision for Tax | 14 | 1 | 2 | 1 | 3 | 1 | 2 | -1 | 2 | 2 |
| Profit After Tax | -18 | -3 | 0 | 6 | -21 | -6 | -4 | -10 | -13 | 6 |
| Adjustments | -0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | -0 | -0 |
| Profit After Adjustments | -18 | -3 | 0 | 6 | -21 | -6 | -4 | -10 | -13 | 6 |
| Adjusted Earnings Per Share | -8.2 | -1.1 | 0.2 | 2.9 | -9.3 | -2.7 | -2 | -4.4 | -5.9 | 2.6 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 724 | 791 | 820 | 870 | 732 | 687 | 782 | 823 | 723 | 802 | 838 | 846 |
| Other Income | 11 | 11 | 7 | 6 | 12 | 13 | 31 | 9 | 10 | 22 | 6 | 6 |
| Total Income | 735 | 802 | 827 | 876 | 744 | 700 | 813 | 832 | 733 | 824 | 844 | 851 |
| Total Expenditure | 651 | 689 | 697 | 745 | 643 | 620 | 710 | 766 | 684 | 763 | 787 | 787 |
| Operating Profit | 84 | 113 | 130 | 131 | 101 | 79 | 103 | 67 | 49 | 62 | 56 | 65 |
| Interest | 27 | 28 | 26 | 27 | 27 | 28 | 23 | 22 | 24 | 29 | 30 | 29 |
| Depreciation | 33 | 34 | 30 | 30 | 40 | 40 | 41 | 38 | 33 | 41 | 37 | 33 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18 | -18 |
| Profit Before Tax | 23 | 51 | 74 | 73 | 35 | 11 | 39 | 6 | -9 | -8 | -29 | -16 |
| Provision for Tax | 8 | 15 | -27 | 27 | 14 | -18 | 4 | 6 | 16 | 8 | 5 | 5 |
| Profit After Tax | 16 | 36 | 101 | 46 | 21 | 29 | 35 | 1 | -25 | -16 | -33 | -21 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 16 | 36 | 101 | 46 | 21 | 29 | 35 | 1 | -25 | -16 | -33 | -21 |
| Adjusted Earnings Per Share | 7 | 16.2 | 45.8 | 20.7 | 9.6 | 13.1 | 15.8 | 0.4 | -11.4 | -7.4 | -15.1 | -9.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 4% | 1% | 4% | 1% |
| Operating Profit CAGR | -10% | -6% | -7% | -4% |
| PAT CAGR | 0% | NAN% | NAN% | NAN% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -1% | -2% | -4% | -4% |
| ROE Average | -10% | -7% | -2% | 11% |
| ROCE Average | 0% | 2% | 4% | 10% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 31 | 211 | 298 | 322 | 331 | 358 | 392 | 393 | 371 | 355 | 326 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 79 | 95 | 74 | 69 | 68 | 114 | 77 | 62 | 73 | 88 | 100 |
| Other Non-Current Liabilities | 20 | 22 | -11 | -6 | 35 | 2 | -5 | -31 | 56 | 65 | 10 |
| Total Current Liabilities | 365 | 315 | 329 | 343 | 327 | 348 | 277 | 322 | 289 | 330 | 243 |
| Total Liabilities | 496 | 643 | 690 | 728 | 762 | 822 | 741 | 747 | 789 | 837 | 680 |
| Fixed Assets | 255 | 373 | 385 | 406 | 495 | 471 | 460 | 436 | 491 | 466 | 375 |
| Other Non-Current Assets | 13 | 54 | 70 | 74 | 69 | 52 | 56 | 79 | 61 | 72 | 68 |
| Total Current Assets | 228 | 215 | 235 | 249 | 197 | 299 | 225 | 233 | 238 | 300 | 237 |
| Total Assets | 496 | 643 | 690 | 728 | 762 | 822 | 741 | 747 | 789 | 837 | 680 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 3 | -78 | -75 | -91 | -54 | -46 | -16 | -45 | -4 | 0 | 3 |
| Cash Flow from Operating Activities | 81 | 98 | 78 | 130 | 134 | 10 | 81 | 78 | 39 | 15 | 91 |
| Cash Flow from Investing Activities | -14 | -19 | -45 | -44 | -72 | -9 | -29 | -33 | -82 | -7 | 62 |
| Cash Flow from Financing Activities | -67 | -71 | -49 | -48 | -65 | 31 | -83 | -9 | 40 | -7 | -154 |
| Net Cash Inflow / Outflow | -0 | 8 | -15 | 38 | -3 | 32 | -32 | 36 | -3 | 1 | -2 |
| Closing Cash & Cash Equivalent | 3 | -75 | -91 | -54 | -46 | -16 | -45 | -4 | 0 | 3 | 4 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 7.04 | 16.22 | 45.77 | 20.72 | 9.56 | 13.05 | 15.78 | 0.39 | -11.42 | -7.36 | -15.07 |
| CEPS(Rs) | 22.19 | 31.45 | 59.18 | 34.48 | 27.43 | 31.34 | 34.45 | 17.58 | 3.67 | 11.14 | 1.51 |
| DPS(Rs) | 3.5 | 5 | 10 | 9 | 0 | 2 | 2 | 2 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 14.2 | 95.24 | 134.95 | 145.72 | 149.67 | 162.07 | 177.05 | 177.87 | 167.85 | 160.4 | 147.49 |
| Core EBITDA Margin(%) | 9.17 | 11.69 | 14.46 | 14.3 | 12.16 | 9.69 | 9.3 | 6.98 | 5.35 | 4.96 | 6.03 |
| EBIT Margin(%) | 6.34 | 9.1 | 11.77 | 11.52 | 8.44 | 5.67 | 7.94 | 3.46 | 2.15 | 2.62 | 0.21 |
| Pre Tax Margin(%) | 2.92 | 5.87 | 8.7 | 8.4 | 4.78 | 1.6 | 4.99 | 0.78 | -1.22 | -1.05 | -3.41 |
| PAT Margin (%) | 1.95 | 4.1 | 11.9 | 5.27 | 2.89 | 4.2 | 4.46 | 0.1 | -3.49 | -2.03 | -3.98 |
| Cash Profit Margin (%) | 6.15 | 7.96 | 15.39 | 8.77 | 8.29 | 10.09 | 9.74 | 4.72 | 1.12 | 3.07 | 0.4 |
| ROA(%) | 3.06 | 6.3 | 15.19 | 6.46 | 2.84 | 3.64 | 4.46 | 0.11 | -3.29 | -2 | -4.39 |
| ROE(%) | 31.97 | 29.64 | 39.77 | 14.76 | 6.48 | 8.37 | 9.3 | 0.22 | -6.61 | -4.49 | -9.79 |
| ROCE(%) | 14.27 | 20.1 | 19.55 | 18.04 | 11.18 | 6.58 | 9.97 | 4.7 | 2.65 | 3.56 | 0.32 |
| Receivable days | 48.89 | 45.45 | 50.84 | 53.92 | 54.09 | 56.94 | 53.66 | 47.86 | 59.79 | 52 | 46.45 |
| Inventory Days | 35.36 | 32.01 | 34.37 | 36.41 | 44.83 | 50.11 | 47.52 | 45.25 | 49.5 | 52.27 | 44.35 |
| Payable days | 376.6 | 125.29 | 128.22 | 126.26 | 169.04 | 144.78 | 97.23 | 77.82 | 95.56 | 99.53 | 104.86 |
| PER(x) | 14.78 | 13.4 | 5.13 | 7.82 | 7.58 | 10.75 | 7.1 | 281.06 | 0 | 0 | 0 |
| Price/Book(x) | 7.33 | 2.28 | 1.74 | 1.11 | 0.48 | 0.87 | 0.63 | 0.61 | 0.86 | 0.82 | 0.55 |
| Dividend Yield(%) | 3.36 | 2.3 | 4.26 | 5.56 | 0 | 1.43 | 1.79 | 1.85 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.72 | 0.92 | 0.95 | 0.67 | 0.51 | 0.8 | 0.6 | 0.54 | 0.72 | 0.63 | 0.39 |
| EV/Core EBITDA(x) | 6.2 | 6.45 | 5.98 | 4.48 | 3.72 | 6.95 | 4.53 | 6.66 | 10.57 | 8.1 | 5.8 |
| Net Sales Growth(%) | -1.91 | 9.32 | 3.7 | 6.02 | -15.9 | -6.12 | 13.92 | 5.2 | -12.13 | 10.94 | 4.43 |
| EBIT Growth(%) | -21.94 | 57.27 | 25.84 | 0.14 | -38.41 | -36.9 | 59.55 | -54.11 | -45.36 | 35.16 | -91.46 |
| PAT Growth(%) | -36.58 | 130.32 | 182.25 | -54.74 | -53.83 | 36.45 | 20.88 | -97.56 | -3062.94 | 35.55 | -104.69 |
| EPS Growth(%) | -36.58 | 130.32 | 182.25 | -54.74 | -53.83 | 36.45 | 20.88 | -97.56 | -3063.01 | 35.55 | -104.69 |
| Debt/Equity(x) | 9.36 | 1.21 | 0.87 | 0.71 | 0.67 | 0.76 | 0.57 | 0.52 | 0.55 | 0.71 | 0.57 |
| Current Ratio(x) | 0.62 | 0.68 | 0.71 | 0.73 | 0.6 | 0.86 | 0.81 | 0.72 | 0.82 | 0.91 | 0.98 |
| Quick Ratio(x) | 0.41 | 0.44 | 0.46 | 0.47 | 0.32 | 0.58 | 0.43 | 0.42 | 0.48 | 0.51 | 0.68 |
| Interest Cover(x) | 1.86 | 2.82 | 3.83 | 3.69 | 2.31 | 1.39 | 2.69 | 1.29 | 0.64 | 0.71 | 0.06 |
| Total Debt/Mcap(x) | 1.28 | 0.53 | 0.5 | 0.64 | 1.37 | 0.88 | 0.9 | 0.86 | 0.64 | 0.86 | 1.03 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 70.28 | 70.28 | 70.28 | 70.28 | 70.28 | 70.28 | 70.28 | 70.28 | 70.28 | 70.28 |
| FII | 0.12 | 0 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 |
| DII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Public | 29.59 | 29.71 | 29.66 | 29.71 | 29.71 | 29.71 | 29.71 | 29.71 | 29.71 | 29.71 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.65 | 0.66 | 0.66 | 0.66 | 0.66 | 0.66 | 0.66 | 0.66 | 0.66 | 0.66 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.21 | 2.21 | 2.21 | 2.21 | 2.21 | 2.21 | 2.21 | 2.21 | 2.21 | 2.21 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +4% | +1% | +4% | +1% |
| Operating Profit CAGR | -10% | -6% | -7% | -4% |
| PAT CAGR | — | 0% | 0% | 0% |
| Share Price CAGR | -1% | -2% | -4% | -4% |
| ROE Average | -10% | -7% | -2% | +11% |
| ROCE Average | 0% | +2% | +4% | +10% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 70.28 | 70.28 | 70.28 | 70.28 | 70.28 | 70.28 | 70.28 | 70.28 | 70.28 | 70.28 |
| FII | 0.12 | 0 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 |
| DII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Public | 29.59 | 29.71 | 29.66 | 29.71 | 29.71 | 29.71 | 29.71 | 29.71 | 29.71 | 29.71 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.65 | 0.66 | 0.66 | 0.66 | 0.66 | 0.66 | 0.66 | 0.66 | 0.66 | 0.66 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.21 | 2.21 | 2.21 | 2.21 | 2.21 | 2.21 | 2.21 | 2.21 | 2.21 | 2.21 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
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.
Your relationship manager will connect with you shortly.