WEBSITE BSE:539874 NSE: UJJIVAN Inc. Year: 2004 Industry: Finance Term Lending My Bucket: Add Stock
Last updated: 00:00
Ujjivan Financial Services Ltd, formerly Ujjivan Financial Services Pvt Ltd, is a non-banking finance business enterprise engaged inside the micro finance lending business. The Company's services and products include Microfinance, Micro and Small Enterprise Business (MSE) Finance, Agriculture and Animal Husbandry Finance, and Housing Finance. Its merchandise are categorised below two categories: Group Loans and Individual Loans. Its merchandise are similarly sub-divided into agricultural, education, home development, home purchase and cattle lo...Read More
Ujjivan Financial Services Ltd, formerly Ujjivan Financial Services Pvt Ltd, is a non-banking finance business enterprise engaged inside the micro finance lending business. The Company's services and products include Microfinance, Micro and Small Enterprise Business (MSE) Finance, Agriculture and Animal Husbandry Finance, and Housing Finance. Its merchandise are categorised below two categories: Group Loans and Individual Loans. Its merchandise are similarly sub-divided into agricultural, education, home development, home purchase and cattle loans. MSE and Housing loans are each secured and unsecured mortgage merchandise, which can be had for both current and open marketplace clients. It serves economically poor in city and semi city regions. Through its partnership with Bajaj Allianz Life Insurance Company, it offers life insurance to its customers and their spouses. It operates through approximately 470 branches spread over 20 states in approximately all four regions. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹7190 Cr.
Stock P/E 6.3
P/B 1.8
Current Price ₹590.4
Book Value ₹ 321.7
Face Value 10
52W High ₹0
Dividend Yield 0.85%
52W Low ₹ 0
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Revenue | 736 | 708 | 850 | 1008 | 1040 | 1144 | 1231 | 1375 | 1496 | 1576 |
| Other Income | -4 | 24 | 41 | 50 | 60 | 50 | 97 | 81 | 62 | 59 |
| Total Income | 732 | 732 | 892 | 1058 | 1100 | 1194 | 1328 | 1456 | 1558 | 1635 |
| Total Expenditure | 521 | 677 | 409 | 327 | 285 | 365 | 516 | 510 | 530 | 600 |
| Operating Profit | 211 | 56 | 483 | 731 | 814 | 829 | 813 | 946 | 1028 | 1035 |
| Interest Expense | 262 | 261 | 282 | 313 | 337 | 391 | 453 | 499 | 572 | 617 |
| Depreciation | 40 | 38 | 38 | 39 | 40 | 43 | 42 | 39 | 42 | 49 |
| Profit Before Tax | -91 | -243 | 163 | 380 | 437 | 396 | 318 | 408 | 414 | 370 |
| Provision for Tax | -23 | -61 | 44 | 85 | 122 | 98 | 86 | 109 | 105 | 88 |
| Profit After Tax | -68 | -182 | 119 | 295 | 315 | 298 | 232 | 298 | 309 | 281 |
| Adjustments | 11 | 30 | -20 | -49 | -58 | -78 | -65 | -78 | -83 | -74 |
| Profit After Adjustments | -57 | -151 | 99 | 246 | 257 | 220 | 167 | 220 | 226 | 208 |
| Adjusted Earnings Per Share | -4.7 | -12.4 | 8.1 | 20.2 | 21.1 | 18.1 | 13.7 | 18.1 | 18.6 | 17.1 |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|---|---|---|---|
| Operating Revenue | 1349 | 1519 | 1944 | 2860 | 3066 | 2995 | 4421 | 5678 |
| Other Income | 48 | 31 | 71 | 110 | 115 | 99 | 358 | 299 |
| Total Income | 1398 | 1550 | 2015 | 2969 | 3181 | 3094 | 4780 | 5977 |
| Total Expenditure | 521 | 862 | 1023 | 1273 | 2209 | 2172 | 1593 | 2156 |
| Operating Profit | 877 | 688 | 992 | 1697 | 972 | 922 | 3187 | 3822 |
| Interest Expense | 543 | 602 | 727 | 1115 | 1121 | 1071 | 1493 | 2141 |
| Depreciation | 13 | 41 | 61 | 166 | 170 | 155 | 163 | 172 |
| Profit Before Tax | 322 | 45 | 204 | 416 | -319 | -304 | 1531 | 1510 |
| Provision for Tax | 114 | 19 | 54 | 117 | -80 | -73 | 391 | 388 |
| Profit After Tax | 208 | 26 | 150 | 299 | -239 | -231 | 1140 | 1120 |
| Adjustments | 0 | 0 | 0 | -16 | 40 | 39 | -250 | -300 |
| Profit After Adjustments | 208 | 26 | 150 | 282 | -199 | -192 | 891 | 821 |
| Adjusted Earnings Per Share | 17.4 | 2.1 | 12.4 | 23.2 | -16.3 | -15.8 | 73.2 | 67.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 48% | 16% | 24% | 0% |
| Operating Profit CAGR | 246% | 23% | 36% | 0% |
| PAT CAGR | 0% | 56% | 113% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 114% | 28% | 25% | NA% |
| ROE Average | 42% | 8% | 9% | 8% |
| ROCE Average | 11% | 6% | 7% | 8% |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 1756 | 1732 | 1878 | 2840 | 2512 | 2323 | 3224 |
| Minority's Interest | 0 | 0 | 0 | 331 | 438 | 400 | 1019 |
| Borrowings | 2839 | 7600 | 11507 | 14181 | 16293 | 20764 | 30281 |
| Current Liability | 4107 | 171 | 615 | 1327 | 921 | 892 | 914 |
| Other Liabilities & Provisions | 10 | -73 | -50 | -57 | -298 | -370 | -284 |
| Total Liabilities | 8712 | 9430 | 13950 | 18622 | 19866 | 24009 | 35153 |
| Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 357 | 0 | 0 | 0 | 97 | 13 | 13 |
| Fixed Assets | 137 | 194 | 282 | 799 | 718 | 666 | 684 |
| Other Loans | 1611 | 19 | 23 | 28 | 30 | 33 | 40 |
| Other Non Current Assets | 33 | 4 | 2 | 21 | 5 | 6 | 18 |
| Current Assets | 6574 | 9213 | 13642 | 17775 | 19015 | 23291 | 34399 |
| Total Assets | 8712 | 9430 | 13950 | 18622 | 19866 | 24009 | 35153 |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 447 | 714 | 576 | 1079 | 1340 | 1934 | 2155 |
| Cash Flow from Operating Activities | -583 | 2190 | -3248 | -2464 | 1612 | 2826 | 2073 |
| Cash Flow from Investing Activities | -1559 | 113 | -448 | -1087 | -215 | -1785 | -4554 |
| Cash Flow from Financing Activities | 2409 | -2441 | 4198 | 3812 | -803 | -819 | 2640 |
| Net Cash Inflow / Outflow | 267 | -137 | 503 | 261 | 594 | 222 | 159 |
| Closing Cash & Cash Equivalent | 714 | 576 | 1079 | 1340 | 1934 | 2155 | 2314 |
| # | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 17.4 | 2.15 | 12.42 | 23.21 | -16.34 | -15.75 | 73.2 |
| CEPS(Rs) | 18.45 | 5.57 | 17.42 | 38.21 | -5.69 | -6.2 | 107.09 |
| DPS(Rs) | 0.8 | 0.5 | 1.3 | 0.8 | 0 | 0 | 5 |
| Book NAV/Share(Rs) | 146.88 | 141.67 | 152.28 | 228.56 | 200.08 | 185.42 | 259.88 |
| Net Profit Margin | 15.39 | 1.71 | 7.74 | 10.44 | -7.8 | -7.7 | 25.79 |
| Operating Margin | 64.06 | 42.54 | 47.89 | 53.53 | 26.15 | 25.61 | 68.39 |
| PBT Margin | 23.84 | 2.94 | 10.5 | 14.54 | -10.42 | -10.15 | 34.62 |
| ROA(%) | 2.38 | 0.29 | 1.29 | 1.83 | -1.24 | -1.05 | 3.85 |
| ROE(%) | 11.84 | 1.5 | 8.46 | 12.92 | -9.17 | -9.83 | 42.09 |
| ROCE(%) | 10.61 | 7.38 | 8.07 | 9.82 | 4.42 | 3.66 | 10.69 |
| Price/Earnings(x) | 24.37 | 160.95 | 28.02 | 6.4 | 0 | 0 | 3.5 |
| Price/Book(x) | 2.89 | 2.44 | 2.28 | 0.65 | 1.05 | 0.55 | 0.99 |
| Dividend Yield(%) | 0.19 | 0.14 | 0.37 | 0.54 | 0 | 0 | 1.95 |
| EV/Net Sales(x) | 7.92 | 7.37 | 7.69 | 5.27 | 5.3 | 6.62 | 6.99 |
| EV/Core EBITDA(x) | 12.19 | 16.27 | 15.09 | 8.88 | 16.72 | 21.49 | 9.7 |
| Interest Earned Growth(%) | 0 | 12.57 | 28 | 47.09 | 7.21 | -2.31 | 47.62 |
| Net Profit Growth | 0 | -87.5 | 479.71 | 98.52 | -180.06 | 3.6 | 594.7 |
| EPS Growth(%) | 0 | -87.66 | 478.26 | 86.97 | -170.38 | 3.58 | 564.67 |
| Interest Coverage(x) % | 1.59 | 1.07 | 1.28 | 1.37 | 0.72 | 0.72 | 2.03 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| FII | 26.65 | 28.22 | 30.71 | 30.57 | 31.82 | 31.14 | 40.48 | 36.47 | 34.98 | 35.34 |
| DII | 12.69 | 12.43 | 10.67 | 1.35 | 1.19 | 2.13 | 3.86 | 6.02 | 7.43 | 7.36 |
| Public | 60.66 | 59.35 | 58.62 | 68.09 | 66.99 | 66.73 | 55.66 | 57.51 | 57.58 | 57.3 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| FII | 3.24 | 3.43 | 3.74 | 3.72 | 3.87 | 3.79 | 4.93 | 4.44 | 4.26 | 4.3 |
| DII | 1.54 | 1.51 | 1.3 | 0.16 | 0.14 | 0.26 | 0.47 | 0.73 | 0.91 | 0.9 |
| Public | 7.38 | 7.22 | 7.13 | 8.28 | 8.15 | 8.12 | 6.77 | 7 | 7.01 | 6.98 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 12.17 | 12.17 | 12.17 | 12.17 | 12.17 | 12.17 | 12.17 | 12.17 | 12.18 | 12.18 |
* 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.
ChatGPT
Claude
Perplexity
