Engineering - Industrial Equipments · Founded 1994 · www.unipartsgroup.com · BSE 543689 · NSE UNIPARTS · ISIN INE244O01017
No Notes Added Yet
Business
Uniparts India Ltd. is a global manufacturer of engineered systems and components for the Off-Highway Vehicles (OHV) market. The company primarily manufactures 3-point linkage (3PL) systems, precision machined parts (PMP), and other components for agricultural machinery, construction equipment, forestry, and other off-highway applications. It operates as a "systems solution provider," offering design, development, and manufacturing services to global OEMs and the aftermarket. Uniparts makes money by selling these components directly to major global OHV OEMs (Original Equipment Manufacturers) and through an extensive network for aftermarket sales.
Revenue Mix
The company's revenue primarily comes from:
3-Point Linkage (3PL) Systems: This segment includes a wide range of assemblies and components used to connect agricultural implements to tractors. Uniparts is one of the leading global manufacturers in this category.
Precision Machined Parts (PMP) & Fabrications: This includes components like gears, shafts, hydraulic blocks, and various fabrications used across different off-highway equipment.
Aftermarket: Sales of components through its distribution network for repair and replacement purposes.
Geographically, a significant portion of its revenue is derived from international markets, particularly North America and Europe, with India contributing the remainder.
Industry
Uniparts operates in the global off-highway vehicle components industry, which is characterized by the cyclical nature of end-user industries (agriculture, construction), a strong emphasis on product quality, reliability, and cost-effectiveness. The industry has a mix of large integrated players and specialized component manufacturers. Uniparts is positioned as a niche global player with a strong market share in specific product categories like 3-point linkage systems, where it holds a significant market share globally. It serves major global OEMs, demonstrating its established quality and reliability.
MOAT
Uniparts possesses several competitive advantages:
Global Footprint & Scale: Manufacturing facilities across India, USA, and Europe allow for cost-efficient production and proximity to key OEM customers, enhancing supply chain resilience.
Long-standing OEM Relationships: Established, multi-decade relationships with leading global OHV OEMs, making it a critical and trusted supplier. This results in high switching costs for customers due to rigorous qualification processes and integration into design cycles.
Engineering & R&D Capabilities: In-house design, development, and testing capabilities enable it to co-develop solutions with OEMs and innovate new products.
Product Specialization: A dominant position in specific product categories like 3-point linkage systems provides economies of scale and expertise that are difficult for new entrants to replicate quickly.
Growth Drivers
Increasing Mechanization: Rising global demand for agricultural mechanization and infrastructure development drives demand for OHV equipment and thus components.
OEM Outsourcing Trends: Global OEMs are increasingly outsourcing component manufacturing to focus on core competencies, benefiting specialized suppliers like Uniparts.
New Product Development & Portfolio Expansion: Introducing new components and expanding its product range for existing and new customers.
Geographic Expansion: Penetration into new markets or deeper penetration into existing high-growth regions.
Aftermarket Growth: Consistent demand for replacement parts driven by the aging fleet of OHV equipment.
Risks
Cyclicality of End-User Industries: Revenue and profitability are susceptible to economic downturns, impacting demand for agricultural and construction equipment.
Commodity Price Volatility: Fluctuations in raw material prices (e.g., steel, iron) can impact manufacturing costs and margins if not effectively passed on to customers.
Foreign Exchange Fluctuations: A significant portion of revenue comes from international markets, making the company exposed to currency exchange rate volatility.
Customer Concentration: Reliance on a few major global OEMs for a substantial portion of sales. Loss of a major customer or reduction in orders could have a material impact.
Global Geopolitical & Supply Chain Risks: Disruptions due to geopolitical events, trade wars, or global supply chain issues (e.g., freight costs, component availability) can affect operations.
Management & Ownership
Uniparts India Ltd. is promoted by the Munjal family (Karan Soni and Paramjit Singh Soni), who have a long history in the manufacturing sector. The management team has extensive experience in the engineering and automotive components industry. The promoters hold a significant stake in the company, aligning their interests with those of other shareholders.
Outlook
Uniparts India is well-positioned in the global off-highway vehicle components market, benefiting from its strong relationships with global OEMs and leadership in specific product categories. The long-term trends of agricultural mechanization and infrastructure development provide a tailwind. However, the company faces inherent risks from the cyclical nature of its end-user industries and exposure to commodity and currency volatility. Its global manufacturing footprint and strong engineering capabilities offer resilience, but maintaining market share and margins amidst competitive pressures and economic fluctuations will be key to sustained performance.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 | 290 | 261 | 241 | 208 | 253 | 274 | 277 | 281 | 339 | 347 |
| Other Income | 4 | 4 | 5 | 5 | 6 | 6 | 6 | 6 | 1 | 8 |
| Total Income | 294 | 265 | 247 | 214 | 259 | 279 | 283 | 287 | 339 | 355 |
| Total Expenditure | 242 | 219 | 205 | 176 | 218 | 221 | 219 | 225 | 258 | 265 |
| Operating Profit | 51 | 46 | 42 | 37 | 42 | 58 | 64 | 62 | 81 | 90 |
| Interest | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 |
| Depreciation | 10 | 11 | 12 | 11 | 11 | 11 | 11 | 11 | 12 | 12 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | 0 | 0 |
| Profit Before Tax | 39 | 33 | 28 | 25 | 29 | 45 | 51 | 44 | 66 | 75 |
| Provision for Tax | 10 | 8 | 6 | 6 | 6 | 10 | 11 | 11 | 15 | 18 |
| Profit After Tax | 29 | 25 | 21 | 19 | 23 | 34 | 39 | 33 | 51 | 57 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 29 | 25 | 21 | 19 | 23 | 34 | 39 | 33 | 51 | 57 |
| Adjusted Earnings Per Share | 6.3 | 5.5 | 4.7 | 4.2 | 5.1 | 7.6 | 8.7 | 7.4 | 11.3 | 12.5 |
| #(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 | 769 | 693 | 842 | 1061 | 907 | 903 | 1227 | 1366 | 1140 | 964 | 1170 | 1244 |
| Other Income | 2 | 10 | 14 | 2 | 35 | 51 | 18 | 25 | 22 | 31 | 21 | 21 |
| Total Income | 771 | 702 | 856 | 1062 | 942 | 954 | 1246 | 1391 | 1161 | 995 | 1192 | 1264 |
| Total Expenditure | 681 | 635 | 756 | 923 | 814 | 790 | 974 | 1077 | 951 | 828 | 927 | 967 |
| Operating Profit | 90 | 68 | 101 | 140 | 128 | 164 | 272 | 313 | 211 | 167 | 265 | 297 |
| Interest | 10 | 9 | 9 | 18 | 18 | 8 | 6 | 6 | 6 | 8 | 10 | 11 |
| Depreciation | 18 | 20 | 21 | 30 | 35 | 37 | 37 | 39 | 42 | 44 | 45 | 46 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | -3 |
| Profit Before Tax | 62 | 40 | 71 | 92 | 74 | 119 | 229 | 268 | 163 | 114 | 206 | 236 |
| Provision for Tax | 17 | 13 | 17 | 22 | 12 | 27 | 61 | 63 | 39 | 26 | 47 | 55 |
| Profit After Tax | 45 | 27 | 54 | 70 | 63 | 91 | 169 | 205 | 125 | 88 | 158 | 180 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 45 | 27 | 54 | 70 | 63 | 91 | 169 | 205 | 125 | 88 | 158 | 180 |
| Adjusted Earnings Per Share | 10 | 5.9 | 12 | 15.6 | 14 | 20.4 | 37.8 | 45.9 | 27.6 | 19.5 | 35.1 | 39.9 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 21% | -5% | 5% | 4% |
| Operating Profit CAGR | 59% | -5% | 10% | 11% |
| PAT CAGR | 80% | -8% | 12% | 13% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 97% | 12% | NA% | NA% |
| ROE Average | 18% | 14% | 19% | 17% |
| ROCE Average | 22% | 18% | 24% | 18% |
| #(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 | 294 | 318 | 365 | 422 | 464 | 558 | 685 | 831 | 868 | 887 | 870 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 30 | 18 | 24 | 48 | 22 | 6 | 5 | 9 | 2 | 1 | 9 |
| Other Non-Current Liabilities | 37 | 40 | 38 | 80 | 74 | 73 | 66 | 76 | 71 | 65 | 94 |
| Total Current Liabilities | 288 | 270 | 347 | 409 | 339 | 256 | 275 | 141 | 187 | 216 | 282 |
| Total Liabilities | 649 | 646 | 774 | 958 | 899 | 893 | 1031 | 1057 | 1129 | 1170 | 1255 |
| Fixed Assets | 256 | 250 | 252 | 356 | 340 | 322 | 325 | 337 | 330 | 325 | 353 |
| Other Non-Current Assets | 22 | 27 | 51 | 29 | 27 | 20 | 24 | 23 | 29 | 30 | 34 |
| Total Current Assets | 372 | 369 | 471 | 574 | 532 | 551 | 682 | 698 | 770 | 814 | 868 |
| Total Assets | 649 | 646 | 774 | 958 | 899 | 893 | 1031 | 1057 | 1129 | 1170 | 1255 |
| #(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 | 4 | 5 | 6 | 9 | 15 | 17 | 11 | 14 | 39 | 19 | 33 |
| Cash Flow from Operating Activities | 48 | 68 | -6 | -6 | 133 | 153 | 85 | 253 | 200 | 182 | 174 |
| Cash Flow from Investing Activities | -39 | -24 | -42 | -108 | -10 | -16 | -33 | -54 | -161 | -106 | 20 |
| Cash Flow from Financing Activities | 2 | -43 | 47 | 125 | -123 | -141 | -49 | -175 | -59 | -62 | -181 |
| Net Cash Inflow / Outflow | 11 | 0 | -1 | 11 | -0 | -4 | 3 | 24 | -20 | 14 | 13 |
| Closing Cash & Cash Equivalent | 5 | 6 | 9 | 15 | 17 | 11 | 14 | 39 | 19 | 33 | 47 |
| # | 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) | 10.02 | 5.94 | 12 | 15.6 | 14.04 | 20.44 | 37.83 | 45.92 | 27.63 | 19.5 | 35.07 |
| CEPS(Rs) | 14.16 | 10.37 | 16.67 | 22.34 | 21.98 | 28.79 | 46.04 | 54.67 | 36.87 | 29.3 | 45.1 |
| DPS(Rs) | 0.76 | 0 | 0 | 1.2 | 0 | 0 | 9.2 | 14.25 | 14 | 14.25 | 37.75 |
| Book NAV/Share(Rs) | 65.33 | 70.61 | 81.06 | 93.9 | 103.22 | 124.21 | 152.64 | 186.02 | 192.24 | 196.34 | 192.33 |
| Core EBITDA Margin(%) | 11.32 | 8.25 | 10.18 | 13.01 | 10.24 | 12.48 | 20.64 | 21.13 | 16.57 | 14.04 | 20.8 |
| EBIT Margin(%) | 9.21 | 6.85 | 9.41 | 10.35 | 10.18 | 14.03 | 19.15 | 20.07 | 14.83 | 12.72 | 18.46 |
| Pre Tax Margin(%) | 7.92 | 5.62 | 8.35 | 8.63 | 8.2 | 13.13 | 18.68 | 19.64 | 14.34 | 11.86 | 17.57 |
| PAT Margin (%) | 5.74 | 3.77 | 6.33 | 6.56 | 6.9 | 10.1 | 13.75 | 15 | 10.94 | 9.13 | 13.53 |
| Cash Profit Margin (%) | 8.11 | 6.58 | 8.79 | 9.4 | 10.81 | 14.23 | 16.74 | 17.86 | 14.6 | 13.72 | 17.4 |
| ROA(%) | 7.12 | 4.09 | 7.54 | 8.04 | 6.75 | 10.18 | 17.54 | 19.62 | 11.41 | 7.66 | 13.06 |
| ROE(%) | 16.3 | 8.74 | 15.82 | 17.83 | 14.24 | 17.98 | 27.33 | 27.12 | 14.69 | 10.04 | 18.05 |
| ROCE(%) | 14.36 | 9.29 | 14.17 | 15.91 | 12.41 | 18.01 | 31.37 | 33.03 | 19.01 | 12.89 | 22.35 |
| Receivable days | 44.42 | 51.68 | 46.7 | 44.92 | 53.95 | 58.68 | 53.79 | 46.7 | 46.25 | 46.6 | 39.58 |
| Inventory Days | 105.84 | 118.37 | 114.64 | 115.58 | 144.92 | 139.83 | 116.13 | 119.57 | 140.52 | 153.43 | 127.22 |
| Payable days | 78.55 | 89.34 | 95.77 | 77.14 | 68.01 | 73.84 | 81.66 | 59.91 | 66.72 | 90.11 | 106.1 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.81 | 18.88 | 15.73 | 12.65 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.92 | 2.71 | 1.56 | 2.31 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.63 | 2.68 | 4.65 | 8.51 |
| EV/Net Sales(x) | 0.35 | 0.34 | 0.34 | 0.35 | 0.31 | 0.18 | 0.13 | 1.76 | 2.1 | 1.49 | 1.75 |
| EV/Core EBITDA(x) | 2.99 | 3.44 | 2.81 | 2.68 | 2.22 | 0.99 | 0.58 | 7.66 | 11.37 | 8.6 | 7.73 |
| Net Sales Growth(%) | -1.66 | -9.93 | 21.56 | 25.99 | -14.46 | -0.45 | 35.91 | 11.29 | -16.58 | -15.43 | 21.45 |
| EBIT Growth(%) | 62.32 | -32.92 | 65.39 | 37.78 | -15.84 | 37.13 | 85.54 | 16.68 | -38.37 | -27.48 | 76.32 |
| PAT Growth(%) | 55.91 | -40.69 | 101.86 | 30.01 | -9.99 | 45.61 | 85.04 | 21.4 | -39.14 | -29.42 | 79.9 |
| EPS Growth(%) | 55.91 | -40.69 | 101.86 | 30.01 | -9.99 | 45.61 | 85.04 | 21.4 | -39.84 | -29.42 | 79.86 |
| Debt/Equity(x) | 0.79 | 0.62 | 0.68 | 0.83 | 0.56 | 0.23 | 0.19 | 0.02 | 0.07 | 0.09 | 0.11 |
| Current Ratio(x) | 1.29 | 1.37 | 1.36 | 1.4 | 1.57 | 2.15 | 2.48 | 4.95 | 4.11 | 3.76 | 3.08 |
| Quick Ratio(x) | 0.5 | 0.53 | 0.49 | 0.51 | 0.53 | 0.83 | 0.87 | 1.74 | 1.84 | 1.98 | 1.55 |
| Interest Cover(x) | 7.15 | 5.56 | 8.82 | 6.03 | 5.14 | 15.62 | 41.24 | 45.91 | 29.98 | 14.8 | 20.69 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.03 | 0.06 | 0.05 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 65.66 | 65.66 | 65.66 | 65.66 | 65.66 | 65.66 | 65.89 | 65.89 | 65.88 | 65.88 |
| FII | 2.28 | 2.32 | 1.78 | 1.8 | 2.18 | 1.84 | 1.99 | 2.45 | 2.82 | 3.38 |
| DII | 9.29 | 8.92 | 8.48 | 7.84 | 6.28 | 5.95 | 4.77 | 4.88 | 5.34 | 4.94 |
| Public | 22.77 | 23.1 | 24.08 | 24.69 | 25.88 | 26.56 | 27.35 | 26.78 | 25.97 | 25.8 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.96 | 2.96 | 2.96 | 2.96 | 2.96 | 2.96 | 2.97 | 2.97 | 2.97 | 2.97 |
| FII | 0.1 | 0.1 | 0.08 | 0.08 | 0.1 | 0.08 | 0.09 | 0.11 | 0.13 | 0.15 |
| DII | 0.42 | 0.4 | 0.38 | 0.35 | 0.28 | 0.27 | 0.22 | 0.22 | 0.24 | 0.22 |
| Public | 1.03 | 1.04 | 1.09 | 1.11 | 1.17 | 1.2 | 1.23 | 1.21 | 1.17 | 1.16 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 4.51 | 4.51 | 4.51 | 4.51 | 4.51 | 4.51 | 4.51 | 4.51 | 4.51 | 4.51 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +21% | -5% | +5% | +4% |
| Operating Profit CAGR | +59% | -5% | +10% | +11% |
| PAT CAGR | +80% | -8% | +12% | +13% |
| Share Price CAGR | +97% | +12% | — | — |
| ROE Average | +18% | +14% | +19% | +17% |
| ROCE Average | +22% | +18% | +24% | +18% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 65.66 | 65.66 | 65.66 | 65.66 | 65.66 | 65.66 | 65.89 | 65.89 | 65.88 | 65.88 |
| FII | 2.28 | 2.32 | 1.78 | 1.8 | 2.18 | 1.84 | 1.99 | 2.45 | 2.82 | 3.38 |
| DII | 9.29 | 8.92 | 8.48 | 7.84 | 6.28 | 5.95 | 4.77 | 4.88 | 5.34 | 4.94 |
| Public | 22.77 | 23.1 | 24.08 | 24.69 | 25.88 | 26.56 | 27.35 | 26.78 | 25.97 | 25.8 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.96 | 2.96 | 2.96 | 2.96 | 2.96 | 2.96 | 2.97 | 2.97 | 2.97 | 2.97 |
| FII | 0.1 | 0.1 | 0.08 | 0.08 | 0.1 | 0.08 | 0.09 | 0.11 | 0.13 | 0.15 |
| DII | 0.42 | 0.4 | 0.38 | 0.35 | 0.28 | 0.27 | 0.22 | 0.22 | 0.24 | 0.22 |
| Public | 1.03 | 1.04 | 1.09 | 1.11 | 1.17 | 1.2 | 1.23 | 1.21 | 1.17 | 1.16 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 4.51 | 4.51 | 4.51 | 4.51 | 4.51 | 4.51 | 4.51 | 4.51 | 4.51 | 4.51 |
* 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.