United Polyfab Guj.

₹93.1 1.1 | 1.2%

WEBSITE BSE:0 NSE : 18 May, 12:42

Market Cap ₹214 Cr.

Stock P/E 23.1

P/B 2.7

Current Price ₹93.1

Book Value ₹ 34.7

Face Value 10

52W High ₹124.6

Dividend Yield 0%

52W Low ₹ 85.1

Edit Ratio

United Polyfab Guj. Research see more...

Overview Inc. Year: 2010Industry: Textile - Weaving

United Polyfab Gujarat Ltd is a reputable company based in Gujarat, India. Established with a vision to excel in the field of polyethylene manufacturing, the company has emerged as a leader in the industry. United Polyfab Gujarat specializes in the production and supply of high-quality polyethylene products, catering to various sectors including agriculture, packaging, infrastructure, and industrial applications. With a strong focus on innovation, the company utilizes advanced manufacturing techniques and state-of-the-art machinery to ensure superior product quality. Their diverse product range includes polyethylene pipes, films, sheets, and other related products, all designed to meet the specific requirements of their clients. United Polyfab Gujarat prides itself on its commitment to customer satisfaction, delivering reliable and durable products that adhere to international standards. Through their extensive distribution network, the company has successfully served customers both domestically and internationally, earning a reputation for excellence and reliability in the industry.

United Polyfab Guj. Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

United Polyfab Guj. Quarterly Results

#(Fig in Cr.)	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Jun 2023	Sep 2023	Dec 2023
Net Sales	129	175	184	173	170	148	155	210	240	242
Other Income	-2	6	3	-6	0	0	0	2	1	0
Total Income	127	181	187	166	170	148	155	212	241	242
Total Expenditure	123	169	179	158	163	141	147	203	233	234
Operating Profit	5	12	8	8	7	7	8	9	8	8
Interest	0	3	4	2	2	2	2	2	2	2
Depreciation	3	3	3	3	3	3	3	3	3	3
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	1	6	2	3	2	2	3	4	3	3
Provision for Tax	-0	1	0	1	-1	1	1	1	1	1
Profit After Tax	2	5	1	2	3	1	2	3	2	2
Adjustments	0	0	0	0	0	0	0	-0	0	-0
Profit After Adjustments	2	5	1	2	3	1	2	3	2	2
Adjusted Earnings Per Share	0.7	7.1	0.5	0.9	1.2	0.4	0.9	1.6	0.8	0.8

United Polyfab Guj. Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	1	9	31	35	40	104	163	264	210	661	653	847
Other Income	0	0	1	0	0	0	0	1	0	0	1	3
Total Income	1	10	32	35	40	105	164	265	211	661	654	850
Total Expenditure	1	8	29	31	35	90	141	243	186	628	624	817
Operating Profit	0	1	3	4	5	14	22	22	24	33	30	33
Interest	0	0	0	1	1	3	8	7	12	9	9	8
Depreciation	0	1	2	2	2	9	11	11	10	12	13	12
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	0	0	1	1	2	2	3	4	2	12	8	13
Provision for Tax	0	0	0	0	0	1	1	1	2	3	3	4
Profit After Tax	0	0	0	1	1	1	2	3	0	9	5	9
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	0	0	0	1	1	1	2	3	0	9	5	9
Adjusted Earnings Per Share	0	0	0	0	0.6	0.8	0.9	1.6	0.2	4.5	2.6	4.1

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-1%	35%	44%	91%
Operating Profit CAGR	-9%	11%	16%	0%
PAT CAGR	-44%	19%	38%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-7%	95%	79%	NA%
ROE Average	9%	10%	8%	7%
ROCE Average	10%	11%	9%	7%

United Polyfab Guj. Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	6	6	7	8	26	31	42	46	46	55	64
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	6	17	12	10	57	100	94	80	87	71	61
Other Non-Current Liabilities	-0	0	6	10	17	34	26	26	3	3	5
Total Current Liabilities	2	6	3	8	13	18	41	39	34	81	68
Total Liabilities	14	29	27	35	114	183	204	191	170	210	198
Fixed Assets	0	17	17	16	84	75	127	117	108	97	93
Other Non-Current Assets	7	3	5	10	12	69	10	5	1	2	1
Total Current Assets	8	9	6	9	18	39	68	69	61	112	104
Total Assets	14	29	27	35	114	183	204	191	170	210	198

United Polyfab Guj. Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	1	0	0	2	1	6	2	3	2	1	13
Cash Flow from Operating Activities	-8	3	4	7	-2	-3	14	20	27	9	16
Cash Flow from Investing Activities	-3	-14	-1	-10	-65	-59	-1	1	-2	-2	-8
Cash Flow from Financing Activities	11	12	-1	1	72	59	-13	-22	-27	5	-13
Net Cash Inflow / Outflow	-1	0	2	-1	5	-3	0	-1	-1	12	-5
Closing Cash & Cash Equivalent	0	0	2	1	6	2	3	2	1	13	8

United Polyfab Guj. Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	0	0	0	0	0.62	0.78	0.91	1.65	0.21	4.49	2.61
CEPS(Rs)	0.01	0.95	2.44	2.87	1.94	6.34	6.17	6.97	5.18	10.39	8.64
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	0	0	0	0	15.38	16.17	20.27	21.92	21.74	26.3	28.92
Core EBITDA Margin(%)	-2.25	9.51	7.05	9.22	11.51	13.35	13.43	8.12	11.37	5	4.44
EBIT Margin(%)	0.46	6.92	3.48	5.12	6.87	4.69	6.92	4.17	6.63	3.19	2.64
Pre Tax Margin(%)	0.43	4.07	2.09	3.34	3.89	1.88	1.9	1.56	1.02	1.84	1.24
PAT Margin (%)	0.3	2.81	1.44	2.27	2.66	1.28	1.17	1.31	0.21	1.42	0.84
Cash Profit Margin (%)	0.3	9.17	7	7.43	8.35	10.36	7.92	5.52	5.16	3.29	2.77
ROA(%)	0.05	1.19	1.58	2.52	1.41	0.9	0.99	1.75	0.25	4.95	2.69
ROE(%)	0.12	4.24	6.91	11.03	6.24	4.97	5.44	7.82	0.97	18.69	9.47
ROCE(%)	0.09	3.48	4.79	8.75	5.13	4.38	7.57	7.19	9.33	12.76	9.73
Receivable days	365	104.78	30.58	19.49	39.56	40.08	63.81	63.08	86.56	36.9	43.74
Inventory Days	0	65.59	15.24	16.12	25.63	18.75	21.03	12.01	7.72	2.06	5.54
Payable days	182.86	95.79	18.92	35.15	72.07	25.14	25.1	23.29	31	13.24	12.1
PER(x)	0	0	0	0	11.11	8.49	5.59	1.34	65.18	12.46	28.67
Price/Book(x)	0	0	0	0	0.45	0.41	0.25	0.1	0.64	2.13	2.59
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	6.91	2.28	0.49	0.42	1.67	1.1	0.78	0.38	0.63	0.34	0.4
EV/Core EBITDA(x)	1515.23	17.2	5.47	4.09	13.26	8	5.68	4.58	5.43	6.65	8.79
Net Sales Growth(%)	230.35	583.75	235.58	10.84	14.44	163.35	56.53	61.84	-20.46	214.66	-1.28
EBIT Growth(%)	1.64	0	68.76	63.19	53.51	79.74	130.8	-2.49	26.43	51.29	-18.16
PAT Growth(%)	70.83	6273.17	72.19	74.77	34.01	26.99	42.42	81.31	-87.12	2012.44	-41.75
EPS Growth(%)	0	0	0	0	-29.67	26.99	15.91	81.31	-87.12	2012.33	-41.75
Debt/Equity(x)	1.06	2.91	2.09	1.62	2.29	3.84	2.8	2.15	2.37	2.2	1.88
Current Ratio(x)	3.76	1.41	2.02	1.19	1.38	2.18	1.63	1.74	1.79	1.39	1.52
Quick Ratio(x)	3.76	1.13	1.71	0.91	1.12	1.77	1.35	1.59	1.7	1.33	1.3
Interest Cover(x)	20.67	2.43	2.5	2.87	2.31	1.67	1.38	1.6	1.18	2.36	1.88
Total Debt/Mcap(x)	0	0	0	0	5.14	9.32	11.17	21.25	3.73	1.04	0.73

United Polyfab Guj. Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	43.04	40.55	45.54	45.54	45.54	45.54	45.54	45.54	50.29	50.29
FII	6.7	6.7	6.7	6.7	6.7	6.7	6.7	6.7	6.12	6.12
DII	0	0	0	0	0	0	0	0	0	0
Public	50.26	52.75	47.76	47.75	47.76	47.76	47.76	47.76	43.59	43.59
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	0.9	0.85	0.95	0.95	0.95	0.95	0.95	0.95	1.15	1.15
FII	0.14	0.14	0.14	0.14	0.14	0.14	0.14	0.14	0.14	0.14
DII	0	0	0	0	0	0	0	0	0	0
Public	1.05	1.11	1	1	1	1	1	1	1	1
Others	0	0	0	0	0	0	0	0	0	0
Total	2.1	2.1	2.1	2.1	2.1	2.1	2.1	2.1	2.3	2.3

Pros

Company has delivered good profit growth of 37% CAGR over last 5 years
Debtor days have improved from 13.24 to 12.1days.
Company has reduced debt.

Cons

Company has a low return on equity of 10% over the last 3 years.

* 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.

United Polyfab Guj. News

IPO

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

United Polyfab Guj.

Add Watchlist

United Polyfab Guj. Research see more...

Overview Inc. Year: 2010Industry: Textile - Weaving

United Polyfab Guj. Share Price

Alert Data

Quarterly Price

Peer Comparison

United Polyfab Guj. Quarterly Results

United Polyfab Guj. Profit & Loss

Growth Rates

United Polyfab Guj. Balance Sheet

United Polyfab Guj. Cash Flow

United Polyfab Guj. Ratios

United Polyfab Guj. Shareholding Pattern

United Polyfab Guj. News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!