WEBSITE BSE:522091 NSE : UV DER HORST 18 May, 12:50
Market Cap ₹177 Cr.
Stock P/E 64.0
P/B 4.2
Current Price ₹143
Book Value ₹ 34.4
Face Value 5
52W High ₹170.6
Dividend Yield 0%
52W Low ₹ 66.9
United Van Der Horst Limited is an India-based company that provides reconditioning, re-standardizing, reverse engineering, and manufacturing services to most of the core sectors, such as marine, oil field, power plants, petrochemicals, mining, and other major processing industries. The company was founded in 1989 as a collaboration between the UB Group (India) and Dr. Van Der Horst B.V. (Holland). The company combines the patented ‘Porous Krome’ and hard chrome plating techniques with highly specialized welding processes. It has a state-of-the-art infrastructure with advanced machineries and world-class technology. Offers a range of products and services, such as chrome plating, honing, in-situ machining, grinding and polishing, welding, stress relieving, machining facilities, pressure testing, and inspection services. The company is now a part of the Max Spare Group of companies, which is one of the largest suppliers of hydraulic, pneumatic, and rotary seals and O-rings since 1959.
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 3 | 3 | 4 | 4 | 4 | 4 | 5 | 6 | 6 | 6 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 3 | 3 | 4 | 4 | 4 | 5 | 5 | 6 | 6 | 6 |
| Total Expenditure | 2 | 2 | 4 | 2 | 2 | 3 | 3 | 4 | 5 | 4 |
| Operating Profit | 1 | 1 | -0 | 1 | 1 | 2 | 2 | 2 | 2 | 2 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 0 | 1 | -1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 |
| Provision for Tax | 0 | -0 | -1 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | 0 | 1 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 1 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 |
| Profit After Adjustments | 0 | 1 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 1 |
| Adjusted Earnings Per Share | 0.4 | 0.5 | 0.1 | 0.3 | 0.7 | 0.3 | 0.8 | 0.5 | 0.3 | 0.7 |
| #(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 | 6 | 6 | 5 | 4 | 2 | 4 | 6 | 8 | 9 | 12 | 17 | 23 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
| Total Income | 6 | 6 | 5 | 4 | 2 | 4 | 6 | 8 | 9 | 12 | 17 | 23 |
| Total Expenditure | 6 | 5 | 5 | 4 | 4 | 4 | 4 | 6 | 6 | 9 | 11 | 16 |
| Operating Profit | -1 | 1 | 0 | -0 | -2 | -0 | 2 | 2 | 3 | 3 | 6 | 8 |
| Interest | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 2 | 4 |
| Depreciation | 0 | 0 | 0 | 0 | 4 | 4 | 4 | 1 | 1 | 1 | 1 | 2 |
| Exceptional Income / Expenses | -0 | 0 | -0 | 1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -2 | 0 | -1 | -0 | -8 | -4 | -3 | 0 | 1 | 1 | 3 | 3 |
| Provision for Tax | 0 | 0 | -0 | -0 | -1 | -3 | -1 | -1 | 1 | -1 | 1 | 0 |
| Profit After Tax | -2 | 0 | -1 | -0 | -7 | -1 | -2 | 1 | 0 | 2 | 2 | 3 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -2 | 0 | -1 | -0 | -7 | -1 | -2 | 1 | 0 | 2 | 2 | 3 |
| Adjusted Earnings Per Share | -2.2 | 0.4 | -1.2 | -0.2 | -8.5 | -0.8 | -2.7 | 1.5 | 0.4 | 1.6 | 2.1 | 2.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 42% | 29% | 34% | 11% |
| Operating Profit CAGR | 100% | 44% | 0% | 0% |
| PAT CAGR | 0% | 26% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 100% | 147% | 76% | 52% |
| ROE Average | 7% | 5% | 2% | -26% |
| ROCE Average | 9% | 7% | 4% | -3% |
| #(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 | 1 | 1 | 0 | 0 | 29 | 28 | 26 | 29 | 30 | 33 | 35 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 1 | 1 | 1 | 1 | 0 | 0 | 9 | 10 | 15 | 16 | 23 |
| Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 15 | 12 | 11 | 9 | 10 | 10 | 10 |
| Total Current Liabilities | 6 | 6 | 5 | 5 | 8 | 9 | 1 | 1 | 1 | 2 | 6 |
| Total Liabilities | 8 | 9 | 7 | 6 | 53 | 49 | 47 | 48 | 56 | 60 | 73 |
| Fixed Assets | 2 | 2 | 2 | 2 | 50 | 46 | 42 | 43 | 44 | 49 | 58 |
| Other Non-Current Assets | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
| Total Current Assets | 5 | 6 | 4 | 4 | 2 | 2 | 4 | 5 | 12 | 10 | 13 |
| Total Assets | 8 | 9 | 7 | 6 | 53 | 49 | 47 | 48 | 56 | 60 | 73 |
| #(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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 |
| Cash Flow from Operating Activities | 0 | 1 | 1 | -0 | 0 | -4 | 1 | 1 | 0 | 2 | 2 |
| Cash Flow from Investing Activities | -0 | -0 | -0 | -0 | 0 | -0 | -0 | -1 | -4 | -4 | -10 |
| Cash Flow from Financing Activities | -1 | -0 | -1 | 0 | -0 | 4 | -0 | -0 | 5 | 2 | 7 |
| Net Cash Inflow / Outflow | -0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 1 | -1 | -0 |
| Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 1 |
| # | 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) | -2.19 | 0.4 | -1.16 | -0.19 | -8.54 | -0.81 | -2.72 | 1.53 | 0.38 | 1.56 | 2.09 |
| CEPS(Rs) | -1.82 | 0.78 | -0.67 | 0.19 | -3.81 | 3.88 | 1.97 | 2.48 | 1.29 | 2.45 | 3.36 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 1.22 | 1.62 | 0.37 | 0.18 | 36.4 | 35.6 | 32.85 | 32.73 | 30.92 | 29.12 | 31.2 |
| Core EBITDA Margin(%) | -16.35 | 20.41 | 1.09 | -5.98 | -141.27 | -8 | 27.09 | 25.78 | 33.24 | 22.6 | 34.86 |
| EBIT Margin(%) | -21.15 | 16.01 | -7.79 | 10.04 | -404.57 | -101.49 | -34.64 | 15.5 | 28.06 | 19.91 | 29.46 |
| Pre Tax Margin(%) | -30.07 | 5.15 | -18.95 | -4.28 | -451.13 | -107.33 | -52.99 | 0.14 | 13.18 | 7.86 | 18.37 |
| PAT Margin (%) | -30.28 | 5.08 | -17.22 | -4.1 | -387.97 | -16.9 | -37.15 | 17.15 | 4.02 | 15.03 | 13.96 |
| Cash Profit Margin (%) | -25.23 | 9.95 | -9.98 | 4.1 | -172.97 | 80.7 | 26.92 | 27.73 | 13.74 | 23.58 | 22.43 |
| ROA(%) | -21.71 | 3.97 | -12.24 | -2.31 | -23.14 | -1.27 | -4.51 | 2.8 | 0.69 | 2.99 | 3.49 |
| ROE(%) | -94.56 | 28.21 | -116.82 | -68.26 | -46.72 | -2.25 | -7.96 | 4.88 | 1.24 | 5.63 | 6.94 |
| ROCE(%) | -22.81 | 21.09 | -9.31 | 8.95 | -37.7 | -11.04 | -5.58 | 3.28 | 6.1 | 4.91 | 8.87 |
| Receivable days | 97.78 | 71.38 | 68.01 | 60.71 | 121.07 | 92.81 | 117.22 | 101.12 | 134.05 | 148.84 | 129.28 |
| Inventory Days | 197.04 | 187.86 | 214.6 | 301.98 | 472.23 | 105.44 | 58.29 | 69.08 | 93.02 | 98.24 | 93.12 |
| Payable days | 570.39 | 691.43 | 466.19 | 1224.88 | 314.01 | 190.55 | 114.75 | 87.68 | 84.53 | 56.81 | 73.38 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.8 | 29.17 | 27.54 | 18.46 |
| Price/Book(x) | 1.78 | 0 | 0 | 0 | 0 | 0 | 0.28 | 0.46 | 0.36 | 1.48 | 1.24 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.94 | 1.23 | 1.43 | 2.29 | 4.79 | 3.24 | 2.83 | 2.84 | 2.66 | 5.54 | 4.12 |
| EV/Core EBITDA(x) | -5.88 | 5.85 | 128.71 | -41.64 | -3.4 | -45.91 | 10.42 | 10.9 | 7.04 | 19.46 | 10.87 |
| Net Sales Growth(%) | -13.48 | 11.24 | -14.83 | -33.36 | -49.77 | 118.09 | 52.6 | 33.39 | 15.1 | 29.4 | 44 |
| EBIT Growth(%) | -222.92 | 182.69 | -141.58 | 187.35 | -2043.09 | 45.29 | 47.91 | 159.67 | 108.38 | -8.17 | 113.07 |
| PAT Growth(%) | -488.05 | 118.31 | -389.94 | 83.86 | -4460.94 | 90.5 | -235.55 | 161.58 | -73.04 | 384.16 | 33.75 |
| EPS Growth(%) | -488.05 | 118.31 | -389.95 | 83.86 | -4460.94 | 90.5 | -235.55 | 156.23 | -75.38 | 314.84 | 33.75 |
| Debt/Equity(x) | 3.66 | 2.89 | 12.53 | 28.14 | 0.15 | 0.3 | 0.36 | 0.33 | 0.51 | 0.53 | 0.76 |
| Current Ratio(x) | 0.82 | 0.93 | 0.73 | 0.72 | 0.27 | 0.27 | 5.18 | 5.82 | 8.39 | 4.55 | 2.36 |
| Quick Ratio(x) | 0.26 | 0.39 | 0.15 | 0.17 | 0.07 | 0.2 | 3.64 | 3.82 | 6.34 | 3.01 | 1.45 |
| Interest Cover(x) | -2.37 | 1.47 | -0.7 | 0.7 | -8.69 | -17.38 | -1.89 | 1.01 | 1.89 | 1.65 | 2.66 |
| Total Debt/Mcap(x) | 2.05 | 0 | 0 | 0 | 0 | 0 | 1.28 | 0.72 | 1.42 | 0.36 | 0.61 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 73.64 | 73.64 | 73.64 | 73.64 | 73.64 | 73.64 | 73.64 | 70.44 | 72.06 | 72.06 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Public | 26.33 | 26.33 | 26.33 | 26.33 | 26.33 | 26.33 | 26.33 | 29.53 | 27.91 | 27.91 |
| 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 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.45 | 0.89 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.17 | 0.17 | 0.35 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.58 | 0.62 | 1.24 |
Pros
Cons
* 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.
| 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 |
|---|
You May Also Know About
