Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Univastu India
Join Channel
Consolidated Standalone

Univastu India

₹211.6 0 | 0%

WEBSITE BSE:0 NSE : 17 May, 00:00

Market Cap ₹240 Cr.

Stock P/E 50.0

P/B 4.7

Current Price ₹211.6

Book Value ₹ 44.9

Face Value 10

52W High ₹223

Dividend Yield 0%

52W Low ₹ 81.6

Edit Ratio

Univastu India Research see more...

Overview Inc. Year: 2009Industry: Engineering - Construction

Univastu India Ltd is an India-based construction organization. The Company is engaged in providing integrated engineering, procurement and construction offerings (EPC) for civil and structural production and infrastructure area initiatives. The Company's focus vicinity consists of civil construction projects, water deliver and drainage projects, road and bridge initiatives, and major and minor irrigation initiatives. The Company's civil production initiatives consist of industrial and residential homes, industrial shape, hospitals and educational campus, roads and cold storages. The Company's project sites are in Maharashtra and Goa. The Company is also engaged in trading of construction substances.

Read More..

Univastu India Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Univastu India Quarterly Results

#(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 11 13 17 13 18 28 28 27 25 30
Other Income 0 0 0 0 0 0 0 0 1 0
Total Income 11 13 17 13 18 28 28 27 26 30
Total Expenditure 8 11 14 10 13 22 26 24 20 25
Operating Profit 2 2 3 3 4 6 2 3 5 5
Interest 1 1 1 1 1 1 1 1 2 2
Depreciation 0 0 0 0 0 0 0 0 0 0
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 1 1 1 1 3 4 1 1 3 3
Provision for Tax 0 0 0 0 1 1 0 0 1 1
Profit After Tax 0 1 1 1 2 3 1 1 2 2
Adjustments -0 -0 -0 0 -0 -0 -0 -0 -0 -1
Profit After Adjustments 0 1 1 1 2 3 1 1 2 2
Adjusted Earnings Per Share 0.4 0.6 0.6 0.9 1.8 2.7 0.5 0.7 1.7 1.4

Univastu India Profit & Loss

#(Fig in Cr.) Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 42 82 101 93 51 59 87 110
Other Income 0 0 0 0 0 0 0 1
Total Income 42 82 101 93 52 59 87 111
Total Expenditure 37 75 90 82 30 46 72 95
Operating Profit 5 7 11 11 22 14 16 15
Interest 2 2 4 4 7 5 6 6
Depreciation 0 0 1 1 2 1 1 0
Exceptional Income / Expenses 0 1 0 0 0 0 0 0
Profit Before Tax 2 5 6 6 13 7 9 8
Provision for Tax 1 1 2 1 4 2 2 2
Profit After Tax 1 3 5 4 10 5 7 6
Adjustments 0 0 -0 -0 -0 -0 -0 -1
Profit After Adjustments 1 3 5 4 10 5 7 6
Adjusted Earnings Per Share 0 2.9 4 3.8 8.4 4.6 5.8 4.3

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 47% -2% 1% 0%
Operating Profit CAGR 14% 13% 18% 0%
PAT CAGR 40% 21% 18% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 135% 73% 40% NA%
ROE Average 16% 21% 22% 24%
ROCE Average 19% 22% 23% 26%

Univastu India Balance Sheet

#(Fig in Cr.) Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 6 15 19 24 33 39 45
Minority's Interest 0 0 0 0 0 0 0
Borrowings 1 3 5 4 11 5 2
Other Non-Current Liabilities 2 3 14 16 14 9 11
Total Current Liabilities 17 39 51 53 62 59 66
Total Liabilities 27 60 90 98 121 112 124
Fixed Assets 3 7 12 12 10 9 8
Other Non-Current Assets 1 0 11 16 10 10 19
Total Current Assets 23 53 67 70 102 93 97
Total Assets 27 60 90 98 121 112 124

Univastu India Cash Flow

#(Fig in Cr.) Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 2 1 2 5 7 0 0
Cash Flow from Operating Activities 2 -8 0 2 -5 12 8
Cash Flow from Investing Activities -3 -3 -6 -1 -0 0 0
Cash Flow from Financing Activities 0 12 8 1 2 -11 -9
Net Cash Inflow / Outflow -1 1 3 2 -3 1 -1
Closing Cash & Cash Equivalent 1 2 5 7 4 5 4

Univastu India Ratios

# Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 0 2.93 3.98 3.8 8.43 4.61 5.83
CEPS(Rs) 2.19 3.34 4.67 4.84 10.37 5.44 6.63
DPS(Rs) 0 0 0 0 0 0 0
Book NAV/Share(Rs) 0 13.11 17.09 20.9 29.34 33.94 39.78
Core EBITDA Margin(%) 11.11 7.97 10.99 11.68 41.88 22.31 17.63
EBIT Margin(%) 10.35 8.52 10.4 10.92 38.4 21.44 17.06
Pre Tax Margin(%) 4.57 5.71 6.2 6.3 25.63 12.27 10.36
PAT Margin (%) 3.28 4.08 4.5 4.72 18.76 8.92 7.64
Cash Profit Margin (%) 4.39 4.66 5.26 5.93 22.99 10.53 8.67
ROA(%) 5.08 7.66 6.04 4.66 8.77 4.49 5.62
ROE(%) 22.51 31.74 26.43 20.29 33.67 14.58 15.86
ROCE(%) 34.6 33.01 27.64 19.79 30.48 16.96 19.28
Receivable days 80.99 85.43 108.14 86.2 281.69 292.18 94.53
Inventory Days 67.99 49.9 73.95 138.84 260.93 0 0
Payable days 122.62 159.65 276.58 293.61 792.99 441.87 132.36
PER(x) 0 12.83 10.18 9.59 4.51 18.42 14.7
Price/Book(x) 0 2.86 2.37 1.74 1.3 2.5 2.16
Dividend Yield(%) 0 0 0 0 0 0 0
EV/Net Sales(x) 0.23 0.68 0.68 0.72 1.54 2.19 1.46
EV/Core EBITDA(x) 2 8.3 6.06 5.97 3.62 9.51 8.08
Net Sales Growth(%) 0 95.85 23.74 -8.06 -44.77 14.63 48.01
EBIT Growth(%) 0 61.15 51.11 -3.47 94.25 -36.01 17.82
PAT Growth(%) 0 143.78 36.36 -3.46 119.46 -45.46 26.71
EPS Growth(%) 0 79.56 35.89 -4.43 121.79 -45.35 26.58
Debt/Equity(x) 1.05 0.99 1.38 1.36 1.19 0.96 0.74
Current Ratio(x) 1.35 1.36 1.31 1.31 1.63 1.58 1.47
Quick Ratio(x) 0.89 0.99 0.8 0.48 1.17 1.58 1.47
Interest Cover(x) 1.79 3.04 2.48 2.36 3.01 2.34 2.54
Total Debt/Mcap(x) 0 0.34 0.58 0.78 0.92 0.38 0.34

Univastu India Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 73.47 73.47 73.47 73.47 73.47 73.47 73.47 73.11 72.87 71.2
FII 0 0 0 0 0 0 0 0 0 0
DII 0 0 0 0 0 0 0 0 0 0
Public 26.53 26.53 26.53 26.53 26.53 26.53 26.53 26.89 27.13 28.8
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 21%
  • Debtor days have improved from 441.87 to 132.36days.
  • Company has reduced debt.

Cons

  • Stock is trading at 4.7 times its book value.

* 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.

Univastu India News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!