Market Cap ₹2059 Cr.
Stock P/E 38.2
P/B 1.4
Current Price ₹307.5
Book Value ₹ 213.8
Face Value 10
52W High ₹384.7
Dividend Yield 0%
52W Low ₹ 241.1
Updater Services Ltd is a dynamic and innovative company that specializes in simplifying the often complex world of relocation and moving. With a strong focus on leveraging technology, they provide a suite of solutions designed to streamline the moving process for individuals and businesses alike. Their services include digital moving checklists, home setup assistance, and address change notifications to ensure a seamless transition to a new location. Updater Services Ltd's commitment to efficiency and customer satisfaction has earned them a reputation as a trusted partner in the relocation industry. Their forward-thinking approach and user-friendly tools make moving less stressful, saving time and reducing the hassle associated with changing residences.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Jun 2022 | Sep 2022 | Dec 2022 | Jun 2023 | Sep 2023 | Dec 2023 |
|---|---|---|---|---|---|---|
| Net Sales | 475 | 510 | 542 | 576 | 600 | 636 |
| Other Income | 5 | 7 | 2 | 3 | 6 | 9 |
| Total Income | 480 | 517 | 544 | 579 | 606 | 645 |
| Total Expenditure | 457 | 489 | 522 | 544 | 574 | 601 |
| Operating Profit | 23 | 27 | 22 | 36 | 32 | 44 |
| Interest | 1 | 3 | 4 | 6 | 6 | 4 |
| Depreciation | 6 | 8 | 8 | 13 | 14 | 15 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 15 | 16 | 10 | 17 | 12 | 25 |
| Provision for Tax | 4 | 6 | 5 | 5 | 3 | 4 |
| Profit After Tax | 11 | 9 | 5 | 12 | 9 | 21 |
| Adjustments | -1 | 1 | 1 | 1 | 1 | 0 |
| Profit After Adjustments | 10 | 10 | 5 | 13 | 10 | 21 |
| Adjusted Earnings Per Share | 2 | 1.9 | 1 | 2.4 | 1.5 | 3.1 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 642 | 696 | 713 | 914 | 1086 | 1315 | 1210 | 1484 | 2099 | 2354 |
| Other Income | 0 | 1 | 0 | 2 | 1 | 2 | 6 | 14 | 13 | 20 |
| Total Income | 643 | 697 | 713 | 916 | 1087 | 1317 | 1216 | 1498 | 2112 | 2374 |
| Total Expenditure | 598 | 647 | 668 | 865 | 1036 | 1256 | 1144 | 1405 | 2006 | 2241 |
| Operating Profit | 45 | 50 | 45 | 51 | 51 | 60 | 72 | 93 | 106 | 134 |
| Interest | 1 | 2 | 6 | 2 | 4 | 8 | 3 | 5 | 15 | 20 |
| Depreciation | 6 | 4 | 3 | 6 | 8 | 16 | 15 | 17 | 37 | 50 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 39 | 43 | 35 | 43 | 39 | 37 | 54 | 71 | 54 | 64 |
| Provision for Tax | 13 | 15 | 10 | 5 | 3 | 4 | 7 | 14 | 20 | 17 |
| Profit After Tax | 26 | 28 | 26 | 38 | 36 | 33 | 48 | 57 | 35 | 47 |
| Adjustments | -0 | -0 | -1 | -1 | -1 | 0 | -3 | -2 | 1 | 3 |
| Profit After Adjustments | 25 | 28 | 25 | 37 | 35 | 33 | 45 | 55 | 36 | 49 |
| Adjusted Earnings Per Share | 4.6 | 5.1 | 4.7 | 7 | 6.7 | 6.3 | 8.5 | 10.5 | 6.8 | 8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 41% | 17% | 18% | 0% |
| Operating Profit CAGR | 14% | 21% | 16% | 0% |
| PAT CAGR | -39% | 2% | -2% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | NA% | NA% | NA% | NA% |
| ROE Average | 10% | 16% | 16% | 23% |
| ROCE Average | 14% | 18% | 18% | 31% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 65 | 74 | 141 | 179 | 210 | 239 | 285 | 340 | 381 |
| Minority's Interest | 2 | 2 | 3 | 4 | 4 | 5 | 7 | 5 | 7 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18 |
| Other Non-Current Liabilities | -2 | -2 | -1 | -6 | -9 | 97 | 91 | 175 | 256 |
| Total Current Liabilities | 96 | 89 | 94 | 161 | 198 | 308 | 240 | 381 | 599 |
| Total Liabilities | 160 | 164 | 237 | 338 | 404 | 649 | 623 | 901 | 1260 |
| Fixed Assets | 10 | 9 | 14 | 33 | 32 | 85 | 75 | 204 | 359 |
| Other Non-Current Assets | 6 | 6 | 11 | 12 | 17 | 146 | 157 | 192 | 199 |
| Total Current Assets | 145 | 150 | 213 | 293 | 355 | 417 | 392 | 505 | 702 |
| Total Assets | 160 | 164 | 237 | 338 | 404 | 649 | 623 | 901 | 1260 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 6 | 10 | 2 | 30 | 12 | 8 | 17 | 45 | 57 |
| Cash Flow from Operating Activities | 16 | 33 | 6 | 0 | 9 | 5 | 128 | 31 | 115 |
| Cash Flow from Investing Activities | -3 | -3 | -6 | -33 | -20 | -60 | -17 | -47 | -153 |
| Cash Flow from Financing Activities | -9 | -38 | 28 | 13 | 9 | 56 | -85 | 29 | 96 |
| Net Cash Inflow / Outflow | 4 | -8 | 28 | -20 | -2 | 1 | 27 | 13 | 57 |
| Closing Cash & Cash Equivalent | 10 | 2 | 30 | 9 | 10 | 17 | 45 | 57 | 115 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 4.55 | 5.1 | 4.71 | 7 | 6.7 | 6.28 | 8.53 | 10.47 | 6.76 |
| CEPS(Rs) | 5.72 | 5.84 | 5.49 | 8.32 | 8.4 | 9.32 | 11.84 | 13.99 | 13.53 |
| DPS(Rs) | 20 | 15 | 45 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 11.79 | 13.47 | 26.67 | 33.94 | 39.7 | 44.7 | 53.36 | 63.65 | 70.91 |
| Core EBITDA Margin(%) | 6.99 | 6.95 | 6.22 | 5.34 | 4.58 | 4.45 | 5.46 | 5.27 | 4.41 |
| EBIT Margin(%) | 6.12 | 6.57 | 5.8 | 4.9 | 3.93 | 3.37 | 4.74 | 5.12 | 3.28 |
| Pre Tax Margin(%) | 6 | 6.22 | 4.96 | 4.71 | 3.58 | 2.79 | 4.5 | 4.78 | 2.58 |
| PAT Margin (%) | 3.97 | 4.07 | 3.58 | 4.16 | 3.31 | 2.52 | 3.93 | 3.87 | 1.65 |
| Cash Profit Margin (%) | 4.91 | 4.63 | 4.07 | 4.81 | 4.09 | 3.75 | 5.17 | 4.98 | 3.41 |
| ROA(%) | 15.9 | 17.47 | 12.74 | 13.22 | 9.69 | 6.29 | 7.48 | 7.52 | 3.2 |
| ROE(%) | 39.18 | 40.58 | 23.72 | 23.76 | 18.49 | 14.84 | 18.37 | 18.56 | 9.72 |
| ROCE(%) | 59.97 | 61.7 | 36.9 | 26.61 | 19.67 | 15.6 | 18.33 | 21.84 | 14.38 |
| Receivable days | 71.34 | 69.11 | 77.63 | 80.46 | 76.88 | 76.9 | 90.96 | 75.83 | 67.41 |
| Inventory Days | 1.21 | 1.03 | 0.99 | 1.22 | 1.43 | 1.54 | 1.76 | 1.39 | 1.16 |
| Payable days | 312.64 | 368.85 | 345.5 | 178.41 | 251.85 | 247.05 | 397.15 | 359.61 | 284.41 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | -0 | 0.02 | 0.03 | 0.06 | 0.05 | 0.09 | 0 | 0.03 | 0.03 |
| EV/Core EBITDA(x) | -0.03 | 0.29 | 0.51 | 1.02 | 1.11 | 1.95 | 0.01 | 0.44 | 0.61 |
| Net Sales Growth(%) | 0 | 8.28 | 2.44 | 28.2 | 18.83 | 21.12 | -7.97 | 22.6 | 41.48 |
| EBIT Growth(%) | 0 | 16.33 | -9.59 | 8.3 | -4.82 | 3.84 | 29.69 | 32.43 | -9.54 |
| PAT Growth(%) | 0 | 10.96 | -9.81 | 49 | -5.44 | -8.03 | 43.78 | 20.62 | -39.68 |
| EPS Growth(%) | 0 | 11.96 | -7.66 | 48.63 | -4.31 | -6.19 | 35.73 | 22.78 | -35.44 |
| Debt/Equity(x) | 0.01 | 0.11 | 0 | 0.09 | 0.14 | 0.38 | 0.04 | 0.17 | 0.47 |
| Current Ratio(x) | 1.51 | 1.67 | 2.26 | 1.83 | 1.79 | 1.36 | 1.63 | 1.33 | 1.17 |
| Quick Ratio(x) | 1.49 | 1.65 | 2.24 | 1.8 | 1.77 | 1.33 | 1.61 | 1.31 | 1.16 |
| Interest Cover(x) | 49.69 | 18.51 | 6.92 | 26.09 | 11.48 | 5.82 | 19.32 | 15 | 4.72 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| # | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|
| Promoter | 58.47 | 58.74 | 58.64 |
| FII | 12.16 | 7.26 | 5.05 |
| DII | 11.05 | 15.25 | 14 |
| Public | 18.33 | 18.75 | 22.31 |
| Others | 0 | 0 | 0 |
| Total | 100 | 100 | 100 |
| # | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|
| Promoter | 3.9 | 3.92 | 3.93 |
| FII | 0.81 | 0.48 | 0.34 |
| DII | 0.74 | 1.02 | 0.94 |
| Public | 1.22 | 1.25 | 1.49 |
| Others | 0 | 0 | 0 |
| Total | 6.67 | 6.67 | 6.69 |
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
