Uravi T And Wedge

₹580 20.3 | 3.6%

WEBSITE BSE:543930 NSE : URAVI 18 May, 12:50

Market Cap ₹638 Cr.

Stock P/E 334.6

P/B 25.5

Current Price ₹580

Book Value ₹ 22.7

Face Value 10

52W High ₹586.7

Dividend Yield 0%

52W Low ₹ 150

Edit Ratio

Uravi T And Wedge Research see more...

Overview Inc. Year: 2004Industry: Auto Ancillary

Uravi T And Wedge Lamps Ltd is a dynamic and innovative company that specializes in the manufacturing and distribution of high-quality lighting solutions. With a focus on excellence and customer satisfaction, the company has established itself as a prominent player in the lighting industry. Uravi T And Wedge Lamps Ltd offers a diverse range of lamps and lighting fixtures designed to meet the needs of residential, commercial, and industrial sectors. Their product line includes energy-efficient LED lamps, stylish decorative lighting, durable outdoor lighting, and versatile task lighting options. The company prides itself on its commitment to quality, employing stringent manufacturing processes and rigorous quality control measures to ensure the reliability and longevity of their products. With a team of skilled professionals, Uravi T And Wedge Lamps Ltd consistently delivers innovative lighting solutions that combine cutting-edge technology with aesthetic appeal. Uravi T And Wedge Lamps Ltd also places a strong emphasis on sustainability and eco-friendly practices. They actively seek to reduce energy consumption and environmental impact throughout their operations. Overall, Uravi T And Wedge Lamps Ltd is a trusted name in the lighting industry, providing reliable, efficient, and stylish lighting solutions for a wide range of applications.

Uravi T And Wedge Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Uravi T And Wedge Quarterly Results

#(Fig in Cr.)	Jun 2022	Sep 2022	Dec 2022	Jun 2023	Sep 2023	Dec 2023
Net Sales	9	9	8	9	11	12
Other Income	0	0	0	0	0	0
Total Income	9	9	9	9	11	12
Total Expenditure	8	7	7	7	9	10
Operating Profit	1	2	2	2	2	2
Interest	0	1	1	1	1	1
Depreciation	1	1	1	1	1	1
Exceptional Income / Expenses	0	0	0	0	0	0
Profit Before Tax	0	1	0	1	1	0
Provision for Tax	-0	0	0	-0	0	0
Profit After Tax	1	0	0	1	1	0
Adjustments	0	0	-0	0	-0	0
Profit After Adjustments	1	0	0	1	1	0
Adjusted Earnings Per Share	0.5	0.3	0.3	0.6	0.5	0.4

Uravi T And Wedge 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	23	26	27	32	29	34	35	36	28	31	34	40
Other Income	0	0	0	0	0	0	0	0	0	1	1	0
Total Income	23	26	27	32	29	34	35	36	28	32	35	41
Total Expenditure	19	22	22	27	24	28	28	31	26	27	29	33
Operating Profit	4	4	5	5	5	7	7	6	3	5	6	8
Interest	2	2	3	2	2	2	2	2	2	2	2	4
Depreciation	1	1	1	1	1	1	2	2	2	2	2	4
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	1	1	1	2	2	4	4	2	-1	1	1	2
Provision for Tax	0	0	0	1	1	1	1	0	-0	0	0	0
Profit After Tax	1	1	1	1	1	3	3	2	-1	1	1	2
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	1	1	1	1	1	3	3	2	-1	1	1	2
Adjusted Earnings Per Share	0.7	0.6	0.8	1	1	2.5	2.6	1.5	-1.2	0.7	0.8	1.8

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	10%	-2%	0%	4%
Operating Profit CAGR	20%	0%	-3%	4%
PAT CAGR	0%	-21%	-20%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	346%	96%	60%	NA%
ROE Average	4%	0%	5%	8%
ROCE Average	7%	5%	8%	11%

Uravi T And Wedge 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	7	8	9	10	11	18	21	23	22	23	23
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	4	2	2	1	0	0	3	2	3	4	4
Other Non-Current Liabilities	1	1	1	3	2	1	1	1	1	1	1
Total Current Liabilities	18	20	21	19	17	18	19	24	22	22	23
Total Liabilities	30	32	33	32	29	38	44	50	48	49	52
Fixed Assets	15	15	15	15	14	13	17	17	15	15	15
Other Non-Current Assets	1	1	2	2	0	0	0	0	1	2	3
Total Current Assets	14	16	16	15	15	24	27	33	31	32	33
Total Assets	30	32	33	32	29	38	44	50	48	49	52

Uravi T And Wedge 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	1	2	2	0	0	6	3	3	0	0
Cash Flow from Operating Activities	4	2	5	2	3	2	-1	-1	-1	3	5
Cash Flow from Investing Activities	-5	-1	-2	-1	-1	-1	-5	-2	-1	-1	-2
Cash Flow from Financing Activities	1	-0	-2	-3	-2	4	3	3	1	-2	-2
Net Cash Inflow / Outflow	0	1	1	-2	0	5	-3	0	-1	-0	-0
Closing Cash & Cash Equivalent	1	2	2	0	0	6	3	3	2	0	0

Uravi T And Wedge 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)	0.73	0.58	0.83	1.04	1.05	2.5	2.61	1.47	-1.2	0.67	0.79
CEPS(Rs)	1.46	1.41	2.26	2.44	2.48	3.84	4.11	3.18	0.74	2.57	2.78
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	7.28	8.01	8.79	9.83	10.78	16.67	19.28	20.76	19.56	20.57	21.3
Core EBITDA Margin(%)	16.75	16.07	19.05	13.52	15.93	15.52	16	12.63	6.34	14.77	13.58
EBIT Margin(%)	13.77	13.27	14.53	10.09	11.49	12.3	12.83	9.04	1.29	10.52	10
Pre Tax Margin(%)	4.6	3.88	4.58	4.27	5.46	8.51	9.3	4.64	-4.25	3.56	3.76
PAT Margin (%)	3.13	2.25	3.04	2.85	3.62	6.63	6.6	3.79	-4	2.34	2.56
Cash Profit Margin (%)	6.29	5.48	8.34	6.7	8.56	10.15	10.39	8.16	2.49	9.01	9.02
ROA(%)	2.38	1.85	2.54	3.2	3.43	8.21	6.98	3.45	-2.69	1.51	1.72
ROE(%)	9.98	7.56	9.83	11.13	10.19	18.92	14.53	7.36	-5.93	3.32	3.77
ROCE(%)	12.92	13.06	14.1	13.38	12.86	17.84	15.98	9.55	0.97	7.37	7.43
Receivable days	128.08	106.79	88.59	70.07	99.66	76.89	83.22	100.17	140.36	142.71	125.89
Inventory Days	65.63	71.55	83.7	67.21	78.34	53.22	66.13	84.98	126.27	150.42	157.97
Payable days	59.61	58.35	38.99	33.44	46.35	56.3	45.34	28.93	28.3	34.12	58.67
PER(x)	0	0	0	0	0	40.79	19.94	33.94	0	93.82	142.43
Price/Book(x)	0	0	0	0	0	6.13	2.7	2.41	3.73	3.04	5.28
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	0.94	0.88	0.82	0.68	0.66	1.88	2.02	2	3.62	2.86	4.27
EV/Core EBITDA(x)	5.54	5.36	4.15	4.22	4.03	9.73	9.84	12.6	39.35	16.62	25.95
Net Sales Growth(%)	0	10.74	5.48	16.74	-8.44	17.1	3.64	2.67	-23.13	12.81	8.12
EBIT Growth(%)	0	6.74	15.45	-6.89	-9.21	53.43	9.2	-30.65	-89.02	675.9	2.82
PAT Growth(%)	0	-20.46	42.8	25.56	1.26	162.5	4.29	-43.55	-181.07	155.72	18.41
EPS Growth(%)	0	-20.46	42.8	25.56	1.26	138.63	4.29	-43.55	-181.07	155.73	18.4
Debt/Equity(x)	2.4	2.44	2.23	1.7	1.35	0.75	0.79	0.89	1.06	1	0.96
Current Ratio(x)	0.76	0.77	0.77	0.83	0.87	1.32	1.42	1.36	1.4	1.47	1.44
Quick Ratio(x)	0.53	0.47	0.46	0.46	0.54	0.96	0.94	0.91	0.86	0.83	0.76
Interest Cover(x)	1.5	1.41	1.46	1.73	1.91	3.24	3.63	2.06	0.23	1.51	1.6
Total Debt/Mcap(x)	0	0	0	0	0	0.24	0.29	0.37	0.28	0.33	0.18

Uravi T And Wedge Shareholding Pattern

#	Sep 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	72.73	72.73	72.73	72.73	72.73	72.73	72.73	72.73	72.73	72.73
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	27.27	27.27	27.27	27.27	27.27	27.27	27.27	27.27	27.27	27.27
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Sep 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	0.4	0.4	0.4	0.8	0.8	0.8	0.8	0.8	0.8	0.8
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	0.3	0.3	0.3	0.3	0.3	0.3	0.3
Others	0	0	0	0	0	0	0	0	0	0
Total	0.55	0.55	0.55	1.1	1.1	1.1	1.1	1.1	1.1	1.1

Pros

Cons

Company has a low return on equity of 0% over the last 3 years.
Debtor days have increased from 34.12 to 58.67days.
Stock is trading at 25.5 times its book value.
The company has delivered a poor profit growth of -19% over past five 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.