Compressors / Pumps · Founded 1976 · www.yukenindia.com · BSE 522108 · NSE YUKEN INDIA · ISIN INE384C01016
No Notes Added Yet
Business
Yuken India Ltd. is an Indian manufacturer and seller of hydraulic equipment. The company's core business involves designing, producing, and distributing a comprehensive range of hydraulic products, including hydraulic pumps, valves, cylinders, power units, and custom-engineered hydraulic systems. It operates primarily on a Business-to-Business (B2B) model, serving various industrial sectors. The company makes money by selling its hydraulic components and integrated systems to original equipment manufacturers (OEMs) and end-users across diverse industries, often providing after-sales service and spare parts.
Revenue Mix
While specific revenue contribution breakdowns are not publicly detailed, Yuken India's primary segments revolve around its product categories and the industrial applications they serve. Key product segments include:
Pumps: Vane pumps, piston pumps, gear pumps.
Valves: Directional, pressure, flow control valves.
Cylinders: Standard and custom hydraulic cylinders.
Power Units: Hydraulic power packs tailored for specific applications.
Accessories & Systems: Filters, accumulators, and complete hydraulic systems.
These products cater to industries such as machine tools, plastic processing, material handling, construction & mining, steel plants, power generation, and agriculture.
Industry
The Indian compressors and pumps industry, particularly the hydraulic segment, is characterized by a mix of domestic and international players. It is a mature industry, but demand is closely tied to industrial capital expenditure and manufacturing activity. Yuken India is well-positioned as a prominent player in the Indian hydraulic equipment market. It benefits significantly from its joint venture with Yuken Kogyo Co. Ltd. of Japan, which provides access to advanced technology, R&D, and global quality standards. This allows Yuken India to differentiate itself through product reliability, precision, and performance compared to smaller local competitors, while competing with other established global brands present in India.
MOAT
Yuken India benefits from several competitive advantages:
Brand Reputation & Technology Transfer: Leveraging the established global brand and advanced technology from its Japanese parent, Yuken Kogyo, gives it a strong reputation for quality and reliability.
Product Quality & Reliability: Its focus on Japanese quality standards results in durable and precise products, which is crucial for industrial applications where downtime is costly.
Established Client Relationships & Service Network: A long operational history in India has allowed it to build strong relationships with key industrial clients and develop an extensive sales and service network.
Switching Costs: For industrial customers, switching hydraulic system suppliers can be complex, involving design changes, re-tooling, and testing, thus creating a degree of customer stickiness.
Growth Drivers
Industrial Capital Expenditure: Revival and growth in manufacturing and industrial capex across India.
Infrastructure Development: Government and private sector investments in infrastructure, construction, and mining projects drive demand for heavy machinery using hydraulic systems.
Automation & Modernization: Increasing adoption of automation and modernization in Indian manufacturing processes, requiring sophisticated hydraulic solutions.
Diversification into New End-User Industries: Expanding presence in emerging sectors like renewable energy, defense, and specialized industrial applications.
'Make in India' Initiative: Potential for increased domestic sourcing of components and systems, benefiting local manufacturers with robust capabilities.
Risks
Cyclicality of End-User Industries: Demand for hydraulic equipment is highly sensitive to economic cycles and capital expenditure trends in key client sectors (e.g., automotive, machine tools, construction).
Raw Material Price Volatility: Fluctuations in prices of steel, aluminum, and other components can impact manufacturing costs and margins.
Intense Competition: Presence of both well-established global players and aggressive domestic manufacturers can lead to pricing pressure and market share battles.
Technological Obsolescence: Rapid advancements in electro-mechanical and digital hydraulics could necessitate significant R&D investments to remain competitive.
Forex Fluctuations: Dependence on imported components or technology could expose the company to currency risks.
Management & Ownership
Yuken India Ltd. was established as a joint venture with Yuken Kogyo Co. Ltd. of Japan, which remains the promoter and a significant shareholder. The management team typically comprises professionals with extensive experience in the hydraulics and industrial engineering sectors, often with a blend of Indian and Japanese operational philosophies. The ownership structure reflects this joint venture, with the Japanese parent company holding a substantial stake, ensuring alignment with global quality standards and technological direction.
Outlook
Yuken India's outlook is tied to the broader Indian industrial growth story. On the bull side, a robust recovery in manufacturing, increased infrastructure spending, and the ongoing trend towards industrial automation present significant opportunities for growth. Its strong brand, established technology, and extensive service network position it well to capture market share in a growing economy. However, the company faces inherent risks from the cyclical nature of its end-user industries and intense competition, which could put pressure on pricing and profitability. Sustained innovation, efficient cost management, and strategic expansion into new application areas will be crucial for long-term success.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 107 | 119 | 110 | 116 | 107 | 125 | 105 | 113 | 112 | 133 |
| Other Income | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Total Income | 108 | 121 | 111 | 116 | 108 | 126 | 105 | 113 | 113 | 134 |
| Total Expenditure | 95 | 104 | 97 | 103 | 94 | 108 | 92 | 99 | 103 | 117 |
| Operating Profit | 14 | 17 | 14 | 13 | 14 | 17 | 13 | 14 | 10 | 16 |
| Interest | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 |
| Depreciation | 4 | 4 | 4 | 3 | 5 | 5 | 5 | 5 | 5 | 6 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 8 | 11 | 8 | 8 | 6 | 9 | 6 | 7 | 2 | 8 |
| Provision for Tax | 2 | 3 | 2 | 1 | 2 | 1 | 2 | 1 | 2 | 2 |
| Profit After Tax | 6 | 8 | 6 | 7 | 4 | 8 | 4 | 5 | -0 | 6 |
| Adjustments | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 |
| Profit After Adjustments | 6 | 8 | 5 | 7 | 5 | 8 | 4 | 5 | -1 | 6 |
| Adjusted Earnings Per Share | 4.3 | 6.1 | 4 | 5.4 | 3.5 | 6 | 3.1 | 3.8 | -0.4 | 4.3 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 186 | 199 | 208 | 268 | 339 | 242 | 213 | 331 | 372 | 423 | 457 | 463 |
| Other Income | 2 | 1 | 2 | 3 | 6 | 4 | 10 | 4 | 4 | 5 | 4 | 4 |
| Total Income | 188 | 200 | 210 | 271 | 345 | 246 | 223 | 335 | 376 | 428 | 461 | 465 |
| Total Expenditure | 178 | 191 | 203 | 245 | 310 | 227 | 199 | 297 | 340 | 378 | 402 | 411 |
| Operating Profit | 10 | 9 | 7 | 25 | 35 | 19 | 25 | 38 | 36 | 50 | 59 | 53 |
| Interest | 5 | 5 | 7 | 8 | 8 | 11 | 10 | 8 | 10 | 8 | 10 | 12 |
| Depreciation | 5 | 5 | 5 | 6 | 6 | 8 | 9 | 10 | 13 | 15 | 17 | 21 |
| Exceptional Income / Expenses | 0 | 0 | -3 | 0 | 130 | 0 | 0 | 0 | 2 | 0 | 0 | 0 |
| Profit Before Tax | 0 | -1 | -8 | 12 | 151 | 1 | 6 | 19 | 16 | 27 | 32 | 23 |
| Provision for Tax | -0 | 0 | -3 | 4 | 32 | -2 | 1 | 6 | 6 | 8 | 7 | 7 |
| Profit After Tax | 1 | -2 | -5 | 7 | 119 | 3 | 5 | 13 | 10 | 19 | 25 | 15 |
| Adjustments | -0 | -0 | 0 | -0 | 0 | 0 | 0 | 1 | -0 | 0 | 0 | 0 |
| Profit After Adjustments | 0 | -2 | -5 | 7 | 119 | 3 | 5 | 14 | 10 | 19 | 25 | 14 |
| Adjusted Earnings Per Share | 0.1 | -1.7 | -3.9 | 5.9 | 99.5 | 2.6 | 4.4 | 11.4 | 8 | 14.5 | 18.9 | 10.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 8% | 11% | 14% | 9% |
| Operating Profit CAGR | 18% | 16% | 25% | 19% |
| PAT CAGR | 32% | 24% | 53% | 38% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -38% | 4% | 5% | 23% |
| ROE Average | 8% | 7% | 6% | 13% |
| ROCE Average | 11% | 10% | 9% | 14% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 57 | 54 | 49 | 55 | 174 | 174 | 178 | 191 | 199 | 280 | 301 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
| Borrowings | 1 | 12 | 15 | 12 | 18 | 28 | 16 | 15 | 14 | 8 | 6 |
| Other Non-Current Liabilities | 11 | 33 | 11 | 13 | 13 | 14 | 10 | 6 | 9 | 11 | 22 |
| Total Current Liabilities | 100 | 115 | 120 | 139 | 202 | 199 | 244 | 267 | 215 | 181 | 193 |
| Total Liabilities | 170 | 214 | 194 | 218 | 407 | 415 | 448 | 480 | 438 | 480 | 523 |
| Fixed Assets | 55 | 74 | 78 | 84 | 96 | 106 | 122 | 142 | 172 | 190 | 250 |
| Other Non-Current Assets | 10 | 23 | 7 | 6 | 20 | 31 | 22 | 30 | 44 | 52 | 49 |
| Total Current Assets | 105 | 117 | 110 | 128 | 291 | 278 | 304 | 308 | 222 | 238 | 224 |
| Total Assets | 170 | 214 | 194 | 218 | 407 | 415 | 448 | 480 | 438 | 480 | 523 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 6 | 4 | 2 | 10 |
| Cash Flow from Operating Activities | 7 | 2 | 9 | 12 | 20 | -3 | 17 | 2 | 31 | 32 | 49 |
| Cash Flow from Investing Activities | -5 | -16 | -12 | -9 | -50 | -1 | 19 | -1 | -28 | -37 | -56 |
| Cash Flow from Financing Activities | -3 | 14 | 3 | -3 | 30 | 4 | -32 | -3 | -4 | 12 | -1 |
| Net Cash Inflow / Outflow | -0 | 0 | 0 | 0 | 0 | -0 | 5 | -2 | -1 | 8 | -8 |
| Closing Cash & Cash Equivalent | 0 | 0 | 0 | 1 | 1 | 1 | 6 | 4 | 2 | 10 | 2 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.14 | -1.67 | -3.87 | 5.92 | 99.5 | 2.61 | 4.38 | 11.42 | 7.97 | 14.47 | 18.94 |
| CEPS(Rs) | 4.77 | 2.7 | 0.33 | 10.59 | 104.3 | 8.71 | 11.5 | 19.67 | 18.53 | 25.71 | 32.15 |
| DPS(Rs) | 1.5 | 1 | 1 | 2 | 2 | 0.6 | 0.6 | 0.8 | 0.8 | 1.5 | 1.5 |
| Book NAV/Share(Rs) | 47.33 | 45.36 | 40.5 | 46.09 | 144.81 | 144.8 | 148.39 | 159.07 | 166.09 | 215 | 231.66 |
| Core EBITDA Margin(%) | 3.91 | 3.63 | 2.21 | 8.26 | 8.55 | 6.16 | 6.65 | 10.25 | 8.7 | 10.6 | 12 |
| EBIT Margin(%) | 2.44 | 1.81 | -0.66 | 7.21 | 46.82 | 4.71 | 7.44 | 8.35 | 6.96 | 8.38 | 9.2 |
| Pre Tax Margin(%) | 0.22 | -0.63 | -3.54 | 4.24 | 44.49 | 0.22 | 2.69 | 5.82 | 4.33 | 6.38 | 6.92 |
| PAT Margin (%) | 0.26 | -0.84 | -2.15 | 2.61 | 35.05 | 1.19 | 2.38 | 3.97 | 2.59 | 4.45 | 5.38 |
| Cash Profit Margin (%) | 2.78 | 1.46 | 0.17 | 4.63 | 36.88 | 4.32 | 6.48 | 7.13 | 5.97 | 7.91 | 9.14 |
| ROA(%) | 0.34 | -0.97 | -2.44 | 3.47 | 38.06 | 0.7 | 1.18 | 2.83 | 2.1 | 4.09 | 4.91 |
| ROE(%) | 0.95 | -3.36 | -9.68 | 13.78 | 103.86 | 1.66 | 2.89 | 7.12 | 4.95 | 7.85 | 8.47 |
| ROCE(%) | 5.33 | 3.87 | -1.34 | 16.12 | 76.85 | 3.89 | 5.42 | 9.45 | 8.38 | 10.52 | 11.28 |
| Receivable days | 92.63 | 93.33 | 96.87 | 94.28 | 93.58 | 130.97 | 145.8 | 116.08 | 114.25 | 101.22 | 94.15 |
| Inventory Days | 50.06 | 52.51 | 55.6 | 50.9 | 120.45 | 281 | 327.17 | 199.58 | 124.76 | 74.05 | 71.67 |
| Payable days | 157.38 | 166.44 | 169.09 | 145.47 | 137.55 | 187.5 | 190.99 | 146.8 | 145.21 | 120.63 | 99.01 |
| PER(x) | 402.48 | 0 | 0 | 168.76 | 6.8 | 124.59 | 105.03 | 48.69 | 64.04 | 56.53 | 41.79 |
| Price/Book(x) | 1.2 | 1.69 | 6.48 | 21.69 | 4.67 | 2.24 | 3.1 | 3.5 | 3.07 | 3.81 | 3.42 |
| Dividend Yield(%) | 0.66 | 0.33 | 0.1 | 0.05 | 0.3 | 0.18 | 0.13 | 0.14 | 0.16 | 0.18 | 0.19 |
| EV/Net Sales(x) | 0.57 | 0.75 | 1.83 | 4.75 | 2.71 | 2.13 | 3.06 | 2.34 | 1.95 | 2.67 | 2.44 |
| EV/Core EBITDA(x) | 10.35 | 16.41 | 53.6 | 50.21 | 26.61 | 27.21 | 26.48 | 20.29 | 20.2 | 22.65 | 19.02 |
| Net Sales Growth(%) | 11.98 | 6.84 | 4.73 | 28.53 | 26.68 | -28.65 | -12.02 | 55.41 | 12.48 | 13.45 | 8.24 |
| EBIT Growth(%) | -25.27 | -19.99 | -138.22 | 1384.82 | 703.91 | -92.82 | 39.02 | 74.33 | -6.26 | 36.63 | 18.78 |
| PAT Growth(%) | -69.03 | -444.77 | -167.11 | 243.56 | 1561.96 | -97.58 | 76 | 158.83 | -26.56 | 94.65 | 30.96 |
| EPS Growth(%) | -79.92 | -1282.77 | -131.7 | 253 | 1579.91 | -97.38 | 67.85 | 160.9 | -30.19 | 81.51 | 30.85 |
| Debt/Equity(x) | 0.67 | 1.07 | 1.4 | 1.32 | 0.64 | 0.74 | 0.59 | 0.58 | 0.59 | 0.28 | 0.29 |
| Current Ratio(x) | 1.05 | 1.02 | 0.91 | 0.92 | 1.44 | 1.39 | 1.25 | 1.15 | 1.03 | 1.32 | 1.16 |
| Quick Ratio(x) | 0.75 | 0.72 | 0.61 | 0.63 | 0.53 | 0.45 | 0.46 | 0.52 | 0.63 | 0.84 | 0.68 |
| Interest Cover(x) | 1.1 | 0.74 | -0.23 | 2.43 | 20.15 | 1.05 | 1.57 | 3.3 | 2.65 | 4.19 | 4.05 |
| Total Debt/Mcap(x) | 0.56 | 0.63 | 0.22 | 0.06 | 0.14 | 0.33 | 0.19 | 0.17 | 0.19 | 0.07 | 0.09 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 56.16 | 56.16 | 56.16 | 56.16 | 56.16 | 56.16 | 56.16 | 58.04 | 58.04 | 58.04 |
| FII | 0 | 0.03 | 0.08 | 0.01 | 0.06 | 0.08 | 0.03 | 0.07 | 0.07 | 0.07 |
| DII | 1.15 | 0.5 | 1.38 | 1.56 | 1.58 | 1.66 | 1.65 | 1.35 | 1.22 | 1.21 |
| Public | 42.7 | 43.31 | 42.38 | 42.27 | 42.2 | 42.1 | 42.16 | 40.54 | 40.66 | 40.67 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.73 | 0.73 | 0.73 | 0.73 | 0.73 | 0.73 | 0.73 | 0.79 | 0.79 | 0.79 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Public | 0.56 | 0.56 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.36 | 1.36 | 1.36 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +8% | +11% | +14% | +9% |
| Operating Profit CAGR | +18% | +16% | +25% | +19% |
| PAT CAGR | +32% | +24% | +53% | +38% |
| Share Price CAGR | -38% | +4% | +5% | +23% |
| ROE Average | +8% | +7% | +6% | +13% |
| ROCE Average | +11% | +10% | +9% | +14% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 56.16 | 56.16 | 56.16 | 56.16 | 56.16 | 56.16 | 56.16 | 58.04 | 58.04 | 58.04 |
| FII | 0 | 0.03 | 0.08 | 0.01 | 0.06 | 0.08 | 0.03 | 0.07 | 0.07 | 0.07 |
| DII | 1.15 | 0.5 | 1.38 | 1.56 | 1.58 | 1.66 | 1.65 | 1.35 | 1.22 | 1.21 |
| Public | 43.84 | 43.84 | 43.84 | 43.84 | 43.84 | 43.84 | 43.84 | 41.96 | 41.96 | 41.96 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.73 | 0.73 | 0.73 | 0.73 | 0.73 | 0.73 | 0.73 | 0.79 | 0.79 | 0.79 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Public | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.36 | 1.36 | 1.36 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.