Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹910 Cr.
Stock P/E
37
P/B
2.4
Current Price
₹670.1
Book Value
₹ 274.7
Face Value
10
52W High
₹1239.8
52W Low
₹ 587
Dividend Yield
0.22%

Yuken India Overview

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.

Yuken India Share Price

Live · BSE / NSE · Inception: 1976
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Yuken India Quarterly Results

#(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

Yuken India Profit & Loss

#(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

Yuken India Balance Sheet

#(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

Yuken India Cash Flow

#(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

Yuken India Ratios

# 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

Growth Rates

Compounded annual
# 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%

Yuken India Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 58.04 %
FII 0.07 %
DII (MF + Insurance) 1.21 %
Public (retail) 41.96 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 56.1656.1656.1656.1656.1656.1656.1658.0458.0458.04
FII 00.030.080.010.060.080.030.070.070.07
DII 1.150.51.381.561.581.661.651.351.221.21
Public 43.8443.8443.8443.8443.8443.8443.8441.9641.9641.96
Others 0000000000
Total 100100100100100100100100100100

Yuken India Peer Comparison

Compressors / Pumps Edit Columns

Yuken India Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Yuken India Pros & Cons

Pros

  • Company has delivered good profit growth of 52% CAGR over last 5 years
  • Debtor days have improved from 120.63 to 99.01days.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 7% over the last 3 years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp