Nifty
Sensex
:
:
13055.15
44523.02
128.70 (1.00%)
445.87 (1.01%)

Finance - NBFC

Rating :
60/99  (View)

BSE: 539874 | NSE: UJJIVAN

286.00
-6.85 (-2.34%)
24-Nov-2020 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  292.10
  •  292.40
  •  278.40
  •  292.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2089150
  •  5974.97
  •  415.55
  •  124.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,583.36
  • 12.98
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 16,847.14
  • 0.27%
  • 1.20

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 9.10%
  • 40.23%
  • FII
  • DII
  • Others
  • 22.9%
  • 19.56%
  • 8.21%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 23.48

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 19.29

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 121.58

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 23.53

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 1.91

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 13.83

Quarterly Results

Consolidated Figures in Rs. Crores /

Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
794
691
15%
784
635
23%
786
569
38%
747
495
51%
Expenses
379
307
23%
393
380
4%
360
313
15%
340
259
31%
EBITDA
415
384
8%
390
256
53%
426
256
67%
407
236
73%
EBIDTM
52%
56%
50%
40%
14%
14%
55%
48%
Other Income
35
19
86%
44
54
-18%
19
21
-10%
18
12
48%
Interest
289
273
6%
294
164
80%
290
216
34%
288
183
57%
Depreciation
37
37
0%
35
19
85%
59
17
251%
37
17
119%
PBT
124
93
33%
106
127
-17%
96
44
121%
100
48
109%
Tax
34
30
14%
28
44
-36%
19
0
5197%
25
16
55%
PAT
90
63
42%
78
83
-6%
77
43
79%
75
32
136%
PATM
11%
9%
10%
13%
7%
7%
10%
6%
EPS
7.38
5.20
42%
6.40
6.83
-6%
6.37
3.55
79%
6.17
2.62
135%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
3,111
2,860
1,944
1,519
1,349
Net Sales Growth
30%
47%
28%
13%
 
Cost Of Goods Sold
4,644
0
0
0
0
Gross Profit
-1,534
2,860
1,944
1,519
1,349
GP Margin
-49%
100%
100%
100%
100%
Total Expenditure
1,472
1,273
1,023
862
521
Power & Fuel Cost
-
0
0
0
3
% Of Sales
-
0%
0%
0%
0%
Employee Cost
-
735
541
373
272
% Of Sales
-
26%
28%
25%
20%
Manufacturing Exp.
-
91
166
100
57
% Of Sales
-
3%
9%
7%
4%
General & Admin Exp.
-
265
247
146
106
% Of Sales
-
9%
13%
10%
8%
Selling & Distn. Exp.
-
0
0
0
0
% Of Sales
-
0%
0%
0%
0%
Miscellaneous Exp.
-
182
70
243
87
% Of Sales
-
6%
4%
16%
6%
EBITDA
1,638
1,587
921
657
829
EBITDA Margin
53%
56%
47%
43%
61%
Other Income
116
110
70
31
48
Interest
1,162
1,115
727
602
543
Depreciation
167
166
61
41
13
PBT
425
416
204
45
322
Tax
105
117
54
19
114
Tax Rate
25%
28%
26%
42%
35%
PAT
320
282
150
26
208
PAT before Minority Interest
289
299
150
26
208
Minority Interest
-31
-16
0
0
0
PAT Margin
10%
10%
8%
2%
15%
PAT Growth
45%
88%
480%
-88%
 
EPS
26.32
23.22
12.37
2.13
17.08

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
2,840
1,878
1,732
1,756
Share Capital
122
121
121
119
Total Reserves
2,658
1,724
1,591
1,634
Non-Current Liabilities
14,092
11,431
3,686
2,849
Secured Loans
382
350
1,077
1,862
Unsecured Loans
13,799
11,157
2,701
978
Long Term Provisions
0
0
0
51
Current Liabilities
1,359
641
4,012
4,107
Trade Payables
64
44
25
14
Other Current Liabilities
821
228
165
3,713
Short Term Borrowings
427
335
3,798
0
Short Term Provisions
47
34
25
380
Total Liabilities
18,622
13,950
9,430
8,712
Net Block
799
282
194
137
Gross Block
1,064
383
235
172
Accumulated Depreciation
265
100
41
36
Non Current Assets
14,753
11,215
202
2,138
Capital Work in Progress
21
2
4
3
Non Current Investment
0
0
0
357
Long Term Loans & Adv.
0
0
3
1,611
Other Non Current Assets
0
0
0
30
Current Assets
3,869
2,735
9,229
6,574
Current Investments
2,429
1,548
1,244
1,089
Inventories
0
0
0
0
Sundry Debtors
0
0
0
4,282
Cash & Bank
1,344
1,097
613
760
Other Current Assets
95
47
27
84
Short Term Loans & Adv.
50
43
7,345
359
Net Current Assets
2,510
2,094
5,216
2,467
Total Assets
18,622
13,950
9,430
8,712

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
-2,464
-3,248
2,190
-583
PBT
416
204
45
322
Adjustment
379
138
286
61
Changes in Working Capital
-3,146
-3,549
1,904
-833
Cash after chg. in Working capital
-2,351
-3,207
2,234
-451
Interest Paid
0
0
0
0
Tax Paid
-113
-41
-43
-132
Other Direct Exp. Paid
0
0
0
0
Extra & Other Items
0
0
0
0
Cash From Investing Activity
-1,087
-448
113
-1,559
Net Fixed Assets
0
0
0
Net Investments
-10
-15
-11
Others
-1,077
-433
124
Cash from Financing Activity
3,812
4,198
-2,441
2,409
Net Cash Inflow / Outflow
261
503
-137
267
Opening Cash & Equivalents
1,079
576
714
447
Closing Cash & Equivalent
1,340
1,079
576
714

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
229
152
142
147
ROA
2%
1%
0%
2%
ROE
13%
8%
2%
12%
ROCE
10%
8%
7%
11%
Fixed Asset Turnover
3.95
6.29
7.45
7.84
Receivable days
0
0
0
1,158
Inventory Days
0
0
0
0
Payable days
20
16
14
15
Cash Conversion Cycle
-20
-16
-14
1,143
Total Debt/Equity
5.26
6.42
4.42
3.64
Interest Cover
1
1
1
2

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.