Nifty
Sensex
:
:
12086.70
41009.71
114.90 (0.96%)
428.00 (1.05%)

Finance Term Lending

Rating :
66/99  (View)

BSE: 539874 | NSE: UJJIVAN

327.10
-1.70 (-0.52%)
13-Dec-2019 | 3:58PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  330.85
  •  331.45
  •  321.55
  •  328.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4356049
  •  14248.64
  •  371.60
  •  236.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,977.08
  • 119.52
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 14,672.01
  • 0.40%
  • 2.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 11.22%
  • 32.15%
  • FII
  • DII
  • Others
  • 0.16%
  • 30.22%
  • 26.25%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -12.46
  • -48.36
  • -73.22

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.96
  • -47.38
  • -53.71

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.39
  • -22.22
  • -52.98

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 90.07

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 2.30

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 614.17

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
691.36
0.00
0.00
635.39
0.00
0.00
0.00
422.62
-100.00%
0.00
358.06
-100.00%
Expenses
307.48
0.00
0.00
265.20
0.00
0.00
0.00
197.45
-100.00%
0.00
184.98
-100.00%
EBITDA
383.87
0.00
0.00
370.19
0.00
0.00
0.00
225.18
-100.00%
0.00
173.08
-100.00%
EBIDTM
55.52%
0.00%
58.26%
0.00%
0.00%
53.28%
0.00%
48.34%
Other Income
18.68
0.00
0.00
54.03
0.00
0.00
0.00
38.28
-100.00%
0.00
26.07
-100.00%
Interest
273.13
0.00
0.00
263.13
0.00
0.00
0.00
153.32
-100.00%
0.00
141.35
-100.00%
Depreciation
36.54
0.00
0.00
34.06
0.00
0.00
0.00
12.28
-100.00%
0.00
11.14
-100.00%
PBT
92.89
0.00
0.00
127.03
0.00
0.00
0.00
97.86
-100.00%
0.00
46.66
-100.00%
Tax
29.66
0.00
0.00
44.00
0.00
0.00
0.00
33.00
-100.00%
0.00
17.34
-100.00%
PAT
63.23
0.00
0.00
83.03
0.00
0.00
0.00
64.86
-100.00%
0.00
29.32
-100.00%
PATM
9.15%
0.00%
13.07%
0.00%
0.00%
15.35%
0.00%
8.19%
EPS
5.21
0.00
0.00
6.84
0.00
0.00
0.00
5.37
-100.00%
0.00
2.43
-100.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Net Sales
-
1,952.98
1,519.01
1,349.37
Net Sales Growth
-
28.57%
12.57%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
Gross Profit
-
1,952.98
1,519.01
1,349.37
GP Margin
-
100%
100%
100%
Total Expenditure
-
1,023.02
861.98
520.53
Power & Fuel Cost
-
0.00
0.00
2.65
% Of Sales
-
0%
0%
0.20%
Employee Cost
-
540.53
373.35
271.62
% Of Sales
-
27.68%
24.58%
20.13%
Manufacturing Exp.
-
165.51
99.52
56.65
% Of Sales
-
8.47%
6.55%
4.20%
General & Admin Exp.
-
246.56
146.31
105.71
% Of Sales
-
12.62%
9.63%
7.83%
Selling & Distn. Exp.
-
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
Miscellaneous Exp.
-
70.42
242.80
86.56
% Of Sales
-
3.61%
15.98%
6.41%
EBITDA
-
929.96
657.03
828.84
EBITDA Margin
-
47.62%
43.25%
61.42%
Other Income
-
61.79
30.56
48.25
Interest
-
727.03
601.56
542.72
Depreciation
-
60.62
41.38
12.63
PBT
-
204.10
44.63
321.74
Tax
-
53.65
18.68
114.07
Tax Rate
-
26.29%
41.86%
35.45%
PAT
-
150.44
25.95
207.67
PAT before Minority Interest
-
150.44
25.95
207.67
Minority Interest
-
0.00
0.00
0.00
PAT Margin
-
7.70%
1.71%
15.39%
PAT Growth
-
479.73%
-87.50%
 
Unadjusted EPS
-
12.43
2.16
17.76

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Shareholder's Funds
1,877.68
1,731.90
1,755.79
Share Capital
121.17
120.86
119.38
Total Reserves
1,723.70
1,591.41
1,634.06
Non-Current Liabilities
4,122.11
3,685.84
2,849.27
Secured Loans
350.00
1,076.73
1,861.54
Unsecured Loans
3,848.00
2,701.12
977.54
Long Term Provisions
0.00
0.00
51.19
Current Liabilities
7,950.20
4,012.50
4,107.15
Trade Payables
44.32
24.99
14.01
Other Current Liabilities
277.65
164.82
3,713.00
Short Term Borrowings
7,594.18
3,797.64
0.00
Short Term Provisions
34.06
25.05
380.14
Total Liabilities
13,949.99
9,430.24
8,712.21
Net Block
282.40
194.17
136.60
Gross Block
382.56
235.36
172.19
Accumulated Depreciation
100.16
41.19
35.59
Non Current Assets
290.74
201.52
2,137.92
Capital Work in Progress
2.10
4.20
3.17
Non Current Investment
0.10
0.10
357.27
Long Term Loans & Adv.
6.14
3.04
1,610.97
Other Non Current Assets
0.00
0.00
29.90
Current Assets
13,659.25
9,228.73
6,574.29
Current Investments
1,547.71
1,243.98
1,089.41
Inventories
0.00
0.00
0.00
Sundry Debtors
0.00
0.00
4,282.09
Cash & Bank
1,097.25
613.09
760.08
Other Current Assets
11,014.28
27.07
83.87
Short Term Loans & Adv.
10,967.55
7,344.59
358.85
Net Current Assets
5,709.05
5,216.23
2,467.14
Total Assets
13,949.99
9,430.25
8,712.21

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
239.03
2,190.47
-582.61
PBT
204.10
44.63
321.74
Adjustment
138.40
285.67
60.73
Changes in Working Capital
-62.58
1,903.58
-833.06
Cash after chg. in Working capital
279.92
2,233.88
-450.59
Interest Paid
0.00
0.00
0.00
Tax Paid
-40.88
-43.42
-132.02
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-447.81
112.90
-1,559.18
Net Fixed Assets
-0.04
-0.04
Net Investments
-15.10
-11.04
Others
-432.67
123.98
Cash from Financing Activity
711.43
-2,440.85
2,408.63
Net Cash Inflow / Outflow
502.66
-137.48
266.85
Opening Cash & Equivalents
576.17
713.65
446.74
Closing Cash & Equivalent
1,078.83
576.17
713.59

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
152.26
141.67
146.88
ROA
1.29%
0.29%
2.38%
ROE
8.46%
1.50%
11.84%
ROCE
8.10%
7.41%
10.61%
Fixed Asset Turnover
6.32
7.45
7.84
Receivable days
0.00
0.00
1158.29
Inventory Days
0.00
0.00
0.00
Payable days
16.38
13.78
14.80
Cash Conversion Cycle
-16.38
-13.78
1143.49
Total Debt/Equity
6.39
4.42
3.64
Interest Cover
1.28
1.07
1.59

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.