Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 24 February, 2024|Author: Getaka | Social: X Twitter Profile

Fundamental Analysis of Mayur Uniquoters Ltd

About the Company - Mayur Uniquoters Ltd

Mayur Uniquoters Ltd. is a Public Limited Listed company incorporated on 14/09/1992 and has its registered office in the State of Rajasthan, India. Company’s Corporate Identification Number(CIN) is L18101RJ1992PLC006952 and registration number is 006952. Currently Company is involved in the business activities of Weaving, manufacturing of man-made fiber and man-made mixture fabrics.. Company’s Total Operating Revenue is Rs. 630.95 Cr. and Equity Capital is Rs. 22.29 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Plastics - Plastic & Plastic ProductsVillage Jaitpura, Jaipur - Sikar Road, Jaipur Rajasthan 303704secr@mayur.biz
http://www.mayuruniquoters.com
Management
NamePosition Held
Mr. Suresh Kumar PoddarChairman & M.D & CEO
Mr. Arun Kumar BagariaExecutive Director
Mr. Arvind Kumar SharmaIndependent Director
Mr. Ratan Kumar RoongtaIndependent Director
Mr. Shyam AgrawalIndependent Director
Mrs. Tanuja AgarwalIndependent Director

Mayur Uniquoters Ltd. Share Price Update

Share PriceValue
Today₹526.80
Previous Day₹531.75

Basic Stock Data of Mayur Uniquoters Ltd

Market Cap 2,307 Cr.
Current Price 525
High / Low618/415
Stock P/E20.1
Book Value 184
Dividend Yield0.38 %
ROCE17.8 %
ROE14.4 %
Face Value 5.00

Data Source: screener.in

Competitors of Mayur Uniquoters Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Plastiblends India Ltd 715 Cr. 275358/13922.0 1531.46 %9.20 %6.82 % 5.00
Pil Italica Lifestyle Ltd 355 Cr. 15.117.6/5.9575.3 3.060.00 %6.28 %4.47 % 1.00
Responsive Industries Ltd 8,059 Cr. 302365/10559.1 40.20.03 %4.51 %2.46 % 1.00
Omfurn India Ltd 74.6 Cr. 91.298.7/31.016.7 34.90.00 %18.6 %16.7 % 10.0
Nilkamal Ltd 2,969 Cr. 1,9902,805/1,67222.0 9001.00 %13.3 %10.5 % 10.0
Industry Average230.92 Cr136.8639.02226.230.5%10.38%8.19%5.4

Mayur Uniquoters Ltd Quarterly Results

MonthSep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023
Sales111163189127188169147201195170199192182
Expenses89119134103153137124164161136159153144
Operating Profit22445524353223373433403938
OPM %20%27%29%19%18%19%16%18%17%20%20%20%21%
Other Income3656428545288
Interest1021111001111
Depreciation5555555555777
Profit before tax19465324332926363233343938
Tax %24%24%25%24%24%24%24%20%22%20%20%23%25%
Net Profit14353918252219292526273028
EPS in Rs3.187.658.784.065.594.904.366.525.785.936.236.816.45

Mayur Uniquoters Ltd Quarterly Chart

Mayur Uniquoters Ltd Profit & Loss

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales315379466503507477552573516501631764742
Expenses262309372401371349407446410380517620592
Operating Profit536994102136127145128107120114144150
OPM %17%18%20%20%27%27%26%22%21%24%18%19%20%
Other Income231661113211920201623
Interest2243311123223
Depreciation45712161717181818202226
Profit before tax49648493122121140130106118111135143
Tax %32%32%32%29%32%32%33%33%24%25%24%21%
Net Profit3344576683829487818984107112
EPS in Rs7.7210.0513.1215.2217.8317.9320.7619.2317.7919.9718.9224.4525.42
Dividend Payout %22%24%18%20%20%6%8%17%22%10%11%8%

Mayur Uniquoters Ltd Profit & Loss Yearly Chart

Mayur Uniquoters Ltd Growth

Compounded Sales Growth
10 Years:7%
5 Years:7%
3 Years:14%
TTM:5%
Compounded Profit Growth
10 Years:9%
5 Years:2%
3 Years:10%
TTM:15%
Stock Price CAGR
10 Years:9%
5 Years:10%
3 Years:7%
1 Year:17%
Return on Equity
10 Years:18%
5 Years:14%
3 Years:14%
Last Year:14%

Mayur Uniquoters Ltd Balance Sheet

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Sep 2023
Equity Capital5111122232323232322222222
Reserves80108150202319369431500564613687736785
Preference Capital0005900000000
Borrowings425424526126223441302520
Other Liabilities697098143737675808493819171
Total Liabilities159213300411441480535625705769820874898
Fixed Assets455598136135128132124161194220241236
CWIP4192768423939151215
Investments1214107697124156194172212160144163
Other Assets98126166193201224244267333348428488494
Total Assets159213300411441480535625705769820874898

Mayur Uniquoters Ltd Reserves and Borrowings Chart

Mayur Uniquoters Ltd Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Cash from Operating Activity 2927495365788668585712115
Cash from Investing Activity -23-36-46-94-34-26-30-71-48-1917-32
Cash from Financing Activity -118053-44-46-50-3-7-37-21-66
Net Cash Flow-5-1312-1266-741817

Mayur Uniquoters Ltd Financial Efficiency Indicators

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Debtor Days4754536689998876981139093
Inventory Days4860746363788099128165169138
Days Payable756573584778655969744654
Cash Conversion Cycle2050537110599103116157204213177
Working Capital Days12394257819695103134168181152
ROCE %65%57%51%36%36%31%33%26%18%18%16%18%

Mayur Uniquoters Ltd Financial Efficiency Indicators Chart

Mayur Uniquoters Ltd Share Holding Pattern

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023
Promoters61.48%61.56%61.56%59.87%59.43%59.43%59.46%59.11%59.11%59.11%59.11%58.52%
FIIs4.77%1.48%1.44%1.52%1.68%1.57%1.32%1.55%1.60%1.80%2.00%2.40%
DIIs1.66%3.96%4.13%4.76%4.42%4.32%4.29%7.23%9.41%9.75%9.39%9.68%
Public32.09%33.00%32.87%33.85%34.47%34.69%34.92%32.11%29.88%29.35%29.50%29.40%
No. of Shareholders30,04027,99029,56631,60633,32756,19538,80234,88334,29532,44831,76732,493

Mayur Uniquoters Ltd Shareholding Pattern Chart

No. of Mayur Uniquoters Ltd Shareholders

Mayur Uniquoters Ltd Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)
Bandhan Sterling Value Fund7500000.5640.52
HSBC Aggressive Hybrid Fund6369000.6934.41
Bandhan Small Cap Fund6355961.0634.34
ICICI Prudential Infrastructure Fund6223940.9133.63
ICICI Prudential Dividend Yield Equity Fund3670150.6819.83
ITI Small Cap Fund2372610.712.82
L&T Large and Midcap Fund - Regular Plan2290000.6610.71
ICICI Prudential MNC Fund1154030.416.24
Taurus Discovery (Midcap) Fund700003.533.79
HSBC Equity Savings Fund250000.691.35

Mayur Uniquoters Ltd ROCE Trend

Mayur Uniquoters Ltd EPS Trend

Mayur Uniquoters Ltd Key Financial Ratios

MonthMar 23Mar 22Mar 21Mar 20Mar 19
FaceValue5.005.005.005.005.00
Basic EPS (Rs.)23.6921.1719.8617.6019.76
Diluted EPS (Rs.)23.6921.1719.8617.6019.76
Cash EPS (Rs.)28.7725.7624.2721.6723.74
Book Value[Excl.RevalReserv]/Share (Rs.)171.46158.63139.80127.38114.27
Book Value[Incl.RevalReserv]/Share (Rs.)171.46158.63139.80127.38114.27
Revenue From Operations / Share (Rs.)176.47147.26115.01116.49130.44
PBDIT / Share (Rs.)35.6032.7631.7327.3033.31
PBIT / Share (Rs.)30.5328.1727.6023.2329.33
PBT / Share (Rs.)29.9727.6426.8122.8529.14
Net Profit / Share (Rs.)23.7121.1720.1317.6019.76
NP After MI And SOA / Share (Rs.)23.7121.1720.1317.6019.76
PBDIT Margin (%)20.1722.2427.5923.4325.53
PBIT Margin (%)17.3019.1323.9919.9422.48
PBT Margin (%)16.9818.7623.3019.6122.34
Net Profit Margin (%)13.4314.3717.5015.1015.15
NP After MI And SOA Margin (%)13.4314.3717.5015.1015.15
Return on Networth / Equity (%)13.8213.3414.4013.8117.29
Return on Capital Employeed (%)17.3917.2119.2217.6624.85
Return On Assets (%)11.9611.4811.8611.4614.44
Long Term Debt / Equity (X)0.010.020.020.020.02
Total Debt / Equity (X)0.030.040.060.040.03
Asset Turnover Ratio (%)0.900.800.680.770.99
Current Ratio (X)5.735.664.124.585.00
Quick Ratio (X)3.423.252.753.233.55
Inventory Turnover Ratio (X)2.402.352.202.673.75
Dividend Payout Ratio (NP) (%)8.439.445.0522.2619.82
Dividend Payout Ratio (CP) (%)6.957.764.1818.0816.50
Earning Retention Ratio (%)91.5790.5694.9577.7480.18
Cash Earning Retention Ratio (%)93.0592.2495.8281.9283.50
Interest Coverage Ratio (X)62.9360.8140.1971.08174.40
Interest Coverage Ratio (Post Tax) (X)42.9240.2926.5046.83104.47
Enterprise Value (Cr.)1799.161596.091875.55654.891588.13
EV / Net Operating Revenue (X)2.322.433.661.242.69
EV / EBITDA (X)11.5010.9313.265.2910.52
MarketCap / Net Operating Revenue (X)2.382.433.621.302.69
Retention Ratios (%)91.5690.5594.9477.7380.17
Price / BV (X)2.452.262.981.193.07
Price / Net Operating Revenue (X)2.382.433.621.302.69
EarningsYield0.050.050.040.110.05

Mayur Uniquoters Ltd Profitability Ratios (%)

Mayur Uniquoters Ltd Liquidity Ratios

Mayur Uniquoters Ltd Liquidity Ratios (%)

Mayur Uniquoters Ltd Interest Coverage Ratios (%)

Mayur Uniquoters Ltd Valuation Ratios

Fair Value of Mayur Uniquoters Ltd Stock

Fair Value: ₹534.59

The stock is undervalued by 1.83% compared to the current price ₹525

*Investments are subject to market risks

Strength and Weakness of Mayur Uniquoters Ltd Stock

StrengthWeakness
  1. The stock has a high average ROCE of 33.75%, which is a positive sign.
  2. The company has higher reserves (426.46 cr) compared to borrowings (4.54 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (532.77 cr) and profit (108.92 cr) over the years.
  1. The stock is trading at a high valuation with an average P/B ratio of 27.77 and average Dividend Yield of 20.57%.
  2. The stock has a high average Working Capital Days of 96.67, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 114.00, which may not be favorable.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Mayur Uniquoters Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE