Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 03 December, 2024
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo

Usha Martin Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: December 3, 2024, 9:07 pm

Market Cap 11,987 Cr.
Current Price 394
High / Low451/273
Stock P/E28.1
Book Value 84.5
Dividend Yield0.70 %
ROCE22.1 %
ROE19.2 %
Face Value 1.00
PEG Ratio1.20

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Usha Martin Ltd

Competitors of Usha Martin Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Elango Industries Ltd 5.01 Cr. 13.119.6/7.43 10.10.00 %3.45 %3.45 % 10.0
Ashnisha Industries Ltd 47.4 Cr. 4.6914.7/4.35103 5.910.00 %1.84 %1.64 % 1.00
Usha Martin Ltd 11,987 Cr. 394451/27328.1 84.50.70 %22.1 %19.2 % 1.00
Shah Alloys Ltd 149 Cr. 74.6113/52.0 1.080.00 %5.46 %43.8 % 10.0
Mukand Ltd 2,086 Cr. 144213/12621.2 65.11.38 %10.8 %11.5 % 10.0
Industry Average18,312.00 Cr224.4044.1059.120.42%10.98%16.58%5.67

All Competitor Stocks of Usha Martin Ltd

Quarterly Result

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Sales653615594712767759820834855814785797829
Expenses552524509612660641705707701669640640678
Operating Profit1019185100107117115127154146144157152
OPM %16%15%14%14%14%15%14%15%18%18%18%20%18%
Other Income8614940109713725814
Interest14121211778886667
Depreciation17181817171717171718181923
Profit before tax78696981122103100110142129144140136
Tax %17%18%18%20%11%20%21%23%26%22%24%23%22%
Net Profit68585867109827984105101110108106
EPS in Rs2.231.901.892.203.572.692.592.753.453.313.593.533.49

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales3,6224,0744,5614,1123,8822,0662,4882,1542,0972,6883,2683,2253,237
Expenses3,0063,3573,8453,7713,4932,2532,5121,9221,8182,3042,7542,6272,630
Operating Profit616717717341389-188-24232279384513599607
OPM %17%18%16%8%10%-9%-1%11%13%14%16%19%19%
Other Income8982-633212077175372975405355
Interest33844052254756492114745742302526
Depreciation2643334183083006061646870677781
Profit before tax10427-287-481-355-264-181630183346455550555
Tax %21%50%-12%-11%1%2%-126%33%20%16%23%23%
Net Profit8213-251-428-358-26849421152291351424427
EPS in Rs2.590.35-8.31-14.10-11.78-8.901.5713.744.919.5611.4913.9114.03
Dividend Payout %6%0%0%0%0%0%0%0%0%21%22%20%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)-84.15%-2030.77%-70.52%16.36%25.14%118.28%759.18%-63.90%91.45%20.62%20.80%
Change in YoY Net Profit Growth (%)0.00%-1946.62%1960.25%86.87%8.78%93.14%640.90%-823.08%155.34%-70.83%0.18%

Usha Martin Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:-2%
5 Years:5%
3 Years:15%
TTM:2%
Compounded Profit Growth
10 Years:44%
5 Years:53%
3 Years:42%
TTM:7%
Stock Price CAGR
10 Years:30%
5 Years:70%
3 Years:66%
1 Year:20%
Return on Equity
10 Years:3%
5 Years:20%
3 Years:18%
Last Year:19%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 6:37 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital31313131313131313131313131
Reserves1,9051,9721,7281,2949146977511,1971,3731,6632,0002,3492,544
Borrowings3,1933,7323,9934,4724,3644,0733,565620530411417364459
Other Liabilities2,7182,9142,5562,1402,4232,6462,645696649625627570627
Total Liabilities7,8468,6498,3077,9367,7317,4456,9922,5442,5822,7303,0753,3133,660
Fixed Assets3,6415,5005,4775,3025,0314,8629359569329139521,1531,291
CWIP1,29437313214712111313334538139166151
Investments00046373942444856665659
Other Assets2,9112,7752,6982,4412,5422,4326,0011,5111,5571,7221,9171,9382,160
Total Assets7,8468,6498,3077,9367,7317,4456,9922,5442,5822,7303,0753,3133,660

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +4291,144729856686914974212214159252444
Cash from Investing Activity +-810-1,050-563-385-29-35-32,942-3457-155-285
Cash from Financing Activity +24318-266-491-663-872-973-3,105-177-161-101-159
Net Cash Flow-138113-100-20-57-250255-4-0

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow613.00714.00714.00337.00385.00-192.00-27.00-388.00-251.00-27.0096.00235.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days5847395564119485157565661
Inventory Days454400378241261350156183209196180199
Days Payable46542939728836256178108113726056
Cash Conversion Cycle4718207-37-92126126153180175204
Working Capital Days18-28-4-40-49-1171996122123116126
ROCE %9%9%6%1%3%-4%-1%22%13%18%21%22%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
Promoters49.79%49.26%49.04%48.70%48.30%48.27%47.87%47.51%47.41%46.04%45.11%43.54%
FIIs8.60%8.69%8.68%8.89%8.83%9.50%9.29%12.03%12.94%14.78%14.19%14.61%
DIIs0.05%0.05%0.06%0.04%0.83%2.12%3.44%3.86%3.45%3.60%4.88%7.45%
Public41.56%42.00%42.22%42.37%42.04%40.12%39.38%36.60%36.20%35.57%35.81%34.40%
No. of Shareholders65,07462,39765,58466,90166,04766,39371,45476,48281,19585,4471,00,1001,11,193

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Quant Small Cap Fund6,919,3211.64257.31,153,5502024-12-02499.83%
Quant Flexi Cap Fund1,153,5501.2142.891,153,5502024-12-020%
Quant Infrastructure Fund766,5251.7428.51,153,5502024-12-02-33.55%
Nippon India Nifty Smallcap 250 Index Fund114,8310.414.271,153,5502024-12-02-90.05%
Motilal Oswal Nifty Smallcap 250 Index Fund70,2100.392.611,153,5502024-12-02-93.91%
SBI Nifty Smallcap 250 Index Fund58,3210.392.171,153,5502024-12-02-94.94%
Motilal Oswal Nifty 500 Index Fund6,9590.040.261,153,5502024-12-02-99.4%
Edelweiss Nifty Smallcap 250 Index Fund3,1830.390.121,153,5502024-12-02-99.72%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue1.001.001.001.001.00
Basic EPS (Rs.)13.9211.519.564.9113.75
Diluted EPS (Rs.)13.9211.519.564.9113.75
Cash EPS (Rs.)16.0013.3111.557.0315.86
Book Value[Excl.RevalReserv]/Share (Rs.)78.0666.6455.5846.0741.43
Book Value[Incl.RevalReserv]/Share (Rs.)78.0666.6455.5846.0741.43
Revenue From Operations / Share (Rs.)105.61107.0088.0268.6770.52
PBDIT / Share (Rs.)20.9217.7313.7210.239.33
PBIT / Share (Rs.)18.4015.5211.438.017.25
PBT / Share (Rs.)17.5914.5311.066.154.82
Net Profit / Share (Rs.)13.4811.109.274.8113.77
NP After MI And SOA / Share (Rs.)13.8811.469.544.9013.71
PBDIT Margin (%)19.8016.5615.5814.9013.23
PBIT Margin (%)17.4214.5012.9811.6610.27
PBT Margin (%)16.6513.5712.568.956.83
Net Profit Margin (%)12.7610.3610.527.0019.53
NP After MI And SOA Margin (%)13.1410.7110.837.1319.44
Return on Networth / Equity (%)17.8117.2417.1910.6534.12
Return on Capital Employeed (%)20.6919.9317.1313.6312.95
Return On Assets (%)12.7311.3410.615.7416.35
Long Term Debt / Equity (X)0.080.090.110.160.27
Total Debt / Equity (X)0.120.170.210.300.47
Asset Turnover Ratio (%)1.010.930.870.660.32
Current Ratio (X)2.902.472.251.721.53
Quick Ratio (X)1.461.211.120.890.81
Inventory Turnover Ratio (X)1.832.102.211.761.69
Dividend Payout Ratio (NP) (%)17.970.000.000.000.00
Dividend Payout Ratio (CP) (%)15.200.000.000.000.00
Earning Retention Ratio (%)82.030.000.000.000.00
Cash Earning Retention Ratio (%)84.800.000.000.000.00
Interest Coverage Ratio (X)25.7817.899.875.493.84
Interest Coverage Ratio (Post Tax) (X)17.6112.196.933.660.15
Enterprise Value (Cr.)9856.706737.014313.041318.53993.51
EV / Net Operating Revenue (X)3.062.061.600.620.46
EV / EBITDA (X)15.4312.4410.304.223.49
MarketCap / Net Operating Revenue (X)3.012.001.530.480.22
Retention Ratios (%)82.020.000.000.000.00
Price / BV (X)4.093.222.430.720.39
Price / Net Operating Revenue (X)3.012.001.530.480.22
EarningsYield0.040.050.070.140.85

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Usha Martin Ltd as of December 3, 2024 is: 459.09

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of December 3, 2024, Usha Martin Ltd is Undervalued by 16.52% compared to the current share price 394.00

Intrinsic Value of Usha Martin Ltd as of December 3, 2024 is: 566.36

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of December 3, 2024, Usha Martin Ltd is Undervalued by 43.75% compared to the current share price 394.00

Last 5 Year EPS CAGR: 23.37%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has shown consistent growth in sales (2.85 cr) and profit (98.62 cr) over the years.
  1. The stock has a low average ROCE of 9.92%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 31.83, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 77.25, which may not be favorable.
  4. The company has higher borrowings (2,322.54) compared to reserves (1,568.23), which may suggest financial risk.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Usha Martin Ltd:
    1. Net Profit Margin: 12.76%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 20.69% (Industry Average ROCE: 10.98%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 17.81% (Industry Average ROE: 16.58%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 17.61
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 1.46
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 28.1 (Industry average Stock P/E: 29.4)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0.12
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Usha Martin Ltd. is a Public Limited Listed company incorporated on 22/05/1986 and has its registered office in the State of West Bengal, India. Company’s Corporate Identification Number(CIN) is L31400WB1986PLC091621 and registration number is 091621. Currently company belongs to the Industry of Steel - Alloys/Special. Company’s Total Operating Revenue is Rs. 1810.05 Cr. and Equity Capital is Rs. 30.54 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Steel - Alloys/Special2A, Shakespeare Sarani, Kolkata West Bengal 700071investor@ushamartin.co.in
http://www.ushamartin.com
Management
NamePosition Held
Mr. Vijay Singh BapnaChairman & Ind.Dire (Non-Exe)
Mr. Rajeev JhawarManaging Director
Mr. Tapas GangopadhyayNon Executive Director
Mr. V Ramakrishna IyerIndependent Director
Mr. Sethurathnam RaviIndependent Director
Mrs. Ramni NirulaIndependent Director
Mr. S B N SharmaWhole Time Director

FAQ

What is the latest intrinsic value of Usha Martin Ltd?

The latest intrinsic value of Usha Martin Ltd as on 03 December 2024 is ₹459.09, which is 16.52% higher than the current market price of ₹394.00. The stock has a market capitalization of 11,987 Cr. and recorded a high/low of ₹451/273 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹2,544 Cr and total liabilities of ₹3,660 Cr.

What is the Market Cap of Usha Martin Ltd?

The Market Cap of Usha Martin Ltd is 11,987 Cr..

What is the current Stock Price of Usha Martin Ltd as on 03 December 2024?

The current stock price of Usha Martin Ltd as on 03 December 2024 is 394.

What is the High / Low of Usha Martin Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of Usha Martin Ltd stocks is 451/273.

What is the Stock P/E of Usha Martin Ltd?

The Stock P/E of Usha Martin Ltd is 28.1.

What is the Book Value of Usha Martin Ltd?

The Book Value of Usha Martin Ltd is 84.5.

What is the Dividend Yield of Usha Martin Ltd?

The Dividend Yield of Usha Martin Ltd is 0.70 %.

What is the ROCE of Usha Martin Ltd?

The ROCE of Usha Martin Ltd is 22.1 %.

What is the ROE of Usha Martin Ltd?

The ROE of Usha Martin Ltd is 19.2 %.

What is the Face Value of Usha Martin Ltd?

The Face Value of Usha Martin Ltd is 1.00.

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 Usha Martin 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