Ushanti Colour Chem Ltd: Fundamental Analysis, Share Price Insights & Intrinsic Value (2024)

Share Price and Basic Stock Data

Last Updated: December 29, 2024, 8:54 pm

Market Cap	69.5 Cr.
Current Price	61.8
High / Low	69.5/49.8
Stock P/E
Book Value	38.6
Dividend Yield	0.00 %
ROCE	0.21 %
ROE	5.88 %
Face Value	10.0
PEG Ratio	0.00

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Ushanti Colour Chem Ltd

Competitors of Ushanti Colour Chem Ltd

Stock Name	Market Cap	Current Price	High / Low	Stock P/E	Book Value	Dividend Yield	ROCE	ROE	Face Value
Dynamic Industries Ltd	35.6 Cr.	118	124/64.0	37.5	157	0.43 %	0.04 %	0.49 %	10.0
Daikaffil Chemicals India Ltd	156 Cr.	260	261/72.0		16.1	0.00 %	17.3 %	17.4 %	10.0
Amal Ltd	539 Cr.	436	489/296	62.6	61.4	0.00 %	6.58 %	2.42 %	10.0
Vidhi Specialty Food Ingredients Ltd	2,730 Cr.	547	570/382	71.8	58.0	0.37 %	17.3 %	13.8 %	1.00
Ushanti Colour Chem Ltd	69.5 Cr.	61.8	69.5/49.8		38.6	0.00 %	0.21 %	5.88 %	10.0
Industry Average	1,385.71 Cr	349.04		79.59	162.22	0.23%	8.57%	7.14%	8.24

All Competitor Stocks of Ushanti Colour Chem Ltd

Quarterly Result

Month	Mar 2020	Sep 2020	Mar 2021	Sep 2021	Mar 2022	Sep 2022	Mar 2023	Sep 2023	Mar 2024
Sales	21.71	12.60	22.55	21.11	26.63	27.00	16.99	20.73	29.98
Expenses	19.70	11.27	19.02	19.25	24.79	26.22	17.83	20.01	28.96
Operating Profit	2.01	1.33	3.53	1.86	1.84	0.78	-0.84	0.72	1.02
OPM %	9.26%	10.56%	15.65%	8.81%	6.91%	2.89%	-4.94%	3.47%	3.40%
Other Income	0.25	0.16	0.32	0.19	0.21	0.33	2.89	0.54	0.79
Interest	0.41	0.37	0.24	0.32	0.48	0.33	0.24	0.84	2.20
Depreciation	0.81	0.65	0.76	0.71	0.92	0.85	0.82	1.16	1.97
Profit before tax	1.04	0.47	2.85	1.02	0.65	-0.07	0.99	-0.74	-2.36
Tax %	26.92%	27.66%	27.02%	26.47%	38.46%	-71.43%	-2.02%	109.46%	36.02%
Net Profit	0.77	0.34	2.08	0.75	0.41	-0.03	1.01	-1.55	-3.22
EPS in Rs	1.05	0.47	2.85	1.03	0.56	-0.04	0.98	-1.50	-1.29

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

Month	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Sales	46.03	35.15	47.73	43.99	50.71
Expenses	40.91	30.31	43.99	43.99	48.97
Operating Profit	5.12	4.84	3.74	0.00	1.74
OPM %	11.12%	13.77%	7.84%	0.00%	3.43%
Other Income	0.52	0.48	0.40	3.22	1.33
Interest	0.83	0.60	0.84	0.62	3.04
Depreciation	1.60	1.41	1.63	1.68	3.13
Profit before tax	3.21	3.31	1.67	0.92	-3.10
Tax %	26.17%	27.19%	31.14%	-6.52%	53.87%
Net Profit	2.37	2.41	1.15	0.98	-4.77
EPS in Rs	3.25	3.30	1.59	0.95	-2.43
Dividend Payout %	6.17%	0.00%	0.00%	0.00%	0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2020-2021	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	1.69%	-52.28%	-14.78%	-586.73%
Change in YoY Net Profit Growth (%)	0.00%	-53.97%	37.50%	-571.95%

Ushanti Colour Chem Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 4 years from 2020-2021 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	%
5 Years:	%
3 Years:	13%
TTM:	77%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	-730%

Stock Price CAGR
10 Years:	%
5 Years:	10%
3 Years:	2%
1 Year:	-6%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	-3%
Last Year:	-6%

Last Updated: Unknown

Balance Sheet

Last Updated: December 14, 2024, 2:31 pm

Month	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	7.31	7.30	7.30	10.30	10.70	10.70
Reserves	17.56	19.99	25.44	36.31	33.61	32.49
Borrowings	10.89	13.27	16.54	40.48	51.56	54.00
Other Liabilities	4.83	5.35	11.11	13.13	13.42	17.06
Total Liabilities	40.59	45.91	60.39	100.22	109.29	114.25
Fixed Assets	18.96	18.91	19.74	22.34	63.91	63.52
CWIP	0.66	2.80	10.39	38.20	0.48	0.68
Investments	0.13	0.13	0.13	0.00	0.00	0.00
Other Assets	20.84	24.07	30.13	39.68	44.90	50.05
Total Assets	40.59	45.91	60.39	100.22	109.29	114.25

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	0.46	1.39	2.87	4.79	-4.72
Cash from Investing Activity +	-0.25	-3.14	-9.69	-40.31	-8.98
Cash from Financing Activity +	-0.06	1.78	6.85	36.26	12.79
Net Cash Flow	0.15	0.03	0.03	0.73	-0.91

Free Cash Flow

Month	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	-5.77	-8.43	-12.80	-40.48	-49.82

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

Month	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Debtor Days	72.64	97.40	80.75	87.79
Inventory Days	67.14	124.26	102.40	80.49
Days Payable	37.87	68.00	97.66	84.21
Cash Conversion Cycle	101.91	153.65	85.50	84.07
Working Capital Days	78.27	118.90	107.98	165.53
ROCE %		10.11%	5.87%	-1.47%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Sep 2019	Mar 2020	Sep 2020	Mar 2021	Sep 2021	Mar 2022	Sep 2022	Nov 2022	Mar 2023	Sep 2023	Oct 2023	Mar 2024
Promoters	74.33%	74.33%	74.33%	74.53%	74.56%	74.80%	74.80%	67.87%	70.49%	70.49%	67.86%	67.86%
Public	25.67%	25.67%	25.66%	25.48%	25.45%	25.21%	25.20%	32.13%	29.51%	29.51%	32.14%	32.14%
No. of Shareholders	257	254	254	242	245	245	279	284	280	315	317	295

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	-2.47	1.19	1.59	3.31	3.25
Diluted EPS (Rs.)	-2.47	1.19	1.59	3.31	3.25
Cash EPS (Rs.)	-1.53	2.58	3.81	5.24	5.44
Book Value[Excl.RevalReserv]/Share (Rs.)	41.21	45.24	44.84	37.38	34.03
Book Value[Incl.RevalReserv]/Share (Rs.)	41.21	45.24	44.84	37.38	34.03
Revenue From Operations / Share (Rs.)	47.38	42.70	65.37	48.13	62.96
PBDIT / Share (Rs.)	2.87	3.07	5.61	7.29	7.72
PBIT / Share (Rs.)	-0.05	1.44	3.38	5.36	5.52
PBT / Share (Rs.)	-2.90	0.89	2.29	4.54	4.39
Net Profit / Share (Rs.)	-4.45	0.95	1.58	3.31	3.25
NP After MI And SOA / Share (Rs.)	-2.42	0.95	1.59	3.31	3.25
PBDIT Margin (%)	6.05	7.18	8.58	15.15	12.25
PBIT Margin (%)	-0.11	3.37	5.17	11.14	8.77
PBT Margin (%)	-6.12	2.08	3.50	9.43	6.97
Net Profit Margin (%)	-9.40	2.22	2.41	6.86	5.15
NP After MI And SOA Margin (%)	-5.11	2.23	2.43	6.86	5.15
Return on Networth / Equity (%)	-5.85	2.10	3.55	8.84	9.54
Return on Capital Employeed (%)	-0.08	1.96	6.04	12.04	15.40
Return On Assets (%)	-2.37	0.97	1.92	5.25	5.85
Long Term Debt / Equity (X)	0.57	0.61	0.24	0.19	0.05
Total Debt / Equity (X)	1.16	0.86	0.50	0.46	0.41
Asset Turnover Ratio (%)	0.48	0.54	1.00	0.84	0.00
Current Ratio (X)	0.89	1.38	1.30	1.62	1.29
Quick Ratio (X)	0.56	1.11	0.89	1.18	0.96
Inventory Turnover Ratio (X)	3.35	3.59	3.83	3.19	0.00
Dividend Payout Ratio (NP) (%)	0.00	0.00	0.00	0.00	7.43
Dividend Payout Ratio (CP) (%)	0.00	0.00	0.00	0.00	4.43
Earning Retention Ratio (%)	0.00	0.00	0.00	0.00	92.57
Cash Earning Retention Ratio (%)	0.00	0.00	0.00	0.00	95.57
Interest Coverage Ratio (X)	1.01	5.58	5.14	8.85	6.81
Interest Coverage Ratio (Post Tax) (X)	-0.56	2.73	2.45	5.01	3.87
Enterprise Value (Cr.)	112.76	109.30	57.19	34.50	24.56
EV / Net Operating Revenue (X)	2.22	2.48	1.20	0.98	0.53
EV / EBITDA (X)	36.70	34.56	13.95	6.48	4.35
MarketCap / Net Operating Revenue (X)	1.21	1.59	0.85	0.74	0.37
Retention Ratios (%)	0.00	0.00	0.00	0.00	92.56
Price / BV (X)	1.39	1.50	1.25	0.96	0.70
Price / Net Operating Revenue (X)	1.21	1.59	0.85	0.74	0.37
EarningsYield	-0.04	0.01	0.02	0.09	0.13

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Ushanti Colour Chem Ltd as of December 30, 2024 is: 34.73

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 30, 2024, Ushanti Colour Chem Ltd is Overvalued by 43.80% compared to the current share price 61.80

Default values used*: Default value of 15 for Stock P/E is used

Intrinsic Value of Ushanti Colour Chem Ltd as of December 30, 2024 is: 23.75

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 30, 2024, Ushanti Colour Chem Ltd is Overvalued by 61.57% compared to the current share price 61.80

Default values used*: Default value of 15 for Stock P/E is used

Last 5 Year EPS CAGR: -31.60%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The company has shown consistent growth in sales (44.72 cr) and profit (1.20 cr) over the years.	The stock has a low average ROCE of 2.90%, which may not be favorable. The stock has a high average Working Capital Days of 94.14, which may not be favorable. The stock has a high average Cash Conversion Cycle of 85.03, which may not be favorable. The company has higher borrowings (31.12) compared to reserves (27.57), 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 Ushanti Colour Chem Ltd:
1. Net Profit Margin: -9.4%
  - 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: -0.08% (Industry Average ROCE: 8.57%)
  - 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%: -5.85% (Industry Average ROE: 7.14%)
  - 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): -0.56
  - 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: 0.56
  - 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: 0 (Industry average Stock P/E: 79.59)
  - 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: 1.16
  - 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

Ushanti Colour Chem Ltd. is a Public Limited Listed company incorporated on 12/05/1993 and has its registered office in the State of Gujarat, India. Company’s Corporate Identification Number(CIN) is L24231GJ1993PLC019444 and registration number is 019444. Currently company belongs to the Industry of Dyes & Pigments. Company’s Total Operating Revenue is Rs. 47.75 Cr. and Equity Capital is Rs. 7.30 Cr. for the Year ended 31/03/2022.

INDUSTRY	ADDRESS	CONTACT
Dyes & Pigments	No. 88/8 GIDC, Ahmedabad Gujarat 382445	admin@ushanti.com http://www.ushanti.com

Management
Name	Position Held
Mr. Shantilal Bhailal Gandhi	Chairman, Non Ind & Non Exe Director
Mr. Minku Shantilal Gandhi	Joint Managing Director
Mr. Maunal Shantilal Gandhi	Joint Managing Director
Mr. Purvi Tapan Trivedi	Independent Director
Ms. Hanisha Jinish Patel	Independent Director
Mr. Tejas Pravinkumar Shah	Independent Director

FAQ

What is the latest intrinsic value of Ushanti Colour Chem Ltd?

The latest intrinsic value of Ushanti Colour Chem Ltd as on 30 December 2024 is ₹34.73, which is 43.80% lower than the current market price of ₹61.80. The stock has a market capitalization of 69.5 Cr. and recorded a high/low of 69.5/49.8 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹32.49 Cr and total liabilities of ₹114.25 Cr.

What is the Market Cap of Ushanti Colour Chem Ltd?

The Market Cap of Ushanti Colour Chem Ltd is 69.5 Cr..

What is the current Stock Price of Ushanti Colour Chem Ltd as on 30 December 2024?

The current stock price of Ushanti Colour Chem Ltd as on 30 December 2024 is 61.8.

What is the High / Low of Ushanti Colour Chem Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of Ushanti Colour Chem Ltd stocks is 69.5/49.8.

What is the Stock P/E of Ushanti Colour Chem Ltd?

The Stock P/E of Ushanti Colour Chem Ltd is .

What is the Book Value of Ushanti Colour Chem Ltd?

The Book Value of Ushanti Colour Chem Ltd is 38.6.

What is the Dividend Yield of Ushanti Colour Chem Ltd?

The Dividend Yield of Ushanti Colour Chem Ltd is 0.00 %.

What is the ROCE of Ushanti Colour Chem Ltd?

The ROCE of Ushanti Colour Chem Ltd is 0.21 %.

What is the ROE of Ushanti Colour Chem Ltd?

The ROE of Ushanti Colour Chem Ltd is 5.88 %.

What is the Face Value of Ushanti Colour Chem Ltd?

The Face Value of Ushanti Colour Chem Ltd is 10.0.

Share Price and Basic Stock Data

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

Competitors of Ushanti Colour Chem Ltd

Quarterly Result

Quarterly Chart

Profit & Loss - Annual Report

Profit & Loss Yearly Chart

YoY Net Profit Growth

Growth

Balance Sheet

Reserves and Borrowings Chart

Cash Flow

Free Cash Flow

Free Cash Flow Chart

Financial Efficiency Indicators

Financial Efficiency Indicators Chart

Share Holding Pattern

Shareholding Pattern Chart

No. of Shareholders

ROCE Trend

EPS Trend

Key Financial Ratios

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Strength and Weakness

Stock Analysis

About the Company - Qualitative Analysis

FAQ

What is the latest intrinsic value of Ushanti Colour Chem Ltd?

What is the Market Cap of Ushanti Colour Chem Ltd?

What is the current Stock Price of Ushanti Colour Chem Ltd as on 30 December 2024?

What is the High / Low of Ushanti Colour Chem Ltd stocks in FY 2024-2025?

What is the Stock P/E of Ushanti Colour Chem Ltd?

What is the Book Value of Ushanti Colour Chem Ltd?

What is the Dividend Yield of Ushanti Colour Chem Ltd?

What is the ROCE of Ushanti Colour Chem Ltd?

What is the ROE of Ushanti Colour Chem Ltd?

What is the Face Value of Ushanti Colour Chem Ltd?

About the Author

Getaka