Unimers India Ltd - Stock Valuation and Financial Performance

Name: Unimers India
Brand: Unimers India

BSE: 524264 | NSE: | Chemicals | Small Cap

Place order

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Unimers India

Based on:

Data

M-Cap below 100cr DeciZen not available

Unimers India stock performance -

PE Chart Key Ratios

P/E Ratio (SA):

0.00

Market Cap:

9 Cr.

52-wk low:

5.7

52-wk high:

5.7

Is Unimers India Ltd. an attractive stock to invest in?

1. Is Unimers India Ltd. a good quality company?

Data is not available for this company.

2. Is Unimers India Ltd. undervalued or overvalued?

No data found

3. Is Unimers India Ltd. a good buy now?

No data found

10 Year X-Ray of Unimers India:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Standalone Basis ^P Consolidated Basis

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16	TTM
ROCE % ⓘ	-21.3%	19.5%	-12.3%	-28.1%	-76.7%	88%	6.7%	3.5%	2.4%	2.7%	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	42.8	5.2	3.1	0	0	0	0	0	0	0	0
Sales YoY Gr.	-	-87.8%	-40.6%	-100%	NA	NA	NA	NA	NA	NA	-
Adj EPS ⓘ	-3.2	6.9	-6.2	-10.2	-6.3	-20.7	-2.5	-1.5	-0.9	-1	-0.5
YoY Gr.	-	NA	-190.7%	NA	NA	NA	NA	NA	NA	NA	-
BVPS (₹) ⓘ	-1.8	0.9	-5.7	-15.9	-23.2	-43.9	-46.4	-47.9	-49.6	-51.4	-51.9
Adj Net Profit ⓘ	-16.8	10.9	-9.9	-16.2	-10	-32.9	-4	-2.3	-1.4	-1.6	-1
Cash Flow from Ops. ⓘ	1.9	-2.3	-9	-0.9	-0.2	-3.9	-1.8	-0.2	-0.4	0	-
Debt/CF from Ops. ⓘ	26.5	-24.3	-5.9	-64.6	-22	-1.9	-5.4	-53.1	-25.9	-263.4	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	-100%	NA	NA	NA
Adj EPS ⓘ	NA	NA	NA	NA
BVPSⓘ	NA	NA	NA	NA
Share Price	-	-	-	-

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16	TTM
Return on Equity % ⓘ	-121	60.6	-78.7	252.4	49.1	77.2	6.5	3.6	2.1	2.3	1
Op. Profit Mgn % ⓘ	-21.7	-198.2	-179.7	-57035.2	0	0	0	0	0	0	NAN
Net Profit Mgn % ⓘ	-39.2	209.9	-320.9	-346215.3	0	0	0	0	0	0	-INF
Debt to Equity ⓘ	38.2	4.5	31.5	-4	-0.1	-0.1	-0.2	-0.2	-0.2	-0.1	-
Working Cap Days ⓘ	110	740	1,590	9,31,065	0	0	0	0	0	0	0
Cash Conv. Cycle ⓘ	9	302	395	2,76,191	0	0	0	0	0	0	0

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Unimers India Ltd.

	Standalone	Consolidated
TTM EPS (₹)	-0.5	-
TTM Sales (₹ Cr.)	0	-
BVPS (₹.) ⓘ	-51.9	-
Reserves (₹ Cr.) ⓘ	-98	-
P/BV ⓘ	-0.11	-
PE ⓘ	0.00	-

From the Market
52 Week Low / High (₹)	5.67 / 5.67
All Time Low / High (₹)	0.25 / 28.45
Market Cap (₹ Cr.)	9
Equity (₹ Cr.)	15.9
Face Value (₹)	10
Industry PE ⓘ	49.7

Management X-Ray of Unimers India:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

62.13

52.00

* Pledged shares as % of Promoter's holding (%)

Valuation of Unimers India

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of Unimers India

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16
Sales	42.76	5.20	3.09	0	0	0	0	0	0	0
Operating Expenses ⓘ	52.03	15.51	8.63	2.67	1.13	1.67	1	2.45	1.37	1.08
Manufacturing Costs	11.70	5.20	0.43	0.07	0.02	0.01	0.01	0.01	0.01	0.01
Material Costs	32.76	4.32	2.89	0	0	0	0	0	0	0
Employee Cost	3.35	2.96	0.98	0.23	0	0	0	0	0	0
Other Costs ⓘ	4.21	3.03	4.33	2.37	1.11	1.67	0.99	2.45	1.36	1.08
Operating Profit ⓘ	-9.26	-10.31	-5.55	-2.67	-1.13	-1.67	-1	-2.45	-1.37	-1.08
Operating Profit Margin (%)	-21.7%	-198.0%	-179.0%	-57,035.2%	-	-	-	-	-	-
Other Income ⓘ	4.72	0.73	1.06	0.01	0.01	0.36	0.07	0.23	0.23	0.17
Interest ⓘ	4.04	3.93	2.42	3.52	3.31	0.14	0.63	0.63	0.02	0.03
Depreciation ⓘ	4.86	4.86	4.87	4.85	4.84	4.83	2.39	0.45	0.20	0.20
Exceptional Items ⓘ	-0.39	0	-1.20	0	-2.36	0	0	0.99	0	-1.62
Profit Before Tax ⓘ	-13.83	-18.37	-12.97	-11.03	-11.64	-6.29	-3.95	-2.30	-1.37	-2.76
Tax ⓘ	0.06	-29.32	-2.41	5.17	0	26.61	0	0	0	0
Profit After Tax	-13.89	10.95	-10.56	-16.19	-11.64	-32.90	-3.95	-2.30	-1.37	-2.76
PAT Margin (%)	-32.5%	210.6%	-342.0%	-3,46,215.4%	-	-	-	-	-	-
Adjusted EPS (₹)	-2.6	6.9	-6.6	-10.2	-7.3	-20.7	-2.5	-1.5	-0.9	-1.7
Dividend Payout Ratio (%)	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16
Equity and Liabilities
Shareholders Fund	1.29	12.24	1.68	-14.51	-26.15	-59.05	-62.99	-65.30	-68.13	-70.89
Share Capital ⓘ	63.81	26.70	26.70	26.70	26.70	26.70	26.70	26.70	26.70	26.70
Reserves ⓘ	-62.52	-14.46	-25.02	-41.22	-52.85	-85.75	-89.70	-92	-94.83	-97.59
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	49.30	55.24	52.96	57.47	3.20	7.41	9.76	10.65	11.02	9.04
Long Term Debt	49.30	55.24	52.96	57.47	0	0	0	0	0	0
Short Term Debt	0	0	0	0	3.20	7.41	9.76	10.65	11.02	9.04
Trade Payables	10.97	9.78	5.68	5.33	10.05	9.69	8.23	7.11	7.13	8.87
Others Liabilities ⓘ	18.54	-1.73	10.16	11.56	66.75	85.22	84.31	85.79	86.46	89.23
Total Liabilities ⓘ	80.10	75.53	70.47	59.84	53.85	43.27	39.30	38.26	36.48	36.25
Fixed Assets
Gross Block	130.30	130.38	130.38	130.38	130.38	129.98	129.98	129.98	129.98	129.98
Accumulated Depreciation	66.40	71.26	76.12	80.97	85.82	90.26	92.65	93.10	94.76	94.97
Net Fixed Assetsⓘ	63.90	59.12	54.26	49.41	44.57	39.72	37.33	36.87	35.21	35.01
CWIP ⓘ	2.58	2.93	0	0	0	0	0	0	0	0
Investmentsⓘ	0	0	0	0	0	0	0	0	0	0
Inventories	6.41	6.49	2.43	1.69	1.03	0.67	0.50	0.03	0	0
Trade Receivables	0.98	2.09	3.55	0	0	0	0	0	0	0
Cash Equivalents	1.77	0.74	0.51	0.30	0.08	0.18	0.10	0.16	0.08	0.02
Others Assetsⓘ	4.46	4.16	9.72	8.44	8.17	2.70	1.37	1.20	1.20	1.22
Total Assets ⓘ	80.10	75.53	70.47	59.84	53.85	43.27	39.30	38.26	36.48	36.25

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16
Cash Flow From Operating Activity ⓘ	1.86	-2.27	-9	-0.89	-0.15	-3.94	-1.81	-0.20	-0.43	-0.03
PBT ⓘ	-13.44	-18.37	-12.97	-11.03	-11.64	-6.29	-3.95	-2.30	-1.37	-2.76
Adjustment ⓘ	8.42	8.86	9.48	9.17	11	5.31	3.18	1.55	0.26	0.24
Changes in Working Capital ⓘ	6.93	7.28	-5.52	0.96	0.49	-2.96	-1.05	0.55	0.69	2.49
Tax Paid ⓘ	-0.05	-0.04	0	0.01	0	0	0	0	0	0
Cash Flow From Investing Activity ⓘ	-2.59	-0.18	-0.02	-0.02	0	0	0	0	0	0
Capex	-2.64	-0.44	0	0	0	0	0	0	0	0
Net Investments	0	0	0	0	0	0	0	0	0	0
Others ⓘ	0.05	0.26	-0.02	-0.02	0	0	0	0	0	0
Cash Flow From Financing Activityⓘ	0.81	1.49	9.02	0.99	0	4.08	1.73	0.27	0.34	-0.02
Net Proceeds from Shares ⓘ	0	0	-11.24	0	0	0	0	0	0	0
Net Proceeds from Borrowing ⓘ	-7.58	-0.45	0	0	0	0	0	0	0	0
Interest Paid ⓘ	-4.40	-0.93	0.17	-0.74	0	-0.14	-0.63	-0.63	-0.02	-0.03
Dividend Paid ⓘ	0	0	0	0	0	0	0	0	0	0
Others ⓘ	12.79	2.87	20.09	1.74	0	4.21	2.35	0.89	0.37	0.01
Net Cash Flow ⓘ	0.08	-0.96	0	0.09	-0.15	0.13	-0.08	0.07	-0.08	-0.05

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16
Ratios
ROE (%)	0	0	0	N/A	N/A	N/A	N/A	N/A	N/A	N/A
ROCE (%)	-14.94	-20.55	-15.82	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Asset Turnover Ratio	0.58	0.08	0.04	0	0	0	0	0	0	0
PAT to CFO Conversion(x)	N/A	-0.21	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Working Capital Days
Receivable Days	21	92	316	0	0	0	0	0	0	0
Inventory Days	54	389	499	0	0	0	0	0	0	0
Payable Days	107	877	975	0	0	0	0	0	0	0

Unimers India Ltd Stock News

Unimers India Ltd FAQs

What is the share price of Unimers India?

Company share prices are keep on changing according to the market conditions. The closing price of Unimers India on 01-Jan-1970 05:30 is ₹0.00.

What is the market cap of Unimers India?

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of Unimers India stood at ₹9.02.

What is the P/E ratio of Unimers India?

The latest P/E ratio of Unimers India as of 01-Jan-1970 05:30 is 0.00.

What is the P/B ratio of Unimers India?

The latest P/B ratio of Unimers India as of 01-Jan-1970 05:30 is -0.11.

What is the 52-week high and low of Unimers India?

The 52-week high of Unimers India is ₹5.67 and the 52-week low is ₹5.67.

What is the TTM revenue of Unimers India?

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Unimers India is ₹0.00 ( Cr.) .

About Unimers India Ltd

Unimers India (UIL) was incorporated on November 20, 1987 and received the certificate of Commencement of Business on November 26,1987. The Company has been promoted by Herdillia Chemicals Limited (HCL) in technical collaboration with Uniroyal Chemical Co. Inc. USA belongs to the Duncan Goenka Group.

UIL manufactures Ethylene Propylene (Diene) Rubber (EPM/EPDM) using solution polymerisation process at their state of the art plant situated at Navi Mumbai, India in technical and financial collaboration with the world-renowned Uniroyal Chemical Company Inc. USA, the manufacturer of Royalene EPDM.

Duncan Goenka Group is today highly diversified with 20 operating companies and a workforce of 40,000 employees. Its present turnover of Rs. 20 billion, places it amongst the top ten industrial groups in the country. In its millennium avatar, the Group has identified four thrust areas - power generation and other core sector projects, agro-based ventures, chemicals and petrochemicals and frontier sciences like software and biotechnology. A target of Rs. 100 billion has been set for achievement by 2000 A.D. Unimers India markets their EPM/EPDM under the trade name HerleneÂ®

Product range of the company includes:

Herlene EPDM- Herlene Â® EPDM, a terpolymer of ethylene, propylene and a non conjugated diene is one of the most versatile speciality elastomer in commercial use today. The main attributes of EPDM are its outstanding resistance to Oxidation, Ozone and the effects of weathering. It is also highly extendable, allowing high levels of fillers and plasticizers to be added while still maintaining good physical properties. Herleneâ€™s low specific gravity combined with its high extendability, makes it cost effective for the manufacture of wide range of rubber components.
Herlene EPDM polymers offer outstanding performance in wire and cable and other electrical applications. HerleneÂ® EPDM compounds can be formulated to provide optimum physical, electrical and ageing properties, combined with excellent wet electrical, flame and treeing resistance.
Herlene IM
New Introductions- H-508, H-301T, H-502, H-512, H-511, H-521, H-545 etc.