SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Udaipur Cement Works Ltd. - (Amalgamated) (UDAICEMENT)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 530131 NSE: UDAICEMENT Cement & Construction Materials | Small Cap | Udaipur Cem. Amalgam Share Price

₹36.19 0.00 (0.00%)

As on 22-Aug'25 16:59

Udaipur Cement Works Ltd. - (Amalgamated) (UDAICEMENT)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 530131 NSE: UDAICEMENT Cement & Construction Materials | Small Cap | Udaipur Cem. Amalgam Share Price

₹36.19 0.00 (0.00%)

As on 22-Aug'25 16:59

Key Metrics
Valuation Multiples
Market Cap
₹2,029 Cr.
Current Price
₹36.2
52-Week Low / High
₹30 / 38
TTM EPS
₹0.2
TTM Sales
₹1,472 Cr.
Book Value per Share
₹14.3
P/E Ratio
201.05
Higher than its 5-year historical median
Industry PE
36.8
Price to Book (P/B)
2.53
Lower than its 5-year historical median
Price to Sales (P/S)
1.38
Higher than its 5-year historical median
EV/EBITDA
14.95
Higher than its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
9.96%
Return on Capital Employed (ROCE)
8.28%
Return on Assets (ROA)
2.91%
Operating Profit Margin
16%
Net Profit Margin
5.28%
Gross Profit Margin
11.1%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
12.86%
Operating Profit Growth (1 Year)
Improving versus 3-year growth rate
39.16%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
71.25%
Asset Quality
Promoter Holding
75.00%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹576 Cr.
Equity
₹224.2 Cr.
Face Value
₹4
All Time Low / High
₹0.47 / 48.60

Udaipur Cement Works . - (Amalgamated) stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

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

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

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Udaipur Cement Works Ltd. - (Amalgamated) has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 1.3%-0.5%0.5%-0.8%1.4%12.4%14.2%11.2%7.2%8.3%-

Growth Parameters

Sales 92.48885.23765796867358761,0311,1641,472
Sales YoY Gr.--4.8%-3.2%341.6%54%18.4%7.2%19.2%17.7%12.9%-
Adj EPS 0.20.20-1.2-1.10.41.51.20.910.2
YoY Gr.--33.3%-100%NANANA279.5%-17.6%-27.1%9%-
BVPS (₹) 0.85.65.94.44.24.66.27.48.715.814.3
Adj Net
Profit
9.16.10-45.3-43.615.459.148.735.654.510
Cash Flow from Ops. 12.9-4.654.22466.411318714399.4128-
Debt/CF from Ops. 3.9-76.59.723.38.553.16.611.510.2-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 32.5%15%16.5%12.9%
Adj EPS 16.8%NA-13.1%9%
BVPS40.1%30.3%36.8%82.6%
Share Price 14.2% 10.7% 9.8% 16.8%

Key Financial Parameters

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
1240-20.7-22.78.827.51811.18.81.2
Op. Profit
Mgn %
2.91.14.15.66.918.220.217131616
Net Profit
Mgn %
9.870-12.1-7.52.285.63.54.70.7
Debt to
Equity
0.51.72.42.63.43.12.33.23.31.51.9
Working Cap
Days
631352557445515061798355
Cash Conv.
Cycle
-33-32392913831143010

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales92.4387.9885.16376.07579.29685.77735.10875.981,030.971,163.59
Operating Expenses + 89.7187.0581.70354.93539.37560.84586.38727.28897.22977.47
Manufacturing Costs21.746.609.33140.62205.67175.08183.76277.81410.42455.21
Material Costs62.8363.2861.3786.43184.67294.27302.40327.62372.11377.18
Employee Cost 2.852.853.5526.9330.0530.8235.1736.3338.5243.73
Other Costs 2.3014.327.45100.94118.9860.6765.0585.5276.17101.35
Operating Profit 2.720.933.4621.1439.92124.93148.72148.70133.75186.12
Operating Profit Margin (%) 2.9%1.1%4.1%5.6%6.9%18.2%20.2%17.0%13.0%16.0%
Other Income + 0.260.400.390.671.171.112.565.121.2910.77
Exceptional Items 1.262.444.042.743.700-6.93-3.6008.89
Interest 3.742.280.1567.3868.5164.9553.7850.2647.5667.93
Depreciation 2.665.544.8930.3233.9433.7833.4335.153753.07
Profit Before Tax -2.16-4.042.85-73.16-57.6627.3157.1464.8150.4884.78
Tax -12.11-11.870-29.81-16.9311.792.1416.1514.6223.37
Profit After Tax 9.957.822.85-43.35-40.7315.525548.6635.8661.41
PAT Margin (%) 10.8%8.9%3.3%-11.5%-7.0%2.3%7.5%5.6%3.5%5.3%
Adjusted EPS (₹)0.30.20.1-1.2-1.00.41.41.20.91.1
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Udaipur Cem. Amalgam - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund + 93.76212.36221.61216.86167.84183.55246.77294.56345.81887.43
Share Capital 183.18118.08118.08168.08124.56124.56124.56124.56124.56224.22
Reserves -89.4294.27103.5348.7843.2858.99122.21170221.25663.21
Debt +50345.23525.26489.49454.77334.23522.98534.821,101.081,261.22
Long Term Debt50345.23525.26482.15451.49334.13522.98534.821,015.681,211.22
Short Term Debt0007.333.280.100085.4050
Minority Interest0000000000
Trade Payables20.985.2212.6111.1333.1340.9753.3267.6574.0688.20
Others Liabilities 6.2622.2593.84118.99155.89299.3294.38490.32247.48222.49
Total Liabilities 171585.06853.32836.47811.63858.07917.451,387.351,768.432,459.34

Fixed Assets

Net Fixed Assets +49.49155.86654.45756.40730.44697.82672.04716.37701.462,021.87
Gross Block129.92241.83745.34877.61885.49886.61894.19973.02994.762,367.61
Accumulated Depreciation80.4385.9790.89121.21155.05188.79222.15256.65293.30345.74
CWIP 93.48349.88102.01006.0346.25130.40816.390.13
Investments 09.159.159.159.1534.24101.8987.190100.13
Inventories4.386.4043.5538.5940.5167.7350.7189.79141.19229.01
Trade Receivables0.320.610.914.093.237.130.824.484.914.16
Cash Equivalents 3.5720.770.930.760.761.1912.70234.084.1932.95
Others Assets 19.7642.3942.3327.5027.5443.9333.04125.04100.2971.09
Total Assets 171585.06853.32836.47811.63858.07917.451,387.351,768.432,459.34

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity + 12.86-4.5854.1524.0166.38112.63187.10142.9399.41128.11
PBT -3.42-6.492.85-75.90-61.3627.3164.0768.4150.4875.89
Adjustment 7.409.854.5599.39105.4098.2178.1777.0682.92119.65
Changes in Working Capital 8.88-7.9446.750.5122.34-12.8944.86-2.54-33.99-67.43
Tax Paid 0000000000
Cash Flow From Investing Activity + -84.09-277.20-250.22-30.06-7.28-33.92-114.13-243.90-500.42-674.88
Capex -84.20-277.57-250.66-30.51-7.96-9.46-48.42-254.02-589.04-584.61
Net Investments 0000.110.43-24.87-66.309.4287.70-99.01
Others 0.110.360.440.340.250.410.590.700.928.74
Cash Flow From Financing Activity + 22.47299.07175.776.65-59.61-78.47-61.52322.35171.12575.52
Net Proceeds from Shares 6000000000448.43
Net Proceeds from Borrowing 0300175100-2.259.4016.57-218.38230.42
Interest Paid -3.74-0.93-0.14-60.69-55.56-73.04-70.82-44.22-45.90-62.75
Dividend Paid 0000000000
Others -33.7900.9057.33-4.05-3.18-0.10350435.40-40.58
Net Cash Flow -48.7617.29-20.300.59-0.510.2411.45221.38-229.8928.75

Financial Ratio

PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)41.586.491.31-22.32-24.348.8325.5617.9811.29.96
ROCE (%)1.26-0.50.46-0.761.4412.4214.1611.217.198.28
Asset Turnover Ratio0.690.260.140.460.70.820.830.760.650.55
PAT to CFO Conversion(x)1.29-0.5919N/AN/A7.263.42.942.772.09
Working Capital Days
Receivable Days2.701.702.802.402.302.8021.101.701.40
Inventory Days17.5019.7093.7038.9024.9028.8029.4029.3040.9058.10
Payable Days77.6075.605350.1043.704656.9067.4069.5078.50

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Udaipur Cement Works Ltd. - (Amalgamated) FAQs

The current trading price of Udaipur Cem. Amalgam on 22-Aug-2025 16:59 is ₹36.19.

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 21-Aug-2025 the market cap of Udaipur Cem. Amalgam stood at ₹2,028.6 Cr

The latest P/E ratio of Udaipur Cem. Amalgam as of 21-Aug-2025 is 201.1.

The latest P/B ratio of Udaipur Cem. Amalgam as of 21-Aug-2025 is 2.53.

The 52-week high of Udaipur Cem. Amalgam is ₹37.95 and the 52-week low is ₹29.92.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Udaipur Cem. Amalgam is ₹1,472 ( Cr.) .

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Udaipur Cement Works Ltd. - (Amalgamated) is a below average quality company.

The key valuation ratios of Udaipur Cement Works Ltd. - (Amalgamated)'s currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone.

No data found

About Udaipur Cement Works Ltd. - (Amalgamated)

Udaipur Cement Works Ltd, formerly known as JK Udaipur Udyog Limited was incorporated on March 15, 1993 and obtained Certificate of Commencement of Business on March 24, 1993 from the Registrar of Companies, Rajasthan at Jaipur.  The company changed its name to Udaipur Cement Works Ltd. in March 2006.

JKUUL acquired UCW, as a going concern from BHL w.e.f. December 2,  1993, with an installed capacity to manufacture 8 lac tonnes per  annum (tpa) of portland cement.  The assets of UCW consisted of land (freehold land and leasehold land), buildings, plant and machinery, equipments, furniture and fixtures and vehicles which have been detailed elsewhere in the  prospectus. 

The total purchase consideration paid for the acquisition of UCW was Rs. 137.50 crores. The acquisition was made on the basis of a bid process on evaluation of the business.  The land and building acquired have been valued by the Government approved Chartered Engineers.  The balance purchase consideration has been allocated to other assets of the Company which include plant and machinery.

You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: