SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Usha International Ltd. - (Amalgamated) (590012)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 590012 NSE: Consumer Durables - Domestic Appliances | Small Cap | Usha Inter-Amalgamat Share Price

BSE Share Price
Not Listed

Usha International Ltd. - (Amalgamated) (590012)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 590012 NSE: Consumer Durables - Domestic Appliances | Small Cap | Usha Inter-Amalgamat Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹953 Cr.
Current Price
₹0
52-Week Low / High
₹369 / 392
TTM EPS
₹13.1
TTM Sales
₹914 Cr.
Book Value per Share
₹42.7
P/E Ratio
28.43
Industry PE
49.8
Price to Book (P/B)
8.73
Price to Sales (P/S)
1.04
EV/EBITDA
16.80
Dividend Yield
INF%
Profitability Efficiency
Return on Equity (ROE)
18.34%
Return on Capital Employed (ROCE)
21.54%
Return on Assets (ROA)
6.46%
Operating Profit Margin
0.6%
Net Profit Margin
2.38%
Gross Profit Margin
4.5%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
3.26%
Operating Profit Growth (1 Year)
-
915.29%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
62.89%
Asset Quality
Promoter Holding
50.65%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹84 Cr.
Equity
₹25.5 Cr.
Face Value
₹10
All Time Low / High
₹35.05 / 650.00

Usha International . - (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.

Value Creation

Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15TTM
ROCE % 21.5%0%0%0%0%0%0%0%0%0%-

Growth Parameters

Sales 4361167078071,0041,2981,5601,8091,8541,914914
Sales YoY Gr.--73.4%511%14.2%24.4%29.3%20.2%15.9%2.5%3.3%-
Adj EPS 45.40.5208.45.46.52.62.1-7.1-9.513.1
YoY Gr.--99%4163.8%-58%-35.3%19.7%-59.8%-19.9%-436.7%NA-
BVPS (₹) 268.3-1.874.139.539.245.147.357.141.830.842.7
Adj Net
Profit
10.3122.221.526.431.612.710.1-33.9-45.434
Cash Flow from Ops. 16.6-1.3-28.837.41051243.7-39.323.143.6-
Debt/CF from Ops. 1.7-3.7-1.30.60.220.49-9.517.29.2-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 17.9%13.8%7.1%3.3%
Adj EPS -184%-211.7%-253.4%NA
BVPS-21.4%-4.7%-13.3%-26.2%
Share Price - - - -

Key Financial Parameters

Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15TTM
Return on
Equity %
17.92.845.822.117.615.15.63.9-14.1-25.535.7
Op. Profit
Mgn %
2-3.13.44.43.94.84.83.41.40.64.7
Net Profit
Mgn %
2.40.93.12.72.62.40.80.6-1.8-2.43.7
Debt to
Equity
0.51.30.40.20.11.11.71.422.7-
Working Cap
Days
942205782708192961001060
Cash Conv.
Cycle
3444142342295156510

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'98Mar'99Mar'00Mar'01Mar'02Mar'03Mar'04Mar'05Mar'06
Sales226.05265.06281.82280.42262.27276.39311.76362.41435.87
Operating Expenses + 230.43269.32287.31284.91268.94280.75312.46361.56427.24
Manufacturing Costs000000001.88
Material Costs196.59223.27235.45233.65198.54207.72231.33265.42310.12
Employee Cost 11.2612.5413.8714.3915.2016.2118.2119.5222.90
Other Costs 22.5933.5037.9936.8755.2056.8262.9276.6392.34
Operating Profit -4.38-4.25-5.49-4.49-6.67-4.36-0.700.858.63
Operating Profit Margin (%) -1.9%-1.6%-1.9%-1.6%-2.5%-1.6%-0.2%0.2%2.0%
Other Income + 14.1916.5918.6216.4916.581613.6812.9012.54
Exceptional Items 000000000
Interest 3.473.293.272.912.782.111.531.491.60
Depreciation 0.620.881.041.532.172.092.082.192.75
Profit Before Tax 5.728.168.827.564.967.449.3810.0716.81
Tax 2.142.773.382.881.582.763.553.716.44
Profit After Tax 3.595.395.444.693.384.685.826.3610.36
PAT Margin (%) 1.6%2.0%1.9%1.7%1.3%1.7%1.9%1.8%2.4%
Adjusted EPS (₹)19.123.723.920.614.820.625.628.045.5
Dividend Payout Ratio (%)13.10%21.10%20.90%24.30%20.20%14.60%58.70%17.90%11%

Valuation of Usha Inter-Amalgamat - 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'98Mar'99Mar'00Mar'01Mar'02Mar'03Mar'04Mar'05Mar'06

Equity and Liabilities

Shareholders Fund + 22.0230.3634.4739.5642.3146.1648.0753.0762.09
Share Capital 1.982.282.282.282.282.282.282.282.28
Reserves 20.0428.0932.1937.2940.0443.8845.7950.8059.81
Debt +20.6222.4627.6528.1526.4824.3219.7929.7128.20
Long Term Debt20.6222.4627.6528.1526.4824.3219.7929.7128.20
Short Term Debt000000000
Minority Interest000000000
Trade Payables33.8536.1742.8439.9748.1046.5445.8557.6778.45
Others Liabilities 5.194.784.804.984.034.348.176.145.70
Total Liabilities 81.6893.77109.77112.66120.92121.36121.88146.59174.43

Fixed Assets

Net Fixed Assets +4.115.105.248.168.018.498.7616.9517.16
Gross Block8.5910.3611.4614.8115.4017.3018.8128.4429.67
Accumulated Depreciation4.485.266.226.657.398.8110.0511.4912.52
CWIP 0000000.8200
Investments 1.601.221.210.991.571.161.8010.2717.71
Inventories21.1722.8532.5934.0436.1335.8032.3646.1252.74
Trade Receivables40.2440.6845.3544.2452.6650.9950.4951.5252.32
Cash Equivalents 9.2111.2010.7912.7812.6414.9415.2415.4018.98
Others Assets 5.3612.7314.5812.459.919.9712.416.3415.54
Total Assets 81.6893.77109.77112.66120.92121.36121.88146.59174.43

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'98Mar'99Mar'00Mar'01Mar'02Mar'03Mar'04Mar'05Mar'06
Cash Flow From Operating Activity + -1.54-2.50-4.323.854.557.517.7211.6216.59
PBT 5.728.168.827.564.967.449.3710.0716.81
Adjustment 0.190.450.170.461.722.290.392.012.59
Changes in Working Capital -5.8-7.5-9.69-1.480.110.160.932.873.42
Tax Paid -1.65-3.62-3.63-2.69-2.23-2.39-2.97-3.32-6.22
Cash Flow From Investing Activity + -0.76-1.06-0.23-3-1.99-2.43-2.19-17.89-10.30
Capex -0.85-1.92-1.25-4.36-2.14-2.63-2.41-9.61-3.02
Net Investments -0.350-0.010.42-0.7600.60-8.46-7.45
Others 0.440.861.030.940.900.20-0.370.180.16
Cash Flow From Financing Activity + 2.105.544.151.15-2.70-2.77-5.246.43-2.71
Net Proceeds from Shares 1.414.230000000
Net Proceeds from Borrowing 000000-4.539.92-1.52
Interest Paid 000000000
Dividend Paid -0.45-0.53-1.04-1.08-1.03-0.60-0.62-3.06-1.03
Others 1.141.855.192.23-1.67-2.16-0.09-0.44-0.16
Net Cash Flow -0.201.98-0.401.99-0.152.310.290.163.58

Financial Ratio

PARTICULARSMar'98Mar'99Mar'00Mar'01Mar'02Mar'03Mar'04Mar'05Mar'06
Ratios
ROE (%)16.3620.6316.812.668.2510.5812.5112.8618.34
ROCE (%)21.572421.0416.1411.3413.7215.8915.5821.54
Asset Turnover Ratio2.773.022.772.522.252.282.562.72.72
PAT to CFO Conversion(x)-0.43-0.46-0.790.821.351.61.331.831.6
Working Capital Days
Receivable Days6555.7055.7058.3067.4068.4059.4051.4043.30
Inventory Days34.2030.3035.9043.4048.8047.5039.9039.5041.30
Payable Days62.9057.2061.2064.708183.2068.4059.7067.50

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Usha International Ltd. - (Amalgamated) FAQs

The current trading price of Usha Inter-Amalgamat on 01-Jan-1970 05:30 is ₹0.00.

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 31-Dec-1969 the market cap of Usha Inter-Amalgamat stood at ₹952.6 Cr

The latest P/E ratio of Usha Inter-Amalgamat as of 31-Dec-1969 is 28.43.

The latest P/B ratio of Usha Inter-Amalgamat as of 31-Dec-1969 is 8.73.

The 52-week high of Usha Inter-Amalgamat is ₹391.9 and the 52-week low is ₹369.4.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Usha Inter-Amalgamat is ₹914 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Usha International Ltd. - (Amalgamated)

Usha International, a Siddharth Shriram Group company, was started in 1937. It is one of India’s leading consumer durable manufacturing and marketing companies. It has an enviable distribution network spread across the length and breadth of the country. To support this, the organization has an unmatched infrastructure backbone with 16 location offices, 60 company showrooms and 33 warehouses.

Product Range

  • Fans
  • Sewing Machines
  • Home Appliances
  • Engines and Pumpsets
  • Electrical Motors and Pumps
  • Cooktops, Hobs and Hoods
  • Water Coolers and Dispensers
  • Auto Components

Certification / Recognition

First Indian company to be awarded ISO 9001:2000 for marketing processes.

Associates

  • Hunter Fan Company, USA (Fans)
  • Janome Sewing Machine Company, Japan (Sewing Machines)
  • Honda Siel Power Products (Kerosene Pumpsets)
  • NGK India (Spark Plugs)

History

  • 1934 - India’s first indigenous sewing machine was marketed under the brand name 'Usha'.
  • 1946 - The first Indian sewing machine is exported.
  • 1948 - Fans are added to the product range.
  • 1950 - The first Indian fan is exported.
  • 1966 - Charat Ram appointed as chairman of the board of UIL.
  • 1968 - Diesel engines are added to the Usha product range.
  • 1975- Usha becomes a public limited company.
  • 1979 - Fuel injection equipment is introduced to the Usha Auto Components range.
  • 1982 - Usha Sales is renamed as Usha International.
  • 1984 - Launches a range of home appliances.
  • 1994 - Fourth generation fully automatic sewing machines in collaboration with Janome Sewing Machine Company of Japan is added to the product range.
  • 1994 - Monoblock pumps followed by a complete range of water lifting equipment are launched.
  • 1996 - Introduces a new range of diesel engines for power generation.
  • 2000 - Commences marketing of light-weight kerosene pump sets powered by Honda engines.
  • 2001 - Tie-up with Hunter Fan Company of USA for marketing of premium Usha Hunter ceiling fans.
  • 2005 - Purchase of water cooler factory from DAIPL.
  • 2007 - Appointed as super distributor for two- and three-wheeler spark plugs in India by NGK Spark Plug Company Limited, Japan.
  • 2008 - As of June 2, 2008, Usha International and Shriram Fuel Injection Industries have merged into Jay Engineering Works, and the merged entity has been re-named Usha International.
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: