Usha Martin Ltd - Stock Valuation and Financial Performance

BSE: 517146 | NSE: USHAMART | Steel & Iron Products | Small Cap

Usha Martin Share Price

382.70 -5.95 -1.53%
as on 12-Jul'24 16:01

DeciZen - make an informed investing decision on Usha Martin

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Semi Strong

Usha Martin stock performance -

mw4me loader
P/E Ratio (SA):
36.21
Market Cap:
11,662.5 Cr.
52-wk low:
253
52-wk high:
427.3

Is Usha Martin Ltd an attractive stock to invest in?

1. Is Usha Martin Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Usha Martin Ltd is a average quality company.

2. Is Usha Martin Ltd undervalued or overvalued?

The key valuation ratios of Usha Martin Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Usha Martin Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Usha Martin Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Usha Martin:

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.
Usha Martin Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 6%2.8%-0.3%0.4%3.5%12.1%-2.2%13.8%20.1%19.1%-
Value Creation
Index
-0.6-0.8-1.0-1.0-0.8-0.1-1.20.00.40.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 3,2873,7463,4323,2471,3871,7081,3931,3461,8102,0422,046
Sales YoY Gr.-14%-8.4%-5.4%-57.3%23.2%-18.5%-3.4%34.5%12.8%-
Adj EPS -0.4-7.1-12.7-123.212.9-33.46.2710.6
YoY Gr.-NANANANA302.8%-123%NA80.5%12.9%-
BVPS (₹) 5039.325.7155.77.620.223.430.435.443.3
Adj Net
Profit
-13.2-218-386-36497.2392-90.2105189213322
Cash Flow from Ops. 1,047644766605884969148111185142-
Debt/CF from Ops. 3.35.75.46.84.33.42.42.60.91.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -5.2%8.1%13.6%12.8%
Adj EPS NA17.1%NA12.9%
BVPS-3.8%44.2%20.6%16.4%
Share Price 26.5% 67.2% 93% 27.4%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
-0.9-15.8-37.9-57.530.9193.7-21.315.823.121.326.9
Op. Profit
Mgn %
20.316.69.911.810.914.812.614.213.514.619.6
Net Profit
Mgn %
-0.4-5.8-11.3-11.2722.9-6.57.810.510.515.7
Debt to
Equity
2.33.15.3921.914.40.60.40.20.20.1
Working Cap
Days
24020019819448928821922817116070
Cash Conv.
Cycle
129979893198916468727641

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 26.80%

Sales growth is growing at healthy rate in last 3 years 13.60%

Net Profit has been subdued in last 3 years 0.00%

Sales growth is not so good in last 4 quarters at 0.29%

Latest Financials - Usha Martin Ltd.

Standalone Consolidated
TTM EPS (₹) 10.6 13.9
TTM Sales (₹ Cr.) 2,046 3,225
BVPS (₹.) 43.3 78.1
Reserves (₹ Cr.) 1,289 2,349
P/BV 8.84 4.90
PE 36.21 27.51
From the Market
52 Week Low / High (₹) 252.95 / 427.30
All Time Low / High (₹) 0.50 / 427.30
Market Cap (₹ Cr.) 11,662
Equity (₹ Cr.) 30.5
Face Value (₹) 1
Industry PE 30.4

Management X-Ray of Usha Martin:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *53.0253.5953.8354.2154.6654.700.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Usha Martin

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales3,2873,7463,4323,2471,3871,7081,3931,3461,8102,042
Operating Expenses 2,6723,1383,1412,9011,2351,4561,2221,1541,5701,744
Manufacturing Costs9121,015879802173194184156194248
Material Costs1,0011,2451,5491,4548801,0578057861,0781,184
Employee Cost 206240230232104114128117127139
Other Costs 554638482413789110595171173
Operating Profit 615608291346152253171191240298
Operating Profit Margin (%) 18.7%16.2%8.5%10.6%10.9%14.8%12.3%14.2%13.3%14.6%
Other Income 783934117753030144431
Interest 426507531549769058453115
Depreciation 304383273269292828313127
Exceptional Items 0-100000000310
Profit Before Tax -37-344-479-355121164115130253287
Tax -11-52-5900-235201254274
Profit After Tax -26-292-419-355121399-86105211214
PAT Margin (%) -0.8%-7.8%-12.2%-10.9%8.8%23.3%-6.2%7.8%11.7%10.5%
Adjusted EPS (₹)-0.8-9.6-13.8-11.74.013.1-2.83.46.97.0
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%29%36%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 1,5231,1967834561742316157149281,080
Share Capital 31313131313131313131
Reserves 1,4921,1667524251432005856848971,049
Minority Interest0000000000
Debt3,2163,3453,7343,5473,4812,932316237163138
Long Term Debt2,5472,6002,8162,7282,6562,270251186121131
Short Term Debt6697459188198256636650428
Trade Payables1,5031,6201,4091,6831,843218266240175126
Others Liabilities 1,5911,2479681,0789332,400240273257347
Total Liabilities 7,8337,4096,8946,7646,4305,7811,4381,4641,5221,691

Fixed Assets

Gross Block6,8206,9895,0285,0645,135540558566586623
Accumulated Depreciation1,7152,106275541810126153183208229
Net Fixed Assets5,1054,8844,7534,5234,325414405383377393
CWIP 152496845299303836134
Investments 175168154151151151151151151151
Inventories1,1641,3179791,009872243229255296367
Trade Receivables361325453544558217182217247205
Cash Equivalents 155394523347910053
Others Assets7216274834894724,714433411315387
Total Assets 7,8337,4096,8946,7646,4305,7811,4381,4641,5221,691

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 1,047644766605884969148111185142
PBT -37-344-479-355-282-176596126253287
Adjustment 714874808772812813-422471826
Changes in Working Capital 379118438185358336-9-67-114-101
Tax Paid -10-403-3-4-17528-70
Cash Flow From Investing Activity -863-467-289-12-26-442,920-1169-122
Capex -1,003-512-363-29-27-5273-1631-134
Net Investments 992208-12-1518140
Others 402274913232,82943312
Cash Flow From Financing Activity -52-270-513-592-852-927-3,072-101-161-66
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 6113126451-297-325-2,376-43-12345
Interest Paid -420-507-514-545-561-555-105-43-29-16
Dividend Paid -500000000-61
Others 311106-262-996-47-590-15-9-34
Net Cash Flow 131-94-3516-2-4-193-46
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)-1.67-21.51-42.39-55.938.57197.2-20.3415.7925.7421.29
ROCE (%)8.193.31.064.074.646.767.6617.7527.1525.79
Asset Turnover Ratio0.480.540.530.530.220.280.390.941.221.28
PAT to CFO Conversion(x)N/AN/AN/AN/A7.312.43N/A1.060.880.66
Working Capital Days
Receivable Days433037501418252544640
Inventory Days12611011010124011861655559
Payable Days11411910312225715175734133

Usha Martin Ltd Stock News

Usha Martin Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Usha Martin on 12-Jul-2024 16:01 is ₹382.7.
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 12-Jul-2024 16:01 the market cap of Usha Martin stood at ₹11,662.5.
The latest P/E ratio of Usha Martin as of 12-Jul-2024 16:01 is 36.21.
The latest P/B ratio of Usha Martin as of 12-Jul-2024 16:01 is 8.84.
The 52-week high of Usha Martin is ₹427.3 and the 52-week low is ₹252.9.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Usha Martin is ₹2,046 ( Cr.) .

About Usha Martin Ltd

Usha Martin started in 1961 in Ranchi, Jharkhand as a wire rope manufacturing company, today the Usha Martin Group is a $1 billion conglomerate with a global presence.  The group has set new standards in the manufacture of wire rods, bright bars, steel wires, speciality wires, wire ropes, strand, conveyor cord, wire drawing and cable machinery.  With continuous growth in both the domestic and international markets, Usha Martin, the Group’s flagship company has emerged as India’s largest and the world’s second largest steel wire rope manufacturer. 

In 1979, the company set up a steel plant with wire rod rolling mill at Jamshedpur, to benefit from business integration. This ensured a steady supply of steel for the manufacture of value added products. Today, the Jamshedpur unit has a truly integrated speciality steel manufacturing facility of 700,000 MT per annum.  Out of which, about 35% is consumed internally by its plant in Ranchi, Hoshiarpur & Bangkok, producing steel wire, steel strand, steel cords, bright bar and steel wire ropes.  All its manufacturing facilities are ISO 9000 certified and the steel plant was India’s first to receive the TPM Excellence Award from JIPM, Japan.   

With local success come global aspirations. Currently, the company has overseas manufacturing operations in Thailand, UK and Dubai. Besides a vast network of distribution centres and marketing offices spread across the globe to support an ever growing worldwide customer base. The company exports over 60% of the wire rope output and about 20% of the total wire rods produced.

Usha Martin’s future plans are focused on its operation in Jharkhand - a state rich in mineral resources. Future priorities include product mix enrichment, cost reduction and infrastructural improvements. Already flourishing in its recent foray into mining operations, the company is planning to invest in its iron ore and coal mines, sinter plant, pellet plant, power plants, while also enhancing its steel making and value added products capacity with an investment of Rs 2,100 crore. 

Products of the company

  • Coil & Bar
  • Bright Bar
  • Ropes
  • Wire & Strands
  • Structural
  • Sling
  • Cord
  • Prestressing
  • Machinery
  • Tele Cables

Milestones

  • 1960- Usha Martin Industries (UMIL) set up a wire rope plant with a capacity of 3600 tonnes per annum (TPA) located at Tatisilwai, Ranchi in collaboration with Martin Black & Company (Wire Ropes) of UK.
  • 1962- UMIL started its production of wire and wire ropes.  
  • 1965- In order to foray in to manufacturing of rope accessories and splicing equipment, the company collaborated with CCL Systems of UK to form Usha Ismal (UIL) located at Rachi. Later in 1990 the company merged with UMIL.  
  • 1971- The company formed Usha Alloys & Steels (UASL) to manufacture steel billets at Adityapur, Jamshedpur. This company was merged with UMIL in 1988.
  • 1975- UMIL set up a machinery division at Bangalore for manufacture of wire drawing and allied products in collaboration Marshall Richards Barcro, UK. UASL acquired an ongoing rolling mill at Agra.  
  • 1979- UASL set up a wire rod rolling mill at Jamshedpur to supply wire rods for its wire rope plant.
  • 1980- A joint venture company Usha Siam Steel Industries was formed in Thailand for manufacture of wire, wire ropes and auto cables.
  • 1986- Usha Beltron (UBL) was incorporated as a joint venture between Usha Martin Industries and Bihar State Electronics Development Corporation, AEG Kabel, Germany (now Kabelrhydt and a member of the Alcatel group) and DEG, Germany to manufacture jelly filled telephone cables (JFTC).
  • 1991- Usha Martin completed its supplies of the parallel wire stay cables for the Second Hooghly Bridge at Kolkata and established the company's capability for manufacturing sophisticated special cables. 
  • 1994- Usha Martin Europe was formed in joint venture with Exim Bank of India to create worldwide marketing and distribution set up for export of wire ropes.
  • 1995- UMIL set up a mini blast furnace at Jamshedpur to reduce cost and improve productivity.
  • 1996- UMIL set up a wire rod mill at Jamshedpur to produce higher weight coils for better productivity.
  • 1998- UMIL was merged with UBL.
  • 2000- The company’s IT division, was demerged and was named Usha Martin Infotech (UMITL). UBL established UM Cables as its wholly owned subsidiary to set up a green field JFTC and OFC plant at Silvassa. Commissioning of 25 MW thermal power plant at Jamshedpur for captive consumption.  UBL also acquired majority stake Usha Siam Steel Industries, Bangkok which is in business of wire ropes.
  • The Company also acquired 80% stake in Brunton Shaw, UK, from Carclo Group.  2001- Company set up Usha Martin Singapore (Pty.) to set up a distribution facility at Singapore for wire ropes. In order to increase the capacity the company set up second unit in at Jamshedpur
  • 2003- The company diluted its rolling mill division at Agra with an intention to focus on core business. The same year the name was changed to Usha Martin. Usha Martin International entered into a joint venture with Gustav Wolf of West Germany to form Brunton Wolf Wire Ropes FZCO located in Dubai. The company obtained prestigious order for wire ropes for a period of 3 years from OTIS Elevators for world wide supplies. The company successfully created new facilities by modifying the cable plant to manufacture value added products such as bright bars, special wires and conveyor cords. 
  • 2004- The company started its DRI and WHRB power plant at its steel division in Jamshdedpur. 
  • 2005- The company singed an MOU with Joh. Pengg for manufacturing of the speciality oil tempered spring steel wire. The company acquired JCTL’s steel division.Usha Martin incorporated of Brunton Shaw America Inc as a new subsidiary of the company. 
  • 2007- The company acquired De Ruiter Staalkabel B.V. located at Netherlands engaged in business of distribution and rigging. The company started wire rope plant in Houston, US.
  • 2010- Usha Martin raises Rs 468.15 crore through QIP
Read More Read Less
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
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.