Ushdev International Ltd (USHDEVINT) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 511736 | NSE: USHDEVINT | Trading | Small Cap

Ushdev International Share Price

1.03 0.00 0.00%
as on 10-Jun'24 16:01

Ushdev International Ltd (USHDEVINT) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 511736 | NSE: USHDEVINT | Trading | Small Cap

DeciZen - make an informed investing decision on Ushdev International

Based on:

M-Cap below 100cr DeciZen not available

Ushdev International stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
34.9 Cr.
52-wk low:
1
52-wk high:
1

Is Ushdev International Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Ushdev International: Login to view analysis.

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.
Ushdev International Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 11.7%-2.5%-166.1%0%0%0%0%0%0%0%-
Value Creation
Index
-0.2-1.2NANANANANANANANA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 8,1572,50313421.418.715.412.714.21512.315
Sales YoY Gr.--69.3%-94.6%-84.1%-12.7%-17.7%-17.5%11.8%6%-18%-
Adj EPS 4-5.4-31.6-6.1-2.82-0.4-0.4-0.1-0.2-0.3
YoY Gr.--234.2%NANANANA-118.4%NANANA-
BVPS (₹) 29.322.7-67-88.4-92.5-92.1-92.9-94.2-94.5-95-94.5
Adj Net
Profit
137-183-1,068-207-94.366.2-12.3-13.4-3.2-5.4-10
Cash Flow from Ops. -274-1,2281994.3-19.812.85.8-9.46.1-
Debt/CF from Ops. -6.4-2.112.5576.8-2436.3254.7194.7429.9-267413-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -51.4%-8%-0.9%-18%
Adj EPS -169.9%NANANA
BVPS-214%NANANA
Share Price -27.9% 40.2% -19% -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
14.7-20.7144.27.93.1-2.10.40.40.10.20.3
Op. Profit
Mgn %
4.6-5.1-117.38.6-38.110.51.145.533.832.8-97.3
Net Profit
Mgn %
1.7-7.3-796.9-969.3-504.7430.5-96.7-94.2-21.3-43.7-65.3
Debt to
Equity
1.83.4-1.1-0.8-0.8-0.8-0.8-0.8-0.8-0.8-
Working Cap
Days
1625556,3105,892537535548455391421870
Cash Conv.
Cycle
1103844,040-3,827-10,091-11,096-12,131-21,732-23,032-25,567-62,084

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Ushdev International Ltd.

Standalone Consolidated
TTM EPS (₹) -0.3 -0.3
TTM Sales (₹ Cr.) 15 15
BVPS (₹.) -94.5 -94.5
Reserves (₹ Cr.) -3,234 -3,234
P/BV -0.01 -0.01
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 0.95 / 1.03
All Time Low / High (₹) 0.15 / 49.50
Market Cap (₹ Cr.) 34.9
Equity (₹ Cr.) 33.9
Face Value (₹) 1
Industry PE 36.9

Management X-Ray of Ushdev International:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *37.9837.9837.9837.9837.9837.9837.9837.9837.9837.98
* Pledged shares as % of Promoter's holding (%)

Valuation of Ushdev International - Standalone Basis

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

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Ushdev International

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales8,157.282,502.55134.0721.3918.6815.3712.6814.1815.0312.33
Operating Expenses 7,894.982,695.49293.4719.5625.8091.7132.9454.7919.3024.08
Manufacturing Costs05.3909.928.887.814.650.760.880.28
Material Costs7,732.462,417.25117.690000000
Employee Cost 9.876.494.152.451.951.803.661.291.081
Other Costs 152.65266.35171.637.1814.9682.1024.6352.7417.3522.81
Operating Profit 262.29-192.94-159.401.83-7.12-76.33-20.26-40.60-4.27-11.75
Operating Profit Margin (%) 3.2%-7.7%-118.0%8.6%-38.1%-496.0%-159.0%-286.0%-28.4%-95.3%
Other Income 102.27125.549.17158.96217.6495.070.881.431.692.44
Interest 249.40209.095.080.83000.04000
Depreciation 7.667.577.467.217.227.137.137.137.157.14
Exceptional Items 00-2,821.53-829.49-258.1000000
Profit Before Tax 107.51-284.06-2,984.30-676.73-54.8011.61-26.55-46.30-9.73-16.45
Tax 32.32-55.0555.540710000-0
Profit After Tax 75.19-229-3,039.84-676.73-125.8011.61-26.55-46.30-9.73-16.45
PAT Margin (%) 0.9%-9.2%-2,267.4%-3,164.0%-673.0%75.5%-209.0%-326.0%-64.8%-133.0%
Adjusted EPS (₹)2.2-6.8-89.8-20.0-3.70.3-0.8-1.4-0.3-0.5
Dividend Payout Ratio (%)5%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 993.24767.10-2,266.18-2,990.70-3,129.66-3,117.82-3,143.93-3,190.13-3,199.84-3,216.46
Share Capital 33.8533.8533.8533.8533.8533.8533.8533.8533.8533.85
Reserves 959.40733.25-2,300.03-3,024.55-3,163.50-3,151.67-3,177.78-3,223.98-3,233.69-3,250.31
Minority Interest0000000000
Debt1,748.322,570.072,497.182,497.652,499.922,499.092,500.112,502.482,502.952,503.75
Long Term Debt33.510.9800000000
Short Term Debt1,714.812,569.092,497.182,497.652,499.922,499.092,500.112,502.482,502.952,503.75
Trade Payables1,327.66710.21467.02497.65538.30522.33540.45582.66592.15606.10
Others Liabilities 195.78107.39133.30142.07212.93213.98227.39229.60213.65214.64
Total Liabilities 4,2654,154.77831.32146.68121.49117.58124.03124.60108.91108.02

Fixed Assets

Gross Block128.10121.10124.97124.97125.73125.73125.73125.76125.76125.78
Accumulated Depreciation7.664.9321.7728.9836.1943.3250.4557.5864.7371.86
Net Fixed Assets 120.44116.17103.2095.9989.5482.4175.2868.1961.0453.92
CWIP 0.200.2000000000
Investments 158.4863.5666.2713.200.070.070.070.070.070.07
Inventories30.14000000000
Trade Receivables2,937.743,498.62590.5012.3316.9711.7010.547.765.973.18
Cash Equivalents flag 356.330.390.798.076.3515.5530.1339.5632.3341.06
Others Assets 661.67475.8370.5617.098.557.8489.029.509.79
Total Assets 4,2654,154.77831.32146.68121.49117.58124.03124.60108.91108.02

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity -274.31-1,228.49199.424.33-1.039.8112.845.82-9.376.06
PBT 107.51-284.06-2,984.30-676.73-54.8011.61-26.55-46.30-9.73-16.45
Adjustment -99.81139.84139.73681.2263.12179.826.946.135.565.66
Changes in Working Capital -268.93-1082.23043.99-0.15-9.35-181.6232.5446.06-5.216.85
Tax Paid -13.07-2.080-0.01-00-0.09-0.0700
Cash Flow From Investing Activity 1,066.47321.37-81.233.19-0.690.220.741.251.681.87
Capex -3.170.32-85.380-0.770-0-0.030-0.02
Net Investments 995.40196.352.533.130.0300000
Others 74.25124.701.620.060.040.220.741.281.681.89
Cash Flow From Financing Activity -792.13-1,321.36-74-0.14-0-0.830.992.370.470.79
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid -60.94-108.81-1.11-0.71-0-0-0.04-0-0-0
Dividend Paid -8.62-0.0600000000
Others -722.58-1,212.48-72.890.570-0.831.032.370.470.79
Net Cash Flow 0.04-2,228.4844.197.38-1.729.2114.579.43-7.238.73

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)8.15-26.02N/AN/AN/AN/AN/AN/AN/AN/A
ROCE (%)11.66-2.46N/AN/AN/AN/AN/AN/AN/AN/A
Asset Turnover Ratio1.730.590.050.040.140.130.10.110.130.11
PAT to CFO Conversion(x)-3.65N/AN/AN/AN/A0.84N/AN/AN/AN/A
Working Capital Days
Receivable Days1304695,5665,144286340320236167135
Inventory Days4000000000
Payable Days23871,7960000000

Ushdev International Ltd Stock News

Ushdev International Ltd FAQs

The current trading price of Ushdev International on 10-Jun-2024 16:01 is ₹1.03.
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 09-Jun-2024 the market cap of Ushdev International stood at ₹34.86.
The latest P/E ratio of Ushdev International as of 09-Jun-2024 is 0.00.
The latest P/B ratio of Ushdev International as of 09-Jun-2024 is -0.01.
The 52-week high of Ushdev International is ₹1.03 and the 52-week low is ₹0.95.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Ushdev International is ₹15.03 ( Cr.) .

About Ushdev International Ltd

Ushdev International Limited, a part of the Ushdev Group, was formed on 14th May 1994, by Late Vijay Gupta. From being a commission agent, it has become a power generating & a trading company and is listed on the Bombay Stock Exchange since incorporation.

The core activities of this company are power generation and trading of steel. Steel trading being its parent business and doing well in that, the company was in an urge to get into an altogether new area, and thus started investing into power generation through windmills from 1997 onwards.

Ushdev International’s history can be traced back to 1988. The group began operations by trading in imported pig iron, steel scrap, non-ferrous metals etc, the group has moved from strength to strength. The company is listed on the Bombay Stock Exchange since incorporation.

The core activities of this company are power generation and trading of steel. The company commenced operations by trading in steel. Seeing the scope for growth and expansion in the wind power industry, the company diversified into wind power generation through windmills in 1997. The Company has an impressive track record showing consistent increases in sales. In FY 08-09 , Ushdev has achieved sales of Rs. 1425 crore for the financial year ended 2009 as compared to sales of Rs. 752.81 crore for the financial year ended 2008, i.e. almost 89.21% jump compared to the last financial year.

Different divisions of the company:

Steel- Ushdev had commenced its operations by trading in steel. Since then, it has been trading in each and every product of steel being :-Raw Materials- Metallurgical Coal/Coke & Sponge Iron.

Flat Products – H.R. Coils, H.R. Pickeled Coils, C.R.Sheets, Galvanised products, Annealed products, Pickeled products, Colour coated sheets & Corrugated SheetsLong Products – Angles, Beams & Channels in Flat products of steel such as H.R. Coils & H.R. Pickled Coils, C.R.Sheets & Corrugated Sheets

Power: Ushdev International uses the most recent and state of the art facility for generating wind power.

The first set-up was in 1997 with 11 machines. They are one of the highest Plant Load Factor (PLF) achievers in the country with a PLF of 36% compared to an industry average of 18%.

In March 2005, the company had installed and commissioned a new wind mill project in Chinnaputhur village, Dharampuram Taluk, Erode District, comprising of 2 Enercon make E-48 WEC’s of 800 KVA each totaling 1.60 MW at a cost of Rs.7.80 crores spread over 10 acres of land. Granted PLF by Enercon is 28% in March 2006, the company put up 2 machines of 800 KW each in Chitradurga district of Karnataka at a cost of 8 crores, and 3 machines of 800 KW each in Jaisalmer district in Rajasthan at a cost of 12 crores.

After which in March 2006, the company put up 2 machines of 800 KW each in Chitradurga district of Karnataka at a cost of 8 crores, and 3 machines of 800 KW each in Jaisalmer district in Rajasthan at a cost of 12 crores.The rotating part of the ring generator and the rotor of the WEC form a unit.

The latest additions are 2 machines of the same make in Jodhpar district in Gujarat, in March 2007 costing around 8 crores and 4 WEGs in Jamnagar District in Gujarat in July 2007 at a cost of 16 crores.

Awards/Recognition:

  • Ushdev has been super ranked as the 180th company (among the top 1000 companies) by Business Standard, March 2009 on the basis of ranking by growth of variables such as net sales, operating profit, net profit, networth and dividend per share and growth in market capitization.
  • It has been ranked as the 7th fastest growing company by the ET 500, October 2008.
  • Also ranked as the 8th largest Trading Company by the ET 500, October 2008 (Private and Public put together).
  • Ushdev has been ranked 43rd among the Top 100 Wealth Creators by the ET 500, October 2008.
  • Ushdev has been ranked 488th among Top 500 companies across all the sectors by the ET 500, October 2008.
  • Ushdev International Limited is 2nd largest private sector trading company after Adani. UIL is ranked as the 8th largest Trading co (private & public put together) after the likes of MMTC, STC, PTC, etc.

Future Plans:

Ushdev International Limited Ushdev plans to increase the area of operations into more products of steel and eventually increase the foray of steel into the world marketIn Wind, Ushdev ensures being a Super power force in the Wind Energy Industry in the years to come.

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×