Ushdev International Ltd - Stock Valuation and Financial Performance

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

Ushdev International Share Price

1.38 0.00 0.00%
as on 18-Mar'24 16:59

DeciZen - make an informed investing decision on Ushdev International

M-Cap below 100cr DeciZen not available

Ushdev International stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
46.7 Cr.
52-wk low:
0.9
52-wk high:
2.6

Is Ushdev International Ltd an attractive stock to invest in?

1. Is Ushdev International Ltd a good quality company?

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

2. Is Ushdev International Ltd undervalued or overvalued?

The key valuation ratios of Ushdev International Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone.

3. Is Ushdev International Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Ushdev International Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Ushdev International:

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 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 % 11.8%12.1%10.2%-1.2%-59.4%169.2%17.1%-10.8%2%2%-
Value Creation
Index
-0.2-0.1-0.3-1.1NANANA-1.8NANA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 6,2988,8968,1572,50313421.418.715.412.714.215
Sales YoY Gr.-41.3%-8.3%-69.3%-94.6%-84.1%-12.7%-17.7%-17.5%11.8%-
Adj EPS 3.76.24-5.4-31.6-6.1-2.82-0.4-0.4-0
YoY Gr.-66%-34.4%-234.2%NANANANA-118.4%NA-
BVPS (₹) 19.425.229.322.7-67-88.4-92.5-92.1-92.9-94.2-94.4
Adj Net
Profit
126208137-183-1,068-207-94.366.2-12.3-13.4-1
Cash Flow from Ops. 157949-274-1,2281994.3-19.812.85.8-
Debt/CF from Ops. 8.22.6-6.4-2.112.5576.8-2436.3254.7194.7429.9-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -49.2%-36.2%-8.8%11.8%
Adj EPS -177.9%NANANA
BVPS-219.2%NANANA
Share Price -25.5% 30.1% 68.2% 13.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
20.627.514.7-20.7144.27.93.1-2.10.40.40
Op. Profit
Mgn %
4.24.34.6-5.1-117.38.6-38.110.51.145.510.1
Net Profit
Mgn %
22.31.7-7.3-796.9-969.3-504.7430.5-96.7-94.2-6.8
Debt to
Equity
22.91.83.4-1.1-0.8-0.8-0.8-0.8-0.8-
Working Cap
Days
1271261625556,3105,8925375355484551,000
Cash Conv.
Cycle
76831103844,040-3,827-10,091-11,096-12,131-21,732-65,046

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 0.00%

Sales growth is good in last 4 quarters at 10.17%

Sales growth has been subdued in last 3 years -8.78%

Latest Financials - Ushdev International Ltd.

Standalone Consolidated
TTM EPS (₹) -0 -0
TTM Sales (₹ Cr.) 14.9 14.9
BVPS (₹.) -94.4 -94.4
Reserves (₹ Cr.) -3,229 -3,229
P/BV -0.01 -0.01
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 0.94 / 2.58
All Time Low / High (₹) 0.15 / 49.50
Market Cap (₹ Cr.) 46.7
Equity (₹ Cr.) 33.9
Face Value (₹) 1
Industry PE 75

Management X-Ray of Ushdev International:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *34.5734.5737.8837.8837.8837.9837.9837.9837.9837.98
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Ushdev International

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
Sales6,297.768,896.448,157.282,502.55134.0721.3918.6815.3712.6814.18
Operating Expenses 6,068.918,595.537,894.982,695.49293.4719.5625.8091.7132.9454.79
Manufacturing Costs0005.3909.928.887.814.650.76
Material Costs5,919.158,351.347,732.462,417.25117.6900000
Employee Cost 5.5713.599.876.494.152.451.951.803.661.29
Other Costs 144.19230.60152.65266.35171.637.1814.9682.1024.6352.74
Operating Profit 228.85300.91262.29-192.94-159.401.83-7.12-76.33-20.26-40.60
Operating Profit Margin (%) 3.6%3.4%3.2%-7.7%-118.0%8.6%-38.1%-496.0%-159.0%-286.0%
Other Income 53.82142.84102.27125.549.17158.96217.6495.070.881.43
Interest 130.60161.47249.40209.095.080.83000.040
Depreciation 8.607.287.667.577.467.217.227.137.137.13
Exceptional Items 0000-2,821.53-829.49-258.10000
Profit Before Tax 143.47275107.51-284.06-2,984.30-676.73-54.8011.61-26.55-46.30
Tax 39.6471.5132.32-55.0555.54071000
Profit After Tax 103.83203.4975.19-229-3,039.84-676.73-125.8011.61-26.55-46.30
PAT Margin (%) 1.6%2.3%0.9%-9.2%-2,267.4%-3,164.0%-673.0%75.5%-209.0%-326.0%
Adjusted EPS (₹)3.16.02.2-6.8-89.8-20.0-3.70.3-0.8-1.4
Dividend Payout Ratio (%)7%3%5%0%0%0%0%0%0%0%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 657.06851.93993.24767.10-2,266.18-2,990.70-3,129.66-3,117.82-3,143.93-3,190.13
Share Capital 33.8533.8533.8533.8533.8533.8533.8533.8533.8533.85
Reserves 623.21818.09959.40733.25-2,300.03-3,024.55-3,163.50-3,151.67-3,177.78-3,223.98
Minority Interest0000000000
Debt1,285.412,497.751,748.322,570.072,497.182,497.652,499.922,499.092,500.112,502.48
Long Term Debt47.9441.2933.510.98000000
Short Term Debt1,237.472,456.471,714.812,569.092,497.182,497.652,499.922,499.092,500.112,502.48
Trade Payables989.491,545.781,327.66710.21467.02497.65538.30522.33540.45582.66
Others Liabilities 185.85259.57195.78107.39133.30142.07212.93213.98227.39229.60
Total Liabilities 3,117.825,155.034,2654,154.77831.32146.68121.49117.58124.03124.60

Fixed Assets

Gross Block169.59177.26128.10121.10124.97124.97125.73125.73125.73125.76
Accumulated Depreciation44.8552.137.664.9321.7728.9836.1943.3250.4557.58
Net Fixed Assets124.74125.12120.44116.17103.2095.9989.5482.4175.2868.19
CWIP 00.570.200.20000000
Investments 134.2959.35158.4863.5666.2713.200.070.070.070.07
Inventories0126.2130.140000000
Trade Receivables2,051.412,8672,937.743,498.62590.5012.3316.9711.7010.547.76
Cash Equivalents 365.491,344.76356.330.390.798.076.3515.5530.1339.56
Others Assets441.89632.02661.67475.8370.5617.098.557.8489.02
Total Assets 3,117.825,155.034,2654,154.77831.32146.68121.49117.58124.03124.60

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 157948.50-274.31-1,228.49199.424.33-1.039.8112.845.82
PBT 143.47275107.51-284.06-2,984.30-676.73-54.8011.61-26.55-46.30
Adjustment 85.3839.55-99.81139.84139.73681.2263.12179.826.946.13
Changes in Working Capital -32.3708.02-268.93-1082.23043.99-0.15-9.35-181.6232.5446.06
Tax Paid -39.55-74.07-13.07-2.080-0.0100-0.09-0.07
Cash Flow From Investing Activity 52.85-766.031,066.47321.37-81.233.19-0.690.220.741.25
Capex -0.06-8.23-3.170.32-85.380-0.7700-0.03
Net Investments -0.91-826.13995.40196.352.533.130.03000
Others 53.8268.3474.25124.701.620.060.040.220.741.28
Cash Flow From Financing Activity -184.83-176.74-792.13-1,321.36-74-0.140-0.830.992.37
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid -130.60-161.47-60.94-108.81-1.11-0.7100-0.040
Dividend Paid -7.05-7.16-8.62-0.06000000
Others -47.17-8.11-722.58-1,212.48-72.890.570-0.831.032.37
Net Cash Flow 25.035.740.04-2,228.4844.197.38-1.729.2114.579.43
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)17.0426.978.15-26.02N/AN/AN/AN/AN/AN/A
ROCE (%)14.8616.4311.66-2.46N/AN/AN/AN/AN/AN/A
Asset Turnover Ratio2.242.151.730.590.050.040.140.130.10.11
PAT to CFO Conversion(x)1.514.66-3.65N/AN/AN/AN/A0.84N/AN/A
Working Capital Days
Receivable Days981011304695,5665,144286340320236
Inventory Days0540000000
Payable Days242123871,79600000

Ushdev International Ltd Stock News

Ushdev International Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Ushdev International on 18-Mar-2024 16:59 is ₹1.38.
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 18-Mar-2024 16:59 the market cap of Ushdev International stood at ₹46.71.
The latest P/E ratio of Ushdev International as of 18-Mar-2024 16:59 is 0.00.
The latest P/B ratio of Ushdev International as of 18-Mar-2024 16:59 is -0.01.
The 52-week high of Ushdev International is ₹2.58 and the 52-week low is ₹0.94.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Ushdev International is ₹14.86 ( 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.

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.