BSE: 507878 | NSE: UNITECH | Construction - Real Estate | Small Cap
Past 10 year’s financial track record analysis by Moneyworks4me indicates that Unitech Ltd is a below average quality company.
The key valuation ratios of Unitech Ltd's currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Unitech Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
Value Creation Index Colour Code Guide ⓘ
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 2.4% | -0.1% | 0.6% | -0.1% | -2.6% | -6.4% | -10.6% | -0.3% | 0.8% | -18.7% | - |
| Value Creation Index ⓘ | -0.8 | -1.0 | -1.0 | -1.0 | -1.2 | -1.5 | -1.8 | -1.0 | -0.9 | NA | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 970 | 1,077 | 889 | 1,240 | 508 | 1,145 | 86 | 50.2 | 53.7 | 162 | 172 |
| Sales YoY Gr. | - | 11% | -17.4% | 39.5% | -59% | 125.3% | -92.5% | -41.6% | 6.8% | 201.8% | - |
| Adj EPS ⓘ | -0.1 | -1.1 | -0.7 | -0.7 | -2.4 | -4 | -7.6 | -3.6 | -9.2 | -9.8 | -11.1 |
| YoY Gr. | - | NA | NA | NA | NA | NA | NA | NA | NA | NA | - |
| BVPS (₹) ⓘ | 37.7 | 32.6 | 32 | 29.6 | 26.8 | 22.3 | 14.8 | 11.2 | 1.9 | -7.9 | -14.8 |
| Adj Net Profit ⓘ | -13.3 | -275 | -190 | -176 | -620 | -1,039 | -1,977 | -947 | -2,408 | -2,563 | -2,904 |
| Cash Flow from Ops. ⓘ | -229 | -220 | -152 | -111 | 22.5 | -174 | 180 | -275 | 217 | 11.8 | - |
| Debt/CF from Ops. ⓘ | -14.2 | -16.4 | -25.6 | -32.3 | 164.5 | -21.6 | 20.9 | -13.9 | 17.5 | 321.4 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | -18% | -20.4% | 23.5% | 201.8% | ||||
| Adj EPS ⓘ | NA | NA | NA | NA | ||||
| BVPSⓘ | -184% | -178.2% | -181.1% | -505.2% | ||||
| Share Price | -9.8% | 37.5% | 36.6% | -52.7% | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | -0.1 | -3 | -2.3 | -2.2 | -8.4 | -16.2 | -40.8 | -27.9 | -140.7 | 331 | 98.1 |
| Op. Profit Mgn % ⓘ | -9.6 | -23.9 | -21.8 | 2 | -48.6 | -40.6 | -136.9 | -53 | -59.3 | -366.8 | -606.8 |
| Net Profit Mgn % ⓘ | -1.4 | -25.6 | -21.4 | -14.2 | -122 | -90.8 | -2298.1 | -1884.8 | -4488.4 | -1582.6 | -1687.9 |
| Debt to Equity ⓘ | 0.3 | 0.4 | 0.5 | 0.5 | 0.5 | 0.6 | 1 | 1.3 | 7.5 | -1.9 | - |
| Working Cap Days ⓘ | 6,040 | 5,577 | 6,802 | 4,878 | 11,919 | 5,075 | 63,897 | 1,09,103 | 1,02,090 | 33,588 | 20,871 |
| Cash Conv. Cycle ⓘ | 398 | 399 | 486 | 265 | 692 | 169 | 3,088 | 3,846 | 3,243 | 2,057 | -6,218 |
Return on Equity has increased versus last 3 years average to 98.10%
Sales growth is growing at healthy rate in last 3 years 23.47%
Sales growth is good in last 4 quarters at 526.59%
No data to display
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | -11.1 | -14.2 |
| TTM Sales (₹ Cr.) | 172 | 477 |
| BVPS (₹.) ⓘ | -14.8 | -26.3 |
| Reserves (₹ Cr.) ⓘ | -4,385 | -7,407 |
| P/BV ⓘ | -0.42 | -0.24 |
| PE ⓘ | 0.00 | 0.00 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 5.56 / 13.65 |
| All Time Low / High (₹) | 0.19 / 546.80 |
| Market Cap (₹ Cr.) | 1,635 |
| Equity (₹ Cr.) | 523.3 |
| Face Value (₹) | 2 |
| Industry PE ⓘ | 61.5 |
| Mar'24 | YoY Gr. Rt. % | Jun'24 | YoY Gr. Rt. % | Sep'24 | YoY Gr. Rt. % | Dec'24 | YoY Gr. Rt. % | |
|---|---|---|---|---|---|---|---|---|
| Sales (₹ Cr.)ⓘ | 0.6 | -97.3 | 0.5 | 9.5 | 0.4 | -7.7 | 62.5 | 14095.5 |
| Adj EPS (₹) ⓘ | -0 | N/A | 0.1 | 550 | 0 | -66.7 | 3.2 | 3950 |
| Op. Profit Mgn % ⓘ | -213.98 | -20411 bps | -218.38 | 7996 bps | -543.30 | -9703 bps | 89.57 | 54138 bps |
| Net Profit Mgn % ⓘ | -52.28 | -4362 bps | 375.71 | 30509 bps | 68.99 | -12176 bps | 69.67 | -16789 bps |
| Company Name | CMP(₹) | |||||||
|---|---|---|---|---|---|---|---|---|
| Dilip Buildcon | 457.1 | -17.2 (-3.6%) | Small Cap | 12,012 | 32.5 | -0.3 | 14.6 | 1.5 |
| NBCC (India) | 82.7 | -1.7 (-2%) | Small Cap | 8,051 | 1.6 | 7.1 | 51.6 | 9.3 |
| Ahluwalia Contract(I | 830.4 | -11.4 (-1.4%) | Small Cap | 3,855 | 47.5 | 6.2 | 17.7 | 3.3 |
| Sobha | 1,192.5 | -44.6 (-3.6%) | Small Cap | 3,092 | 6.4 | 1.5 | 194.1 | 3.9 |
| PSP Projects | 634.4 | -1 (-0.2%) | Small Cap | 2,462 | 16.8 | 5 | 37.7 | 2.1 |
| Welspun Enterprises | 490.1 | -16.7 (-3.3%) | Small Cap | 2,450 | 20.8 | 11.6 | 24.4 | 2.7 |
| Brigade Enterprises | 949.7 | -37.3 (-3.8%) | Small Cap | 2,024 | 16.7 | 15.7 | 59.2 | 4.1 |
| Capacite Infraproj. | 361.4 | -8 (-2.2%) | Small Cap | 1,868 | 21.5 | 6.2 | 17.2 | 1.9 |
| Kolte-Patil Develop. | 330.4 | -6 (-1.8%) | Small Cap | 1,371 | 1.9 | -5 | 180.5 | 3.4 |
| RPP Infra Projects | 156.9 | -2.3 (-1.4%) | Small Cap | 1,332 | 15.1 | 4.9 | 10.5 | 1.6 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 970 | 1,077 | 889 | 1,240 | 508 | 1,145 | 86 | 50 | 54 | 162 |
| Operating Expenses ⓘ | 1,071 | 1,333 | 1,084 | 1,217 | 755 | 1,609 | 204 | 77 | 87 | 756 |
| Manufacturing Costs | 756 | 1,015 | 874 | 615 | 410 | 978 | 56 | 49 | 49 | 727 |
| Material Costs | 87 | 162 | 96 | 315 | 115 | 81 | 67 | 0 | 0 | 0 |
| Employee Cost | 124 | 110 | 87 | 69 | 58 | 49 | 30 | 17 | 16 | 17 |
| Other Costs ⓘ | 103 | 46 | 27 | 217 | 172 | 501 | 51 | 11 | 21 | 12 |
| Operating Profit ⓘ | -101 | -257 | -194 | 24 | -247 | -465 | -118 | -27 | -33 | -594 |
| Operating Profit Margin (%) | -10.4% | -23.9% | -21.8% | 1.9% | -48.6% | -40.6% | -136.0% | -53.9% | -61.7% | -366.0% |
| Other Income ⓘ | 424 | 255 | 266 | 32 | 27 | 38 | 6 | 11 | 78 | 31 |
| Interest ⓘ | 308 | 300 | 348 | 242 | 427 | 508 | 814 | 928 | 2,452 | 1,997 |
| Depreciation ⓘ | 8 | 4 | 4 | 3 | 2 | 2 | 3 | 3 | 3 | 3 |
| Exceptional Items ⓘ | 0 | 0 | 0 | -61 | -69 | -216 | -801 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 7 | -306 | -280 | -251 | -718 | -1,154 | -1,729 | -947 | -2,409 | -2,563 |
| Tax ⓘ | 23 | -33 | -89 | -32 | -51 | 37 | 247 | 0 | 0 | 0 |
| Profit After Tax | -16 | -273 | -191 | -218 | -667 | -1,191 | -1,977 | -947 | -2,409 | -2,563 |
| PAT Margin (%) | -1.6% | -25.4% | -21.5% | -17.6% | -131.0% | -104.0% | -2,297.8% | -1,885.4% | -4,489.9% | -1,582.7% |
| Adjusted EPS (₹) | -0.1 | -1.0 | -0.7 | -0.8 | -2.6 | -4.6 | -7.6 | -3.6 | -9.2 | -9.8 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 9,852 | 8,538 | 8,362 | 7,737 | 7,022 | 5,832 | 3,861 | 2,916 | 508 | -2,056 |
| Share Capital ⓘ | 523 | 523 | 523 | 523 | 523 | 523 | 523 | 523 | 523 | 523 |
| Reserves ⓘ | 9,329 | 8,015 | 7,839 | 7,214 | 6,499 | 5,309 | 3,338 | 2,393 | -16 | -2,579 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 2,624 | 2,917 | 3,036 | 3,257 | 2,586 | 2,198 | 3,758 | 3,810 | 3,794 | 3,800 |
| Long Term Debt | 1,111 | 1,474 | 1,545 | 1,711 | 1,476 | 869 | 12 | 4 | 0 | 0 |
| Short Term Debt | 1,513 | 1,443 | 1,491 | 1,546 | 1,110 | 1,328 | 3,746 | 3,806 | 3,794 | 3,800 |
| Trade Payables | 975 | 1,092 | 770 | 676 | 709 | 796 | 807 | 802 | 817 | 819 |
| Others Liabilities ⓘ | 6,201 | 6,810 | 7,454 | 7,390 | 9,018 | 8,541 | 8,378 | 9,503 | 11,860 | 14,185 |
| Total Liabilities ⓘ | 19,652 | 19,358 | 19,622 | 19,060 | 19,335 | 17,367 | 16,805 | 17,032 | 16,979 | 16,749 |
Fixed Assets | ||||||||||
| Gross Block | 115 | 112 | 114 | 113 | 104 | 107 | 92 | 92 | 92 | 93 |
| Accumulated Depreciation | 69 | 70 | 74 | 76 | 73 | 74 | 73 | 74 | 74 | 76 |
| Net Fixed Assetsⓘ | 47 | 42 | 40 | 36 | 32 | 33 | 18 | 19 | 19 | 17 |
| CWIP ⓘ | 16 | 17 | 17 | 17 | 17 | 17 | 0 | 0 | 0 | 1 |
| Investmentsⓘ | 3,075 | 2,788 | 2,820 | 2,553 | 2,459 | 2,193 | 1,573 | 1,576 | 1,576 | 1,572 |
| Inventories | 956 | 832 | 808 | 668 | 667 | 625 | 625 | 625 | 625 | 625 |
| Trade Receivables | 1,150 | 1,134 | 1,196 | 915 | 881 | 438 | 480 | 491 | 472 | 456 |
| Cash Equivalents | 39 | 86 | 26 | 24 | 80 | 42 | 121 | 388 | 308 | 327 |
| Others Assetsⓘ | 14,369 | 14,459 | 14,716 | 14,848 | 15,200 | 14,019 | 13,987 | 13,932 | 13,978 | 13,751 |
| Total Assets ⓘ | 19,652 | 19,358 | 19,622 | 19,060 | 19,335 | 17,367 | 16,805 | 17,032 | 16,979 | 16,749 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | -229 | -220 | -152 | -111 | 22 | -174 | 180 | -275 | 217 | 12 |
| PBT ⓘ | 7 | -258 | -280 | -251 | -718 | -1,154 | -1,729 | -947 | -2,409 | -2,563 |
| Adjustment ⓘ | -64 | 33 | 91 | 467 | 629 | 844 | 1,616 | 923 | 2,390 | 1,974 |
| Changes in Working Capital ⓘ | -139 | 6 | 70 | -324 | 102 | -45 | 293 | -250 | 242 | 613 |
| Tax Paid ⓘ | -34 | 0 | -33 | -3 | 9 | 180 | 1 | -2 | -6 | -13 |
| Cash Flow From Investing Activity ⓘ | 644 | 185 | 206 | 124 | 12 | 36 | -173 | 320 | 12 | 26 |
| Capex | 24 | 1 | -1 | 0 | 0 | 0 | 0 | -3 | -3 | 0 |
| Net Investments | -62 | -9 | 27 | 133 | 5 | 7 | -179 | 0 | 0 | 4 |
| Others ⓘ | 683 | 193 | 180 | -9 | 7 | 29 | 6 | 323 | 14 | 22 |
| Cash Flow From Financing Activityⓘ | -464 | 45 | -66 | -20 | -15 | 135 | -18 | -43 | -25 | -5 |
| Net Proceeds from Shares ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Proceeds from Borrowing ⓘ | -39 | 373 | 71 | 166 | 45 | 203 | -8 | -13 | -10 | -2 |
| Interest Paid ⓘ | -568 | -258 | -184 | -242 | -58 | -59 | -3 | -2 | -1 | 0 |
| Dividend Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | 143 | -70 | 48 | 55 | -1 | -9 | -7 | -28 | -14 | -3 |
| Net Cash Flow ⓘ | -49 | 10 | -12 | -7 | 19 | -4 | -11 | 2 | 204 | 32 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | -0.16 | -2.97 | -2.26 | -2.71 | -9.04 | -18.53 | -40.78 | -27.95 | -140.73 | N/A |
| ROCE (%) | 2.36 | -0.05 | 0.55 | -0.07 | -2.64 | -6.36 | -10.64 | -0.26 | 0.78 | N/A |
| Asset Turnover Ratio | 0.05 | 0.06 | 0.05 | 0.06 | 0.03 | 0.06 | 0.01 | 0 | 0 | 0.01 |
| PAT to CFO Conversion(x) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Working Capital Days | ||||||||||
| Receivable Days | 392 | 387 | 478 | 311 | 645 | 210 | 1,947 | 3,527 | 3,277 | 1,047 |
| Inventory Days | 361 | 303 | 337 | 217 | 480 | 206 | 2,652 | 4,542 | 4,253 | 1,409 |
| Payable Days | 3,995 | 2,326 | 3,553 | 838 | 2,192 | 3,393 | 4,336 | 0 | 0 | 0 |
Established in 1972, Unitech is today a leading real estate developer in India. Known for the quality of its products, it is the first developer to have been certified ISO 9001:2000 in North India and offers the most diversified product mix comprising residential, commercial/IT parks, retail, hotels, amusement parks and SEZs.
With years of experience it earned a name in delivering quality product. Unitech is engaged into development of residential, commercial/Information Technology (IT) parks, Retail, Amusement parks, Hotels and Special Economic Zones.
Unitech has long partnered with internationally acclaimed architects and design consultants including SOM (USA), BDP (UK), Maunsell AECOM (HK), MEA Systra (France), Callison (USA), FORREC (Canada), SWA and HOK (USA) for various projects.
It has an enviable clientele for commercial projects including Fidelity, McKinsey, Bank of America, Ford Motors, Nike, EDS, Hewitt, Amdocs, Ernst & Young, Reebok, Keane, Seagrams, Perfetti, Exxon Mobil and AT Kearney.
Unitech and Norway based Telenor Group - the 6th largest mobile communication provider in the world, came together to build Uninor - a telecommunication services company providing GSM services across India.
Recently the Company has ventured into the infrastructure business by launching Unitech Infra, thus leveraging its decades of experience and expertise in real estate.
Projects
Unitech has an experience of developing various projects. It is developing several projects for major cities.
Residential projects-It has undertaken various projects and developed them namely,
Commercial Projects- It has undertaken several commercial projects for development namely Infospace (Kolkata),
Retail Projects- Its retail project portfolio consists of Uniworld city (Kolkata),
It has successfully developed various projects like Telephone Exchange Building for MTNL (New Delhi), 5-star Radisson Hotel (New Delhi) amongst others.
Milestone
It has developed the largest mall in
Unitech’s The Great India Place’ located at Noida has received award for the ‘Best Designed Mall of the Country’.
Unitech was awarded the title of Super Brand by Super Brand
It has land reserves of nearly 14,000 acres spread across major centres of economic activity in
2010
Unitech Ltd has launched Rs. 300 crore venture capital fund to raise funds for its slum redevelopment projects in Mumbai.
2011
Unitech launched Crestview Apartments in Gurgaon
Unitech launched two new projects in Chennai - Chaitanya and Ekanta
Unitech launched Unihomes in Ambala
Unitech ranked amongst the top 15 Fastest Growing Companies
2012
Unitech inaugurated Night Golfing at its luxurious residential project in Noida
Unitech launched Exquisite in Noida
Unitech launched Gardens Galleria Mall, Noida
Unitech launched luxury villas in Bangalore.
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
A 5-Step Journey to Financial Freedom
Read this Book for Free.*This Offer is only valid till this month only. Claim it now.
Read NowDid you know that market corrections can actually present great opportunities to buy high-quality stocks at discounted prices? By taking advantage of these times of volatility, you can position your portfolio for long-term growth.
At MoneyWorks4me Portfolio Advisory, we specialize in helping investors navigate market fluctuations and build a strong, diversified portfolio. With our collaborative approach, you can maintain control over your investments while benefiting from our expertise and guidance.
If you're interested in learning more and with a minimum portfolio size of 25 L+, we can help you manage your portfolio, no matter the size. let's connect and discuss how we can work together. And as a bonus, we're offering a FREE Portfolio Review using our "Portfolio Manager" tool during our conversation.
So why wait?
Let's get started today and take your portfolio to the next level!
#Limited slots available.
Do you want to Invest in Undervalued Handpicked stocks and earn high Returns?
Winning and long lasting portfolio is made of Quality Stocks, but how simple is that?
As an Investor most important decision making questions are?
Make an informed decision for Stocks
Invest using an intelligent system with powerful data-driven tools that help you identify opportunities and make informed buy-hold-sell decisions
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Make an informed decision for Funds
*Color code for outperformance consistency
*Number is average 3 year rolling returns
Want to invest successfully in stocks?
How the heck do you select a solution that ensures it?
Check how good is your current solution!Does it get you focused on meeting your financial goals?
Does it get you focused on meeting your financial goals?
Investing is to means to funding your goals. Your solution must help you get clarity of your goals and how you should invest to reach them. Does your solution include Financial Planning?
Does it have a way of investing that you are confident will work for you?
Does it have a way of investing that you are confident will work for you?
Are you clear of the rationale behind recommendations?
Do you have a way of answering the most important questions: Which stocks are worth investing in, at what price and how do you build your portfolio?
Does it make it easy to find opportunities without wasting your time?
Does it make it easy to find opportunities without wasting your time?
Does it share the tools to enable decision making transparently?
Does it share the tools to enable decision making transparently?
Finally stock investing is all about make informed decisions.
Does your solution provide easy-to-use decision enabling data, information and tools?
Does it help you become a better investor
Does it help you become a better investor
100% Secure Process
Account Discovery
- OTP from CAMS
Account Linking for Stocks & MF
- One OTP per link Eg. NSDL, CDSL, CAMS, KFin etc.
One Click Upload for your Current Portfolio and Future Transactions!
Don't miss out! First 10 users today get it FREE
With this 4 hrs Masterclass, you’ll be able to:
Take control of your financial future and start building your ideal portfolio today
- with reliable research at your fingertips.
Unlock the Power of Core Superstars Now →
Download APP
