UCAL Ltd - Stock Valuation and Financial Performance

BSE: 500464 | NSE: UCAL | Auto Ancillary | Small Cap

UCAL Share Price

163.80 7.10 4.53%
as on 30-Oct'24 14:36

DeciZen - make an informed investing decision on UCAL

Overall Rating
Login to view analysis. M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

UCAL stock performance -

mw4me loader
P/E Ratio (CD):
0.00
Market Cap:
346.5 Cr.
52-wk low:
126
52-wk high:
229.9

Is UCAL Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of UCAL: 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.
UCAL 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'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 16.3%14.3%20.1%19.6%18%11.2%6.6%10%4.7%2.7%-
Value Creation
Index
0.20.00.40.40.3-0.2-0.5-0.3-0.7-0.8-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 738724791820870732687782823723726
Sales YoY Gr.--1.9%9.3%3.7%6%-15.9%-6.1%13.9%5.2%-12.1%-
Adj EPS 10.5615.445.9219.212.915.70-11.5-10.4
YoY Gr.--42.6%156.2%197.6%-54.3%-55.9%39.3%22.3%-99.8%-28825%-
BVPS (₹) 29.914.295.2135145.7149.7162.1177.1177.9167.9166.7
Adj Net
Profit
23.213.334.110146.420.428.534.80.1-25.4-23
Cash Flow from Ops. 91.980.69878.313013410.580.578.239-
Debt/CF from Ops. 3.53.72.63.31.81.726.12.82.65.3-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -0.2%-3.6%1.7%-12.1%
Adj EPS -201%-188.7%-196.3%-28825%
BVPS21.2%2.9%1.2%-5.6%
Share Price 6.9% 5.2% 4.1% 24%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
38.127.328.239.914.96.38.39.30-6.6-6.2
Op. Profit
Mgn %
11.910.212.91514.412.29.79.375.16.1
Net Profit
Mgn %
3.11.84.312.45.32.84.24.50-3.5-3.2
Debt to
Equity
4.89.41.20.90.70.70.80.60.50.6-
Working Cap
Days
10911010011011813314513111913572
Cash Conv.
Cycle
25231319231223444551-17

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - UCAL Ltd.

Standalone Consolidated
TTM EPS (₹) 0.4 -10.4
TTM Sales (₹ Cr.) 486 726
BVPS (₹.) 160.4 166.7
Reserves (₹ Cr.) 333 347
P/BV 0.98 0.94
PE 357.98 0.00
From the Market
52 Week Low / High (₹) 126.00 / 229.90
All Time Low / High (₹) 18.00 / 338.00
Market Cap (₹ Cr.) 347
Equity (₹ Cr.) 22.1
Face Value (₹) 10
Industry PE 53.5

Management X-Ray of UCAL:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of UCAL

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales738724791820870732687782823723
Operating Expenses 650651689697745643620710766686
Manufacturing Costs3323161011021047157626043
Material Costs10899328338369312349397440379
Employee Cost 141154169177184179150166167161
Other Costs 698291818980648598103
Operating Profit 88731021231248967735737
Operating Profit Margin (%) 11.9%10.1%12.9%15.0%14.3%12.2%9.7%9.3%7.0%5.1%
Other Income 10111176121331912
Interest 31272826272728232224
Depreciation 34333430304040413833
Exceptional Items 0000000000
Profit Before Tax 33235174733511396-9
Tax 9815-272714-184616
Profit After Tax 251636101462129351-25
PAT Margin (%) 3.3%2.2%4.5%12.3%5.3%2.9%4.2%4.5%0.1%-3.5%
Adjusted EPS (₹)11.17.016.245.820.79.613.115.80.4-11.4
Dividend Payout Ratio (%)18%50%31%22%43%0%15%13%519%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 6631211298322331358392393371
Share Capital 22222222222222222222
Reserves 449188276300309336369371349
Minority Interest0000000000
Debt237200224226194170233187161145
Long Term Debt1107995746968114776273
Short Term Debt1261201291521251011191119972
Trade Payables10310112511314214714496129130
Others Liabilities 115164845370114866664143
Total Liabilities 521496643690728762822741747789

Fixed Assets

Gross Block659673406447497613615644634708
Accumulated Depreciation388418336191118144184199218
Net Fixed Assets271255373385406495471460436491
CWIP 42814141241621
Investments 001616161616333
Inventories767875858991971069898
Trade Receivables1111021161211368113397119118
Cash Equivalents 33533432217
Others Assets56565066657270697451
Total Assets 521496643690728762822741747789

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 9281987813013410817839
PBT 33235174733511396-9
Adjustment 64596054566665635755
Changes in Working Capital 1101-251045-63-1118-5
Tax Paid -7-12-14-24-8-12-2-10-3-2
Cash Flow From Investing Activity -12-14-19-45-44-72-9-29-33-82
Capex -12-14-15-40-46-74-16-30-13-88
Net Investments 0000001000
Others 00-3-51261-206
Cash Flow From Financing Activity -80-67-71-49-48-6531-83-940
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -46-39000045-37-1511
Interest Paid -31-27-28-26-27-27-28-23-22-24
Dividend Paid -2-4-9-13-27-240-4-4-4
Others 04-34-96-1413-183258
Net Cash Flow 008-1538-332-3236-3
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)40.3831.9729.6439.7714.766.488.379.30.22-6.61
ROCE (%)16.2914.2720.119.5518.0411.186.589.974.72.65
Asset Turnover Ratio1.511.571.541.281.230.980.8711.110.94
PAT to CFO Conversion(x)3.685.062.720.772.836.380.342.3178N/A
Working Capital Days
Receivable Days52494551545457544860
Inventory Days33353234364550484550
Payable Days341377125128126169145977896

UCAL Ltd Stock News

UCAL Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of UCAL on 30-Oct-2024 14:36 is ₹163.8.
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 30-Oct-2024 14:36 the market cap of UCAL stood at ₹346.5.
The latest P/E ratio of UCAL as of 30-Oct-2024 14:36 is 358.0.
The latest P/B ratio of UCAL as of 30-Oct-2024 14:36 is 0.98.
The 52-week high of UCAL is ₹229.9 and the 52-week low is ₹126.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of UCAL is ₹485.9 ( Cr.) .

About UCAL Ltd

Ucal Fuel Systems was established in 1985 by Carburettors Ltd. (pioneers in India in the manufacture of Carburettors and mechanical fuel pumps) as a joint venture company with Mikuni Corporation Japan - internationally renowned company for fuel management products.

It is a part of the larger Ucal group which was founded by Shri.K.Gopalakrishna, a visionary leader who built the multidimensional enterprise. Ucal today spans a wide spectrum of products for the automotive sector and is a perfect amalgam of people, technology and resources reinforced with the advantage of a thorough understanding of automotive industry

Ucal is in the business of providing holistic solutions in fuel management systems and is committed to producing products of consistent quality and timely delivery. This is validated because Ucal is the most preferred supplier of products to customers such as Maruti Udyog, Hyundai, General Motors, Cummins, Bosch, Mikuni, TVS Motor Company, Bajaj Auto, Suzuki, Yamaha & Hero Honda Motors to name a few.

The company takes pride in being an engineering company that provides solutions to customers. The company designs products for petrol and diesel engine application and has impeccable manufacturing process and systems that ensures product quality. Apart from producing parts of consistent quality and upholding stakeholder satisfaction, Ucal takes it as a duty to be socially responsible organization and ensure that all products are environmentally friendly.

Subsidiaries:

  • AMTEC Precision Products Ltd. Acquired by UCAL in the year 2005, AMTEC Precision Products manufactures precision machined parts and plastic moulded products for US Automotive and Non-Automotive customers. AMTEC has three facilities located in Illinois, USA.
  • Bharat Technologies Auto Components Ltd. Bharat Technologies Auto Components Ltd. (BTACL), manufactures precision machined parts for automotive application at its 100% Export Oriented Unit at Ambattur, Chennai. BTACL’s strength and expertise lie in its ability to manufacture components to close tolerances, using CNC machines, and to meet global quality requirements in large volumes. Around one million in volume of each product is exported to the US. Further, the company’s technical power blends experience and dynamism, to provide a wide array of machining solutions to any challenging customer requirements.
  • UCAL Machine Tools Ltd. A 100% subsidiary of Ucal, UCAL Machine Tools was established in 1991 to manufacture dies and moulds for the Pressure Die Cast products required by UCAL Fuel Systems Ltd. Ucal Machine Tools also manufactures pressure die cast parts for Indian and International customers. The company has three pressure die casting units, one at Pondicherry and two at Maraimalai Nagar, apart from a tool room and assembly unit at Maraimalai Nagar.
  • UCAL Polymer Industries Ltd. Established as a 100% subsidiary in 2000, UCAL Polymer Industries Ltd., (UPIL) is engaged in the manufacture of rubber and plastic products. Specialised activities like Rubber to metal bonding, Compression moulding and Plastic injection moulding are carried out at UPIL. The manufacturing unit is at Pondicherry.

Product range of the company includes:

  • Gasoline Systems & Products
  • Gasoline Engines - 4 Wheelers
  • Gasoline Engine - 2 Wheelers
  • Gasoline Engine - Pumps
  • Diesel Systems & Products
  • EMS System Products
  • Emission Control & Other Products
  • High pressure Die cast Products
  • Precision Machined Products

Achievements/ recognition:

  • 2009 - BOSCH Supplier Award for maximizing value to the customer
    National Energy Conservation Award by The Bureau of Energy efficiency, New Delhi.
  • ACMA Certificate of merit 2000-2001
  • Certificate of BVQI
  • Appreciation certificate 2001
  • National quality award
  • BVQI Certificate of approval
  • Certificate of merit 2002
  • BVQI appendix to Certificate of approval
  • ACMA Certificate of merit award 1992-93

Milestones

  • 1959 - Carburettors Limited incorporated
  • 1985 - UFSL incorporated as a Private Limited Company
  • 1987 - Joint venture agreement entered into with Mikuni Corporation
  • 1989 - UFSL became a Public Limited Company
  • 1990 - Maraimalai Nagar Plant established
    Carburettor for Maruti 800CC and 1000CC cars
  • 1992 - Carburettor for Premier118 NE car, Nissan A12 engine
    Carburettor for HM Contessa Car Isuzu 1800CC engine and for Zen cars with 1000CC engine
  • 1993 - Carburettors for Esteem cars with 1300CC engine, Suzuki Samurai Motorcycles-2 stroke engine and gensets
  • 1996 - Pondicherry Plant established
    Carburettor for Bajaj Auto-rickshaw
    Exports Commenced
  • 1997 - Carburettor for TVS Scooty
     
  • 1998 - Carburettor for Yamaha Motorcycle and Maruti Omni
    Multi Point Fuel Injection (MPFI) System Parts for Hyundai Santro
  • 1999 - Secondary Air Suction valve (ASV) for Hero Honda
    Carburettor for Scooterettes  and 4-stroke motorcycles
    MPFI system parts for Maruti
     
  • 2000 - Gurgaon Plant established
    Carburettor for Bajaj Caliber/Boxer and Yamaha Crux Motorcycles
    CD carburettor for TVS Fiero motorcycles and SAV/Carburettor for TVS Victor
    Exports of SAV commenced
  • 2001 - CD Carburettor for Bajaj Pulsar
  • 2002 - Export of Electronic throttle valve commenced
  • 2003 -Collaboration with Orbital Inc., Australia for development of Direct Injection Systems
    Setting up of a central R&D centre at Ambattur, Chennai
  • 2005 -Acquired AMTEC Precision Product, a company in US
  • 2006 - Started development of products for Diesel application
  • 2007 - Maraimalai Nagar Plant 6 established for machined component. Production of Vacuum pump and Oil pump started
  • 2008 - Joint Venture with Mikuni Closed
  • 2009 - Production of Fuel pump started
  • 2009-10 - It marked the first full year of operation after the exit of its technical and equity partner, Mikuni Corporation, Japan.
     
Read More Read Less
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.