Universus Photo Imagings Ltd

Universus Photo Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Universus Photo Imagings Ltd

₹ 365 -1.15%
28 Aug - close price
universusphotoimagings.com BSE: 542933 NSE: UNIVPHOTO
About

Incorporated in 2011, Universus Photo
Imagings Ltd manufactures X-Ray Films
and other assorted products[1]

Key Points

Business Overview:[1]
UPIL is in the business of manufacturing,
selling, distributing, converting, and producing X-Ray films and NTR films in Matt and Glossy finish. NTR Films are used for photo albums, certificates, playing cards, Gift Cards, visiting cards, calendars, menu cards, wedding cards, and modeling portfolios. Company procures Jumbo Rolls of the X-Ray films and slits them into different sizes at its slitting and packaging unit.

Website BSE NSE
  • Market Cap ₹ 401 Cr.
  • Current Price ₹ 365
  • High / Low ₹ 484 / 310
  • Stock P/E 14.2
  • Book Value ₹ 563
  • Dividend Yield 0.00 %
  • ROCE 6.70 %
  • ROE 5.14 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Stock is trading at 0.65 times its book value
  • Company has delivered good profit growth of 399% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 27.8%

Cons

  • Earnings include an other income of Rs.34.9 Cr.
  • Working capital days have increased from 3,317 days to 7,029 days

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Miscellaneous Industry: Photographic And Allied Products

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024
13.58 13.66 13.75 15.17 12.89 12.28 9.88 8.17 7.67 7.86 7.33 9.59 9.22
10.41 11.29 11.23 12.57 13.32 10.39 8.80 6.86 6.55 7.34 6.97 8.98 8.68
Operating Profit 3.17 2.37 2.52 2.60 -0.43 1.89 1.08 1.31 1.12 0.52 0.36 0.61 0.54
OPM % 23.34% 17.35% 18.33% 17.14% -3.34% 15.39% 10.93% 16.03% 14.60% 6.62% 4.91% 6.36% 5.86%
2.33 2.71 5.78 461.45 3.46 1.42 23.83 7.68 10.14 6.13 15.86 5.76 7.15
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.13 0.12 0.13 0.05 0.06 0.07 0.07 0.07 0.07 0.06 0.07 0.04 0.04
Profit before tax 5.37 4.96 8.17 464.00 2.97 3.24 24.84 8.92 11.19 6.59 16.15 6.33 7.65
Tax % 23.46% 24.19% 4.41% 17.17% -63.30% 62.96% 10.67% 24.10% 24.66% 25.04% 24.89% 15.01% 24.44%
4.11 3.76 7.81 384.34 4.85 1.20 22.19 6.77 8.43 4.94 12.13 5.38 5.78
EPS in Rs 3.75 3.43 7.13 351.10 4.43 1.10 20.27 6.18 7.70 4.51 11.08 4.91 5.28
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
0 0 0 0 0 0 0 62 47 56 43 32 34
0 0 0 0 0 0 0 53 39 46 37 30 32
Operating Profit -0 0 0 0 -0 -0 -0 10 8 11 7 3 2
OPM % 15% 17% 19% 15% 8% 6%
0 0 0 0 0 0 0 11 11 472 34 38 35
Interest 0 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0 1 1 0 0 0 0
Profit before tax -0 0 0 0 -0 -0 -0 20 19 482 40 40 37
Tax % 0% 0% 0% 0% 22% 24% 17% 12% 23%
-0 0 0 0 -0 -0 -0 16 14 400 35 31 28
EPS in Rs 14.37 13.03 365.43 31.98 28.22 25.78
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 31% 0%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: -12%
TTM: -11%
Compounded Profit Growth
10 Years: %
5 Years: 399%
3 Years: 29%
TTM: -27%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: 6%
1 Year: -9%
Return on Equity
10 Years: %
5 Years: 26%
3 Years: 28%
Last Year: 5%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 0 0 0 0 0 0 0 11 11 11 11 11
Reserves -0 -0 -0 -0 -0 -0 -0 136 151 551 575 606
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 13 13 17 10 16
Total Liabilities 0 0 0 0 0 0 0 160 174 579 596 633
0 0 0 0 0 0 0 10 9 5 4 4
CWIP 0 0 0 0 0 0 0 0 0 0 0 0
Investments 0 0 0 0 0 0 0 109 155 375 389 428
0 0 0 0 0 0 0 41 10 199 203 200
Total Assets 0 0 0 0 0 0 0 160 174 579 596 633

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-0 0 0 0 0 -0 0 120 9 -84 -8 4
0 0 0 0 0 0 0 -104 -36 84 19 -3
0 0 0 0 0 0 0 11 0 0 -11 0
Net Cash Flow -0 0 0 0 0 0 0 27 -27 -0 -0 1

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 15 12 17 13 24
Inventory Days 65 64 137 150 107
Days Payable 16 15 12 11 7
Cash Conversion Cycle 64 61 142 152 123
Working Capital Days 59 56 1,235 1,688 7,029
ROCE % -50% 0% 0% 0% -200% -200% -200% 25% 12% 130% 1% 7%

Shareholding Pattern

Numbers in percentages

Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
74.55% 74.55% 74.55% 74.37% 74.54% 74.54% 74.54% 74.54% 74.54% 74.54% 74.54% 74.54%
0.00% 0.05% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
25.45% 25.40% 25.45% 25.63% 25.45% 25.45% 25.44% 25.45% 25.46% 25.45% 25.45% 25.46%
No. of Shareholders 32,40631,50629,82229,83829,66630,24830,03829,64829,27328,82228,33727,948

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports