Universus Photo Imagings Ltd
Incorporated in 2011, Universus Photo
Imagings Ltd manufactures X-Ray Films
and other assorted products[1]
- 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
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
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
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% |
Documents
Announcements
- Announcement under Regulation 30 (LODR)-Newspaper Publication 14 Aug
- Board Meeting Outcome for Outcome Of The Board Meeting 13 Aug
- Financial Results 30Th June 2024 13 Aug
- Board Meeting Intimation for Consider And Approve The Unaudited Financial Results (Standalone & Consolidated) For The First Quarter Ended On 30Th June, 2024 8 Aug
- Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018 10 Jul
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.