Stock MAYURUNIQ MAYUR UNIQUOTERS LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Mayur Uniquoters Limited NSE India S.E.

Equities

MAYURUNIQ

INE040D01038

Textiles & Leather Goods

Market Closed - NSE India S.E.
Other stock markets
 07:43:54 2024-07-12 am EDT 		5-day change 1st Jan Change
627.4 INR -1.74% Intraday chart for Mayur Uniquoters Limited -3.26% +11.33%
May. 22 Transcript : Mayur Uniquoters Limited, Q4 2024 Earnings Call, May 22, 2024
May. 21 Mayur Uniquoters Limited Recommends Final Dividend for the Financial Year Ended on March 31, 2024 CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 15,892 6,874 18,573 15,968 18,460 27,607 - -
Enterprise Value (EV) 1 15,892 6,874 18,573 15,968 18,460 20,034 27,607 27,607
P/E ratio 18.2 x 8.52 x 21.1 x 18.9 x 17.2 x 16.8 x 19.8 x 17.2 x
Yield 0.64% 2.64% 0.48% 0.56% 0.48% 0.66% 1.91% 1.91%
Capitalization / Revenue 2.77 x 1.33 x 3.71 x 2.53 x 2.42 x 2.62 x 3.28 x 2.78 x
EV / Revenue 2.77 x 1.33 x 3.71 x 2.53 x 2.42 x 2.62 x 3.28 x 2.78 x
EV / EBITDA 10.7 x 6.43 x 15.4 x 14.1 x 12.8 x 12.9 x 15.2 x 12.9 x
EV / FCF 74.8 x 78.6 x 61.3 x -44.5 x - 28.2 x 36.6 x 33.2 x
FCF Yield 1.34% 1.27% 1.63% -2.25% - 3.54% 2.73% 3.01%
Price to Book 3.04 x 1.17 x 2.92 x - 2.44 x 2.31 x 2.97 x 2.66 x
Nbr of stocks (in thousands) 45,328 45,328 44,578 44,578 43,953 43,953 - -
Reference price 2 350.6 151.6 416.6 358.2 420.0 628.1 628.1 628.1
Announcement Date 5/30/19 6/29/20 6/10/21 5/30/22 5/19/23 5/21/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 5,734 5,165 5,008 6,310 7,641 7,642 8,410 9,919
EBITDA 1 1,490 1,069 1,204 1,136 1,441 1,558 1,815 2,141
EBIT 1 1,095 884.5 1,020 - - 1,267 1,884 2,155
Operating Margin 19.1% 17.13% 20.37% - - 16.57% 22.4% 21.73%
Earnings before Tax (EBT) 1 1,301 1,059 1,182 1,112 1,353 1,551 1,489 1,812
Net income 1 871.7 806.4 890.4 843.4 1,075 1,195 1,394 1,601
Net margin 15.2% 15.61% 17.78% 13.37% 14.07% 15.64% 16.58% 16.14%
EPS 2 19.23 17.79 19.71 18.92 24.44 27.20 31.72 36.42
Free Cash Flow 1 212.5 87.5 302.8 -358.9 - 710.1 755 832
FCF margin 3.71% 1.69% 6.05% -5.69% - 9.29% 8.98% 8.39%
FCF Conversion (EBITDA) 14.26% 8.19% 25.14% - - 45.57% 41.6% 38.86%
FCF Conversion (Net income) 24.38% 10.85% 34.01% - - 59.4% 54.16% 51.97%
Dividend per Share 2 2.250 4.000 2.000 2.000 2.000 3.000 12.00 12.00
Announcement Date 5/30/19 6/29/20 6/10/21 5/30/22 5/19/23 5/21/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2024 Q1 2024 Q3
Net sales 1 1,947 1,954
EBITDA 1 395 421
EBIT - -
Operating Margin - -
Earnings before Tax (EBT) - -
Net income 1 268 -
Net margin 13.76% -
EPS - -
Dividend per Share - -
Announcement Date - -
1INR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 212 87.5 303 -359 - 710 755 832
ROE (net income / shareholders' equity) 17.9% 14.5% 14.6% 12.5% 14.7% 14.7% 15.7% 16.3%
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share 2 115.0 130.0 143.0 - 172.0 197.0 211.0 236.0
Cash Flow per Share - - - - - - - -
Capex 1 466 493 273 479 306 212 250 300
Capex / Sales 8.13% 9.55% 5.46% 7.59% 4% 2.78% 2.97% 3.02%
Announcement Date 5/30/19 6/29/20 6/10/21 5/30/22 5/19/23 5/21/24 - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Mayur Uniquoters Limited

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Leather Goods

1st Jan change Capi.
LESHAN GIANTSTAR FARMING&HUSBANDRY CORPORATION LIMITED Stock Leshan Giantstar Farming&Husbandry Corporation Limited
-37.52% 1.66B
WUXI DOUBLE ELEPHANT MICRO FIBRE MATERIAL CO.,LTD Stock Wuxi Double Elephant Micro Fibre Material Co.,Ltd
-27.06% 548M
ANHUI ANLI MATERIAL TECHNOLOGY CO., LTD. Stock Anhui Anli Material Technology Co., Ltd.
+9.82% 424M
XINGYE LEATHER TECHNOLOGY CO., LTD. Stock Xingye Leather Technology Co., Ltd.
-24.65% 372M
SHANDONG TONGDA ISLAND NEW MATERIALS CO.,LTD. Stock Shandong Tongda Island New Materials Co.,Ltd.
-14.68% 197M
ULTRAFABRICS HOLDINGS CO.,LTD. Stock Ultrafabrics Holdings Co.,Ltd.
+4.95% 135M
CHOKWANG LEATHER CO.,LTD. Stock Chokwang Leather Co.,Ltd.
+3.31% 135M
KYOWA LEATHER CLOTH CO., LTD. Stock Kyowa Leather Cloth Co., Ltd.
+11.84% 121M
UNI-CHEM CO., LTD. Stock Uni-Chem Co., Ltd.
-21.56% 108M
Leather Goods
  1. Stock Market
  2. Equities
  3. MAYURUNIQ Stock
  4. MAYURUNIQ Stock
  5. Financials Mayur Uniquoters Limited