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

Delayed NSE India S.E.
Other stock markets
 05:14:43 2024-06-27 EDT 		5-day change 1st Jan Change
638.2 INR -0.75% Intraday chart for Mayur Uniquoters Limited -2.43% +13.42%
05-22 Transcript : Mayur Uniquoters Limited, Q4 2024 Earnings Call, May 22, 2024
05-21 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 28,268 - -
Enterprise Value (EV) 1 15,892 6,874 18,573 15,968 18,460 20,034 28,268 28,268
P/E ratio 18.2 x 8.52 x 21.1 x 18.9 x 17.2 x 16.8 x 20.3 x 17.7 x
Yield 0.64% 2.64% 0.48% 0.56% 0.48% 1.24% 1.87% 1.87%
Capitalization / Revenue 2.77 x 1.33 x 3.71 x 2.53 x 2.42 x 2.62 x 3.36 x 2.85 x
EV / Revenue 2.77 x 1.33 x 3.71 x 2.53 x 2.42 x 2.62 x 3.36 x 2.85 x
EV / EBITDA 10.7 x 6.43 x 15.4 x 14.1 x 12.8 x 12.9 x 15.6 x 13.2 x
EV / FCF 74.8 x 78.6 x 61.3 x -44.5 x - 19.6 x 37.4 x 34 x
FCF Yield 1.34% 1.27% 1.63% -2.25% - 5.09% 2.67% 2.94%
Price to Book 3.04 x 1.17 x 2.92 x - 2.44 x 3.35 x 3.04 x 2.73 x
Nbr of stocks (in thousands) 45,328 45,328 44,578 44,578 43,953 43,953 - -
Reference price 2 350.6 151.6 416.6 358.2 420.0 643.2 643.2 643.2
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 - 1,439 755 832
FCF margin 3.71% 1.69% 6.05% -5.69% - 19.48% 8.98% 8.39%
FCF Conversion (EBITDA) 14.26% 8.19% 25.14% - - 92.42% 41.6% 38.86%
FCF Conversion (Net income) 24.38% 10.85% 34.01% - - 119.82% 54.16% 51.97%
Dividend per Share 2 2.250 4.000 2.000 2.000 2.000 8.000 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 - 1,439 755 832
ROE (net income / shareholders' equity) 17.9% 14.5% 14.6% 12.5% 14.7% 14.9% 15.7% 16.3%
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share 2 115.0 130.0 143.0 - 172.0 192.0 211.0 236.0
Cash Flow per Share - - - - - - - -
Capex 1 466 493 273 479 306 200 250 300
Capex / Sales 8.13% 9.55% 5.46% 7.59% 4% 2.71% 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
-24.37% 1.99B
WUXI DOUBLE ELEPHANT MICRO FIBRE MATERIAL CO.,LTD Stock Wuxi Double Elephant Micro Fibre Material Co.,Ltd
-24.88% 558M
ANHUI ANLI MATERIAL TECHNOLOGY CO., LTD. Stock Anhui Anli Material Technology Co., Ltd.
+12.69% 449M
XINGYE LEATHER TECHNOLOGY CO., LTD. Stock Xingye Leather Technology Co., Ltd.
-13.80% 421M
BAIKSAN CO,. LTD Stock BAIKSAN Co,. Ltd
+49.01% 255M
SHANDONG TONGDA ISLAND NEW MATERIALS CO.,LTD. Stock Shandong Tongda Island New Materials Co.,Ltd.
+1.34% 240M
CHOKWANG LEATHER CO.,LTD. Stock Chokwang Leather Co.,Ltd.
0.00% 129M
ULTRAFABRICS HOLDINGS CO.,LTD. Stock Ultrafabrics Holdings Co.,Ltd.
-1.45% 126M
KYOWA LEATHER CLOTH CO., LTD. Stock Kyowa Leather Cloth Co., Ltd.
+11.28% 120M
Leather Goods
  1. Stock Market
  2. Equities
  3. MAYURUNIQ Stock
  4. MAYURUNIQ Stock
  5. Financials Mayur Uniquoters Limited