UNICHEMLAB Financial Statements

UNICHEMLAB Nine Monthly Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2021 Mar-2018 Mar-2017 Mar-2016
Growth matrix (%)        
Revenue growth 51 17.20 (48) 10.90
Op profit growth (169) 219 (125) 61.70
EBIT growth (147) 53.70 (155) 78.80
Net profit growth (99) 2,242 0.53 43.40
Profitability ratios (%)        
OPM 7.38 (16) (5.90) 12.30
EBIT margin 4.61 (15) (11) 10.80
Net profit margin 2.78 311 15.60 8.11
RoCE 2.02 (5.90) (7) 14.50
RoNW 0.33 34 2.69 2.97
RoA 0.30 30.90 2.40 2.72
Per share ratios ()        
EPS 4.88 362 12 11.90
Dividend per share 4 5 3 2
Cash EPS (7.10) 355 7.17 7.63
Book value per share 363 381 117 105
Valuation ratios        
P/E 63.40 0.79 23.90 18.70
P/CEPS (44) 0.81 39.90 29.10
P/B 0.85 0.75 2.45 2.11
EV/EBIDTA 15.70 (21) (75) 11.10
Payout (%)        
Dividend payout -- 1.38 30.20 20.20
Tax payout (33) 2.58 (14) (21)
Liquidity ratios        
Debtor days 77.90 132 140 56.40
Inventory days 120 124 134 60
Creditor days (88) (90) (100) (50)
Leverage ratios        
Interest coverage (11) 15.20 23.60 (50)
Net debt / equity 0.01 (0.20) 0.08 0.02
Net debt / op. profit 0.40 4.02 (2) 0.10
Cost breakup ()        
Material costs (31) (44) (37) (34)
Employee costs (25) (25) (24) (19)
Other costs (37) (48) (45) (34)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2018 Mar-2017 Mar-2016
Revenue 1,235 818 698 1,333
yoy growth (%) 51 17.20 (48) 10.90
Raw materials (379) (358) (259) (458)
As % of sales 30.70 43.80 37.10 34.40
Employee costs (307) (201) (169) (256)
As % of sales 24.90 24.50 24.20 19.20
Other costs (458) (391) (311) (455)
As % of sales 37.10 47.80 44.60 34.10
Operating profit 91.10 (132) (41) 164
OPM 7.38 (16) (5.90) 12.30
Depreciation (84) (51) (44) (39)
Interest expense (5.10) (8) (3.40) (2.90)
Other income 50.20 60.80 5.69 18.70
Profit before tax 51.80 (130) (83) 141
Taxes (17) (3.30) 11.90 (29)
Tax rate (33) 2.58 (14) (21)
Minorities and other -- 2,678 179 --
Adj. profit 34.70 2,545 109 112
Exceptional items -- -- -- (3.50)
Net profit 34.30 2,545 109 108
yoy growth (%) (99) 2,242 0.53 43.40
NPM 2.78 311 15.60 8.11
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2018 Mar-2017 Mar-2016
Profit before tax 51.80 (130) (83) 141
Depreciation (84) (51) (44) (39)
Tax paid (17) (3.30) 11.90 (29)
Working capital 504 911 245 16.20
Other operating items -- -- -- --
Operating cashflow 454 727 131 89
Capital expenditure 655 94.50 (111) (249)
Free cash flow 1,109 822 20.30 (160)
Equity raised 3,104 795 1,679 1,648
Investments 371 887 (25) 2.19
Debt financing/disposal 68.30 136 71 10.20
Dividends paid -- 35.20 32.80 21.90
Other items -- -- -- --
Net in cash 4,652 2,674 1,778 1,523
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2019 Mar-2018
Equity capital 14.10 14.10 14.10 14.10
Preference capital -- -- -- --
Reserves 2,543 2,517 2,606 2,666
Net worth 2,557 2,531 2,620 2,680
Minority interest
Debt 119 207 200 151
Deferred tax liabilities (net) 76.90 90.90 82.50 62.10
Total liabilities 2,753 2,829 2,902 2,893
Fixed assets 1,451 1,200 902 816
Intangible assets
Investments 392 550 926 901
Deferred tax asset (net) 77.20 93.80 91.70 31.40
Net working capital 750 751 781 463
Inventories 538 397 339 273
Inventory Days 159 -- -- 122
Sundry debtors 250 390 436 277
Debtor days 74 -- -- 124
Other current assets 397 371 329 241
Sundry creditors (308) (299) (238) (241)
Creditor days 91 -- -- 107
Other current liabilities (128) (108) (84) (88)
Cash 82.50 234 201 681
Total assets 2,753 2,829 2,902 2,893
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2021 Dec-2020 Dec-2019 Dec-2018 Dec-2017
Gross Sales 900 961 814 805 578
Excise Duty -- -- -- -- 0.39
Net Sales 900 961 814 805 577
Other Operating Income -- -- -- -- --
Other Income 33.10 42.40 79.70 77.80 2,698
Total Income 933 1,003 893 883 3,275
Total Expenditure ** 897 889 878 918 687
PBIDT 36.40 114 15.50 (35) 2,588
Interest 4.52 3.31 5.45 3.30 5.54
PBDT 31.90 111 10.10 (39) 2,583
Depreciation 67.90 62.50 58.70 48.30 36.40
Minority Interest Before NP -- -- -- -- --
Tax 5.27 13.90 2.56 (1.20) (9.30)
Deferred Tax (2.80) (0.10) (8.20) (24) 8.53
Reported Profit After Tax (38) 34.70 (43) (62) 2,547
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest (38) 34.70 (43) (62) 2,547
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item (38) 34.70 (43) (62) 2,547
EPS (Unit Curr.) (5.50) 4.93 (6.10) (8.80) 280
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 14.10 14.10 14.10 14.10 18.20
Public Shareholding (Number) -- -- -- -- --
Public Shareholding (%) -- -- -- -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) 4.05 11.90 1.91 (4.40) 448
PBDTM(%) 3.54 11.60 1.24 (4.80) 447
PATM(%) (4.30) 3.61 (5.30) (7.70) 441
Open ZERO Brokerage Demat Account
Open Demat Account

  • 0

    Per Order for ETF & Mutual Funds Brokerage

  • 20

    Per Order for Delivery, Intraday, F&O, Currency & Commodity