Univastu India

UNIVASTU03 May 2024

Infrastructure Developers & Operators

₹

+18.25 (+9.52%)

Lowest Today

Highest Today

Prev. Close

Today’s Open

52 Week High

52 Week Low

BUY

SELL

To Invest in Univastu India

Univastu India

Infrastructure Developers & Operators

UNIVASTU03 May 2024

₹

+18.25 (+9.52%)

OverviewFundamentals

Corporate action

Peer comparison

Income Sheet

Balance sheet

Cash flow

Share holding

About Us

Corporate Action

These are actions taken by a company that impact the shareholders value directly. It is an event that brings material changes to a company and affects its stakeholders.

All

Dividends

Bonus

Splits

Others

Ex-Date	Type	Description	Record Date	Ratio
16-Dec-2019	B	1:1 Bonus Issue of Equity Shares	20-Dec-2019	1:1
31-Mar-2024	BC	Pradeep Khandagale	27-Mar-2024
31-Mar-2024	BC	Pradeep Khandagale	26-Mar-2024
23-Mar-2024	BC	Pradeep Khandagale	18-Mar-2024
20-Mar-2024	BC	Pradeep Khandagale	13-Mar-2024
20-Mar-2024	BC	Pradeep Khandagale	12-Mar-2024

No Rights has been declared by UNIVASTU

Book Closure

Record Date	Split Date	Purpose
27-Mar-2024	-	Pradeep Khandagale
26-Mar-2024	-	Pradeep Khandagale
18-Mar-2024	-	Pradeep Khandagale
13-Mar-2024	-	Pradeep Khandagale
12-Mar-2024	-	Pradeep Khandagale

Peer Comparison

These are actions taken by a company that impact the shareholders value directly. It is an event that brings material changes to a company and affects its stakeholders.

Scrip Name	Price	Daily Change	M.Cap (Cr)	1 Year Returns %	P/E (TTM)	PB Ratio
Univastu India Ltd ₹210.05(+18.25/9.52%)	210.05	+18.25	238.71	133.91	54.70	5.07
Om Infra Ltd ₹137.55(-3.20/-2.27%)	137.55	-3.20	1,324.61	217.30	18.76	1.81
RPP Infra Projects Ltd ₹122.50(-2.50/-2.00%)	122.50	-2.50	464.77	189.60	8.48	1.19
A2Z Infra Engineering Ltd ₹14.60(+0.25/1.74%)	14.60	+0.25	257.13	121.21	0.00	29.79
Ashoka Buildcon Ltd ₹173.65(-0.50/-0.29%)	173.65	-0.50	4,874.76	102.98	17.26	1.41
HFCL Ltd ₹100.60(-3.00/-2.90%)	100.60	-3.00	14,496.19	55.01	59.18	4.12

Income Sheet

These are actions taken by a company that impact the shareholders value directly. It is an event that brings material changes to a company and affects its stakeholders.

Standalone

Consolidated

Column	Dec 23	Sep 23	Jun 23	Mar 23	Dec 22	Sep 22
Gross Sales	14.68	17.01	18.06	23.11	26.88	17.30
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	14.68	17.01	18.06	23.11	26.88	17.30
Other Operating Income	0.00	0.00	0.00	0.00	0.00	0.00
Other Income	1.07	1.15	0.43	0.16	0.12	0.09
Total Income	15.75	18.16	18.49	23.27	27.00	17.38
Total Expenditure	12.35	14.20	15.79	20.40	21.38	13.19
PBIDT	3.40	3.96	2.70	2.87	5.62	4.19
Interest	1.53	1.57	1.47	1.81	1.36	1.28
PBDT	1.87	2.38	1.23	1.06	4.26	2.91
Depreciation	0.26	0.31	0.22	0.21	0.22	0.22
Tax	0.05	0.60	0.25	0.29	1.03	0.68
Deferred Tax	0.01	-0.01	0.00	0.00	0.00	0.00
Reported Profit After Tax	1.56	1.48	0.77	0.55	3.02	2.02
Extra-ordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	1.56	1.48	0.77	0.55	3.02	2.02

EPS (Unit Curr.)	1.37	1.30	0.68	0.49	2.65	1.77
EPS (Adj) (Unit Curr.)	1.37	1.30	0.68	0.49	2.65	1.77
Calculated EPS (Unit Curr.)	1.37	1.30	0.68	0.49	2.65	1.77
Calculated EPS (Adj) (Unit Curr.)	1.37	1.30	0.68	0.49	2.65	1.77
Calculated EPS (Ann.) (Unit Curr.)	5.48	5.21	2.71	1.95	10.62	7.10
Calculated EPS (Adj) (Ann.) (Unit Curr.)	5.48	5.21	2.71	1.95	10.62	7.10
Book Value (Unit Curr.)	0.00	0.00	0.00	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00	0.00	0.00	0.00
Equity	11.36	11.36	11.36	11.36	11.36	11.36
Reserve & Surplus	0.00	0.00	0.00	0.00	0.00	0.00
Face Value	10.00	10.00	10.00	10.00	10.00	10.00

Public Shareholding (No. Of Shares)	0.00	0.00	0.00	0.00	0.00	0.00
Public Shareholding (% in Equity)	0.00	0.00	0.00	0.00	0.00	0.00

Pledged/Encumbered - No. of Shares	0.00	0.00	0.00	0.00	0.00	0.00
Pledged/Encumbered - % in Total Promoters Holding	0.00	0.00	0.00	0.00	0.00	0.00
Pledged/Encumbered - % in Total Equity	0.00	0.00	0.00	0.00	0.00	0.00

Non Encumbered - No. of Shares	0.00	0.00	0.00	0.00	0.00	0.00
Non Encumbered - % in Total Promoters Holding	0.00	0.00	0.00	0.00	0.00	0.00
Non Encumbered - % in Total Equity	0.00	0.00	0.00	0.00	0.00	0.00

PBIDTM(%)	23.16	23.28	14.95	12.42	20.91	24.22
PBDTM(%)	12.74	13.99	6.81	4.59	15.85	16.82
PATM(%)	10.63	8.70	4.26	2.38	11.24	11.68

Column	Dec 23	Sep 23	Jun 23	Mar 23	Dec 22	Sep 22
Gross Sales	29.93	24.53	26.78	28.74	28.04	17.55
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	29.93	24.53	26.78	28.74	28.04	17.55
Other Operating Income	0.00	0.00	0.00	0.00	0.00	0.00
Other Income	0.10	0.72	0.43	0.16	0.12	0.09
Total Income	30.03	25.25	27.21	28.90	28.15	17.64
Total Expenditure	24.80	20.44	23.82	26.00	22.44	13.27
PBIDT	5.22	4.81	3.39	2.91	5.71	4.36
Interest	1.54	1.59	1.48	1.82	1.43	1.44
PBDT	3.68	3.22	1.91	1.09	4.28	2.92
Depreciation	0.28	0.33	0.23	0.22	0.22	0.22
Minority Interest Before NP	0.00	0.00	0.00	0.00	0.00	0.00
Tax	0.91	0.99	0.45	0.29	1.03	0.68
Deferred Tax	0.01	0.00	0.01	0.00	0.00	0.00
Reported Profit After Tax	2.49	1.90	1.22	0.58	3.02	2.02
Minority Interest After NP	0.93	0.41	0.22	0.01	0.00	0.00
Net Profit after Minority Interest	1.56	1.49	1.00	0.57	3.02	2.02

Extra-ordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	1.56	1.49	1.00	0.57	3.02	2.02

EPS (Unit Curr.)	1.37	1.31	0.68	0.50	2.66	1.78
Book Value (Unit Curr.)	0.00	0.00	0.00	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00	0.00	0.00	0.00
Equity	11.36	11.36	11.36	11.36	11.36	11.36

Public Shareholding (Number)	0.00	0.00	0.00	0.00	0.00	0.00
Public Shareholding (%)	0.00	0.00	0.00	0.00	0.00	0.00

Pledged/Encumbered - No. of Shares	0.00	0.00	0.00	0.00	0.00	0.00
Pledged/Encumbered - % in Total Promoters Holding	0.00	0.00	0.00	0.00	0.00	0.00
Pledged/Encumbered - % in Total Equity	0.00	0.00	0.00	0.00	0.00	0.00

Non Encumbered - No. of Shares	0.00	0.00	0.00	0.00	0.00	0.00
Non Encumbered - % in Total Promoters Holding	0.00	0.00	0.00	0.00	0.00	0.00
Non Encumbered - % in Total Equity	0.00	0.00	0.00	0.00	0.00	0.00

PBIDTM(%)	17.44	19.61	12.66	10.13	20.36	24.84
PBDTM(%)	12.30	13.13	7.13	3.79	15.26	16.64
PATM(%)	8.32	7.75	4.56	2.02	10.77	11.51

Balance Sheet

These are actions taken by a company that impact the shareholders value directly. It is an event that brings material changes to a company and affects its stakeholders.

Standalone

Consolidated

Column	Mar 23	Mar 22	Mar 21	Mar 20	Mar 19	Mar 18
SOURCES OF FUNDS :
Share Capital	11.36	11.36	11.36	11.36	5.68	5.68
Reserves Total	33.46	26.87	21.65	12.16	13.69	9.22
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	44.82	38.23	33.01	23.52	19.37	14.90
Secured Loans	29.95	33.11	38.78	31.06	25.07	13.01
Unsecured Loans	2.68	3.18	0.37	0.74	1.82	1.71
Total Debt	32.63	36.29	39.15	31.80	26.89	14.72
Total Liabilities	77.45	74.52	72.16	55.32	46.26	29.62
APPLICATION OF FUNDS :
Gross Block	15.15	15.23	15.13	15.07	13.87	8.15
Less : Accumulated Depreciation	7.13	6.30	5.39	3.24	2.15	1.38
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	8.02	8.93	9.74	11.83	11.72	6.77
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	0.00	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.09	0.08	0.08	0.08	0.08	0.07
Current Assets, Loans & Advances	0.00	0.00	0.00	0.00	0.00	0.00
Inventories	0.00	0.00	0.00	0.00	26.30	14.54
Sundry Debtors	13.64	27.72	65.82	12.65	30.21	28.93
Cash and Bank	2.44	4.59	3.74	6.60	4.69	2.16
Loans and Advances	74.30	59.69	31.78	49.67	5.54	7.39
Total Current Assets	90.37	91.99	101.35	68.92	66.74	53.03
Less : Current Liabilities and Provisions	0.00	0.00	0.00	0.00	0.00	0.00
Current Liabilities	15.87	20.42	32.76	24.21	28.49	27.15
Provisions	13.12	6.26	1.21	0.65	0.56	0.37
Total Current Liabilities	28.98	26.67	33.97	24.87	29.05	27.52
Net Current Assets	61.39	65.32	67.38	44.05	37.69	25.50
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Liability	0.41	0.40	0.31	0.29	0.12	0.12
Net Deferred Tax	-0.41	-0.40	-0.31	-0.29	-0.12	-0.12
Total Assets	69.09	73.93	76.90	55.66	49.37	32.22
Contingent Liabilities	18.85	11.84	9.65	9.07	9.68	3.47

Column	Mar 23	Mar 22	Mar 21	Mar 20	Mar 19	Mar 18
SOURCES OF FUNDS :
Share Capital	11.36	11.36	11.36	11.36	5.68	5.68
Reserves Total	33.84	27.21	21.97	12.39	13.74	9.22
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	45.20	38.57	33.33	23.75	19.42	14.90
Minority Interest	0.13	0.11	0.11	0.08	0.02	0.00
Secured Loans	30.20	33.30	39.01	31.29	25.07	13.01
Unsecured Loans	3.05	3.56	0.70	1.04	1.82	1.71
Total Debt	33.25	36.86	39.71	32.33	26.89	14.72
Policy Holders Fund	0.00	0.00	0.00	0.00	0.00	0.00
Other Liabilities	10.17	8.95	14.04	16.01	14.10	2.74
Total Liabilities	88.75	84.49	87.19	72.17	60.43	32.36
APPLICATION OF FUNDS :
Gross Block	15.66	15.49	15.38	15.31	13.88	8.15
Less: Accumulated Depreciation	7.23	6.38	5.43	3.27	2.15	1.38
Less: Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	8.43	9.11	9.95	12.04	11.73	6.77
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	0.00	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.07	0.07	0.07	0.07	0.07	0.07
Current Assets, Loans & Advances	0.00	0.00	0.00	0.00	0.00	0.00
Inventories	0.00	0.00	0.00	0.00	26.35	14.54
Sundry Debtors	17.12	27.91	66.13	12.96	30.86	28.93
Cash and Bank	3.65	4.59	3.75	6.61	4.70	2.16
Loans and Advances	76.38	60.54	32.15	50.26	5.55	7.39
Total Current Assets	97.15	93.04	102.03	69.84	67.46	53.03
Less : Current Liabilities and Provisions	0.00	0.00	0.00	0.00	0.00	0.00
Current Liabilities	21.21	20.37	32.50	24.41	29.03	27.15
Provisions	13.96	6.63	1.47	0.85	0.67	0.37
Total Current Liabilities	35.17	27.01	33.97	25.27	29.70	27.52
Net Current Assets	61.98	66.04	68.06	44.58	37.75	25.50
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Liability	0.42	0.40	0.32	0.29	0.12	0.12
Net Deferred Tax	-0.42	-0.40	-0.32	-0.29	-0.12	-0.12
Other Assets	18.69	9.68	9.43	15.77	11.00	0.14
Total Assets
Contingent Liabilities	18.85	11.84	9.65	9.07	9.68	3.47

Cash Flow

These are actions taken by a company that impact the shareholders value directly. It is an event that brings material changes to a company and affects its stakeholders.

PARTICULARS	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019
Cash and Cash Equivalents at Beginning of the year	4.59	3.74	6.60	4.69	2.16
Net Cash from Operating Activities	5.97	11.71	-5.12	2.46	0.14
Net Cash Used In Investing Activities	0.45	0.24	0.27	-1.20	-5.72
Net Cash Used In Financing Activities	-8.56	-11.11	2.00	0.65	8.11
Net Inc./Dec In Cash And Cash Equivalents	-2.15	0.84	-2.86	1.91	2.53
Cash And Cash Equivalents At End Of The Year	2.44	4.59	3.74	6.60	4.69

Share Holding

These are actions taken by a company that impact the shareholders value directly. It is an event that brings material changes to a company and affects its stakeholders.

Promoter Shareholding

71.20%

FII Shareholding

0.00%

DII Shareholding

0.00%

Public Shareholding

28.80%

**Promoter pledged shareholding 71.20%

About Univastu India Ltd

Univastu India Ltd is in the Infrastructure Developers & Operators sector, having a market capitalization of Rs. 238.71 crores. It has reported a sales of Rs. 14.68 crores and a net profit of Rs. 1.56 crores for the quarter ended December 2018. The company management includes Pradeep Khandagale, Pradeep Khandagale,Rajashri Khandagale,Vijay Pawar,Ravindra Manohar Savant,Dhanajay Ramkrishna Barve,Narendra Dharma Bhagatkar,Ankita Joshi (Univastu India Ltd) among others.

Chairman

Pradeep Khandagale

Registered office

Bungalow No. 36/B Madhav Baug,CHS Shivtirth Nagar Kothrud,Pune,Maharashtra,411038

FAX :

Background

Incorporation Year2009

Face Value₹10

Market Lot1

How to buy Univastu India shares on nse?

To buy Univastu India shares in Motilal Oswal, you just need to open a demat account and get your KYC documents verified

What is the Univastu India share price today?

The Univastu India shares price on nse is Rs.210.05 today.

What is the market cap of Univastu India shares on NSE ?

The company has a market capitalization of Rs.238.71Cr

What is the PE & PB ratio of Univastu India shares ?

PE is 54.7 and PB is 5.07

What is the 52 Week High and Low of Univastu India shares?

Univastu India stock price high: Rs.210.95 Univastu India stock price low: Rs.81.6