17 Jul 2018 | 9:30 PM
 

Ultramarine & Pigments Ltd. Share Price Live (BSE)
0

BSE Code: 506685 | NSE Symbol: ULTRMARINE
275.65
15.00
(5.76 %)
17 Jul 2018 | 03:50 PM
Change company
  • Open (Rs)
    269.80
  • Prev. close (Rs.)
    260.65
  • High (Rs.)
    288.70
  • Low (Rs.)
    261.05
  • 52W H (Rs.)
    435.00
  • 52W L (Rs.)
    177.00
  • Volume
    3149
  • MCap (Rs in Cr.)
    804.90

Ultramarine & Pigments Ltd. Financial Information

No Data Found !!
Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 11.10 9.37 6.42 4.93 4.15 4.69 4.94
Adjusted Cash EPS (Rs.) 12.51 10.47 7.50 6.85 6.13 6.57 6.40
Reported EPS (Rs.) 11.10 9.37 6.42 4.93 4.15 4.69 5.82
Reported Cash EPS (Rs.) 12.51 10.47 7.50 6.85 6.13 6.57 7.29
Dividend Per Share 4.00 3.50 3.00 2.50 2.25 3.00 3.00
Operating Profit Per Share (Rs.) 17.16 12.89 10.08 8.60 7.16 7.97 7.82
Book Value (Excl Rev Res) Per Share (Rs.) 17.16 12.89 10.08 8.60 7.16 7.97 7.82
Book Value (Incl Rev Res) Per Share (Rs.) 17.16 12.89 10.08 8.60 7.16 7.97 7.82
Net Operating Income Per Share (Rs.) 87.47 75.42 58.98 51.53 47.91 46.59 41.82
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 24.84
PROFITABILITY RATIOS
Operating Margin (%) 19.62 17.08 17.08 16.68 14.93 17.10 18.69
Gross Profit Margin (%) 18.00 15.62 15.25 12.95 10.81 13.05 15.20
Net Profit Margin (%) 12.68 12.42 10.88 9.37 8.43 9.90 13.54
Adjusted Cash Margin (%) 14.18 13.57 12.58 13.03 12.44 13.88 14.89
Adjusted Return On Net Worth (%) 22.05 23.88 18.83 15.61 14.04 16.72 18.40
Reported Return On Net Worth (%) 22.05 23.88 18.83 15.61 14.04 16.72 21.69
Return On long Term Funds (%) 32.77 34.40 28.15 24.45 21.43 22.78 25.80
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.00 0.02 0.07 0.09
Total Debt/Equity 0.00 0.00 0.00 0.00 0.03 0.07 0.10
Owners fund as % of total Source 0.00 0.00 0.00 0.00 0.03 0.07 0.10
Fixed Assets Turnover Ratio 1.97 2.06 1.80 1.66 1.59 1.57 1.52
LIQUIDITY RATIOS
Current Ratio 2.07 2.18 2.19 2.06 2.07 1.77 2.05
Current Ratio (Inc. ST Loans) 2.07 2.18 2.19 2.06 2.03 1.77 1.91
Quick Ratio 1.51 1.64 1.67 1.53 1.68 1.35 1.60
Inventory Turnover Ratio 17.16 12.89 10.08 8.60 7.16 7.97 7.82
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 37.36 46.74 50.71 54.19 63.97 51.51
Dividend payout Ratio (Cash Profit) 0.00 33.43 40.01 36.48 36.73 45.63 41.17
Earning Retention Ratio 100.00 62.64 53.26 49.29 45.81 36.03 39.27
Cash Earnings Retention Ratio 100.00 66.57 59.99 63.52 63.27 54.37 53.14
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 0.00 0.00 0.00 0.13 0.30 0.41
Financial Charges Coverage Ratio 212.25 119.16 63.29 29.43 15.80 14.87 63.30
Fin. Charges Cov.Ratio (Post Tax) 149.31 86.48 45.46 21.91 12.44 12.20 52.36
COMPONENT RATIOS
Material Cost Component(% earnings) 53.31 49.02 46.08 43.76 46.36 43.36 39.04
Selling Cost Component 0.40 0.46 0.00 0.00 0.00 0.00 6.19
Exports as percent of Total Sales 24.68 26.08 32.26 31.43 29.77 30.29 28.94
Import Comp. in Raw Mat. Consumed 37.59 25.63 53.35 58.18 46.66 52.10 60.01
Long term assets / Total Assets 1.97 2.06 1.80 1.66 1.59 1.57 1.52
Bonus Component In Equity Capital (%) 96.57 96.57 96.57 96.57 96.57 96.57 96.57
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 789.41 792.96 788.50 792.24 793.69 786.25 785.65
EV / Net Sales (X) 3.09 3.60 4.58 5.27 5.67 5.78 6.43
EV / EBITDA (X) 15.10 18.61 25.31 28.14 32.14 30.86 29.96
MarketCap / Sales (X) 3.15 3.65 4.67 5.35 5.75 5.92 6.59
Retention Ratios (%) 0.00 62.64 53.26 49.29 45.81 36.03 48.49
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 3.15 3.65 4.67 5.35 5.75 5.92 6.59
Earning Yield (%) 0.04 0.03 0.02 0.02 0.02 0.02 0.02
No Data Found !!
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 5.84 5.84 5.84 5.84 5.84 5.84 5.84
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 141.10 108.69 93.64 86.33 80.48 76.04 72.53
Loan Funds
Secured Loans 0.00 0.00 0.00 0.00 2.31 4.67 7.74
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 1.11 0.00
Total 146.94 114.53 99.48 92.17 88.63 87.66 86.11
USES OF FUNDS
Fixed Assets
Gross Block 128.11 116.86 99.50 97.92 93.67 91.43 74.11
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 68.27 64.41 61.38 57.08 53.13 48.14 44.86
Net Block 59.84 52.44 38.12 40.85 40.54 43.29 29.25
Capital Work in Progress 0.21 2.10 1.57 1.30 2.42 1.98 11.47
Investments 38.40 14.87 13.22 13.22 13.22 13.22 16.28
Net Current Assets
Current Assets, Loans and Advances 93.99 83.47 85.58 71.67 62.86 66.97 56.73
Less : Current Liabilities and Provisions 45.50 38.35 39.01 34.86 30.41 37.80 27.62
Total Net Current Assets 48.49 45.12 46.57 36.81 32.45 29.18 29.11
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 146.94 114.53 99.48 92.17 88.63 87.66 86.11
Note :
Book Value of Unquoted Investments 25.19 1.65 0.00 0.00 0.00 0.00 3.06
Market Value of Quoted Investments 181.02 36.79 16.60 18.18 19.00 9.02 20.46
Contingent liabilities 8.65 1.13 7.19 0.21 0.90 1.23 5.10
Number of Equity shares outstanding 2.92 2.92 2.92 2.92 2.92 2.92 2.92
No Data Found !!
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 255.41 220.23 172.21 150.45 139.89 136.04 122.12
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 3.28
Stock Adjustments -4.09 3.16 -2.71 -2.31 -2.47 -1.11 1.46
Total Income 251.32 223.39 169.51 148.14 137.42 134.93 126.86
EXPENDITURE :
Raw Materials 129.60 103.54 75.40 62.69 61.29 53.95 43.64
Excise Duty 23.72 20.21 13.61 0.00 0.00 0.00 8.00
Power and Fuel Cost 12.79 10.86 12.95 13.53 13.65 15.12 11.20
Other Manufacturing Expenses 12.79 10.86 12.95 13.53 13.65 15.12 14.49
Employee Cost 33.26 36.15 31.68 27.86 25.28 19.85 18.66
Selling and Administration Expenses 1.04 1.03 0.00 0.00 0.00 0.00 7.57
Miscellaneous Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Preoperative Expenditure Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Expenditures 213.22 182.64 146.58 117.60 113.87 104.03 103.57
Profit before Interest, Depreciation and Tax 128.36 117.21 100.00 98.88 95.23 93.14 74.52
Interest and Financial Charges 0.25 0.36 0.49 0.96 1.56 1.71 0.41
Profit before Depreciation and Tax 128.11 116.86 99.50 97.92 93.67 91.43 74.11
Depreciation 4.14 3.22 3.15 5.61 5.76 5.50 4.27
Profit Before Tax 47.91 39.04 27.51 21.59 17.37 18.26 24.12
Tax 15.50 11.69 8.77 7.19 5.24 4.57 7.11
Profit After Tax 32.40 27.35 18.74 14.39 12.12 13.69 17.00
Adjustment below Net Profit 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Appropriations 100.05 79.94 64.02 55.32 49.91 49.47 47.74
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 8.14 6.98 6.06 5.45 7.34 7.31
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 25.19 1.65 0.00 0.00 0.00 0.00 3.06
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
No Data Found !!
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Cash and Cash Equivalents at Beginning of the year 11.55 16.10 12.30 4.46 4.39 13.66 14.88
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 47.91 39.04 27.51 21.59 17.37 18.26 24.12
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 4.27
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00 -2.60
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L in Forex 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 0.00 0.00 0.00 0.00 0.00 -0.15
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 0.00 0.00 0.00 0.00 0.00 -1.96
Loans and Advances 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.01
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 -7.31
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 0.00 0.01
Gain on Forex Exch. Transactions 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 0.00 0.00 23.26 17.31 13.95 15.49 14.99
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 -13.90
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.05
Capital WIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Investments 0.00 0.00 0.00 0.00 0.00 0.00 5.37
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.00 0.00 0.00 0.00 0.00 2.18
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities 0.00 0.00 -8.43 -6.01 1.33 -11.54 -5.20
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 4.80
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 0.00 0.00 0.00 0.00 0.00 -10.21
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 -11.03 -10.95 -15.22 -13.22 0.00
Net Cash used in Financing Activities 0.00 0.00 -11.03 -10.95 -15.22 -13.22 -5.42
Net Inc./(Dec.) in Cash and Cash Equivalent 3.42 -4.55 3.80 0.34 0.07 -9.27 4.37
Cash and Cash Equivalents at End of the year 14.97 11.55 16.10 4.80 4.46 4.39 19.25
No Data Found !!
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 72.77 76.04 64.91 63.63 67.33 68.11 63.72
Other Income 0.18 2.52 4.84 1.17 0.91 0.45 0.35
Stock Adjustment 1.17 1.79 -0.36 -1.37 -2.31 2.09 -1.97
Raw Material 36.04 35.70 31.76 30.22 36.25 33.47 32.65
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 9.70 10.07 9.49 8.96 7.40 8.38 8.86
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 11.44 12.02 9.41 11.16 14.12 10.79 10.59
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 14.41 16.46 14.61 14.66 11.87 13.31 13.59
Interest 0.16 0.19 0.17 0.10 0.08 0.14 0.03
Gross Profit 14.43 18.79 19.28 15.73 12.70 13.62 13.91
Depreciation 1.26 1.21 1.18 1.18 1.10 1.03 1.03
Taxation 4.75 5.75 4.41 4.86 3.87 4.02 4.02
Net Profit / Loss 8.42 11.83 13.69 9.69 7.73 8.57 8.86
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 5.84 5.84 5.84 5.84 5.84 5.84 5.84
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 2.89 4.05 4.69 3.32 2.65 2.93 3.03
Diluted EPS 2.89 4.05 4.69 3.32 2.65 2.93 3.03
EPS After Extra Ordinary Items
Basic EPS 2.89 4.05 4.69 3.32 2.65 2.93 3.03
Diluted EPS 2.89 4.05 4.69 3.32 2.65 2.93 3.03
No Data Found !!
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 277.36 148.81 128.54 255.41 135.44 119.97 220.23
Other Income 8.71 2.70 6.01 2.17 1.36 0.81 4.99
Stock Adjustment 1.23 2.96 -1.73 -4.09 -0.22 -3.87 3.16
Raw Material 133.72 71.74 61.98 129.60 69.72 59.88 103.54
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 38.22 19.77 18.45 33.26 15.78 17.48 36.15
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 44.03 23.46 20.57 45.29 24.91 20.38 39.75
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 60.15 30.87 29.27 50.12 25.18 24.94 37.63
Interest 0.62 0.35 0.27 0.25 0.22 0.03 0.36
Gross Profit 68.24 33.22 35.01 52.04 26.32 25.72 42.26
Depreciation 4.83 2.47 2.36 4.14 2.13 2.01 3.22
Taxation 19.77 10.50 9.27 15.50 7.89 7.61 11.69
Net Profit / Loss 43.64 20.25 23.38 32.40 16.30 16.10 27.35
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 5.84 5.84 5.84 5.84 5.84 5.84 5.84
Equity Dividend Rate 212.50 0.00 0.00 200.00 0.00 0.00 175.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 14.95 0.00 8.00 11.10 0.00 5.51 9.37
Diluted EPS 14.95 0.00 8.00 11.10 0.00 5.51 9.37
EPS After Extra Ordinary Items
Basic EPS 14.95 0.00 8.00 11.10 0.00 5.51 9.37
Diluted EPS 14.95 0.00 8.00 11.10 0.00 5.51 9.37