United V Der Horst Peer Comparison

BSE: 522091

₹29.50

₹-0.18 (-0.61%)

As on 23-Oct-2026IST

Market cap

₹203 Cr

Revenue (TTM)

₹32 Cr

P/E Ratio

47.3

P/B Ratio

7.4

Div. Yield

1.4 %

Edit

	United V Der Horst	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Market cap (₹ Cr)	203	25,973	20,241	13,131	13,016
Revenue (₹ Cr)	32	7,937	2,191	1,611	3,059
Net Profit (₹ Cr)	4.30	534.60	321.72	193.81	-6.53
Net Margin (%)	13.12	6.69	14.39	11.64	-0.21
RoE (%)	8.07	16.32	16.79	15.65	0.87
Price to Earnings	47.29	47.56	62.91	58.71	616.04
Price-To-Book	7.37	7.01	9.83	7.62	3.84

Income Statement (₹ Cr)

	United V Der Horst	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Operating Revenue	32.00	7,936.74	2,191.43	1,611.28	3,059.29
Total Income	32.78	7,987.41	2,235.39	1,665.40	3,142.79
Total Expenditure	21.46	6,547.67	1,656.06	1,382.41	2,828.17
EBITDA	10.54	1,389.07	535.37	228.87	231.12
Depreciation	2.73	182.89	53.01	25.98	145.65
EBIT	7.81	1,206.18	482.36	202.89	85.46
Interest	2.36	499.37	82.00	14.85	133.13
Other Income	0.78	50.67	43.96	54.12	83.50
Exceptional Items	0.00	-32.45	0.00	0.00	0.00
Profit before Tax	6.23	725.03	444.32	242.16	35.83
Provision for Tax	1.93	190.43	122.60	48.35	42.36
Profit after Tax	4.30	534.60	321.72	193.81	-6.53

	United V Der Horst	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Shareholder's Funds	53.16	3,620.19	2,001.33	1,670.85	3,407.18
Minority Interest	0.00	11.55	0.00	-12.10	22.06
Non-Current Liabilities	25.09	3,377.71	435.62	82.98	186.06
Current Liabilities	23.27	3,899.60	1,178.38	602.79	721.27
Total Liabilities	88.32	10,478.29	2,791.97	--	2,089.00

	United V Der Horst	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Non-Current Assets	68.90	5,062.29	847.95	507.30	675.20
Current Assets	31.63	5,428.11	2,657.87	1,668.76	3,400.92
Total Assets	88.32	10,478.29	2,791.97	--	2,089.00
Total Debt*	21.59	5,760.83	496.84	--	261.93
Net Current Assets	8.36	1,528.51	1,479.49	1,065.97	2,679.65
Contingent Liabilities	--	120.27	322.60	--	10.09

	United V Der Horst	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Cash From Operating Activities	11.64	-739.49	-105.43	--	195.03
Cash Flow from Investing Activities	-3.31	-522.80	-328.96	--	-131.52
Cash from Financing Activities	-8.64	1,510.00	145.43	--	-38.02
Net Cash Inflow / Outflow	-0.31	247.71	-288.96	--	25.50

	United V Der Horst	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
ROCE (%)	11.79	14.51	23.88	--	18.56
ROE (%)	8.07	16.32	16.79	15.65	0.87
ROA (%)	4.53	5.01	10.04	11.54	-0.20
EBIT Margin (%)	24.40	15.20	22.01	12.59	2.79
Net Margin (%)	13.12	6.69	14.39	11.64	-0.21
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	United V Der Horst	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Revenue Growth (%)	-4.28	22.88	17.44	55.31	84.88
EBIT Growth (%)	-27.55	15.98	5.61	35.30	-62.75
Net Profit Growth (%)	-30.92	18.37	-4.40	49.92	-103.36
EPS Growth (%)	-60.54	28.45	-4.40	22.17	-88.00
Book Value Growth (%)	22.32	15.23	23.56	--	17.19

	United V Der Horst	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Price / Earnings	16.56	45.44	62.91	55.91	480.24
Price / Book Value	7.37	7.01	9.83	7.62	3.84
Dividend Yield (%)	1.36	0.39	0.00	0.30	0.12
EV/EBITDA	21.31	21.39	39.14	55.79	47.65
Market Cap (₹ Cr)	179.05	10,448.14	24,050.90	--	9,797.00

	United V Der Horst	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Debt to Equity	0.26	0.86	0.20	0.01	0.04
Short term debt to equity ratio	0.05	0.16	0.23	--	0.10
Current Ratio	1.36	1.39	2.26	2.77	4.72
Quick Ratio	0.91	1.20	1.27	2.05	4.11
Interest Coverage	3.64	2.45	6.42	17.31	1.27

	United V Der Horst	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Debtors to sales (%)	45.50	12.01	27.34	14.89	14.77
Asset Turnover	0.34	0.74	0.68	0.96	0.95
Receivable days	142.25	37.57	73.86	--	105.62
Inventory Days	79.15	35.61	177.36	--	87.39
Payable days	95.98	73.89	164.19	--	103.84
Cash Conversion Cycle	125.42	-0.72	87.02	--	89.17

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.