United V Der Horst Peer Comparison

BSE: 522091

₹35.36

₹0.92 (2.67%)

As on 01-Oct-2026IST

Market cap

₹244 Cr

Revenue (TTM)

₹32 Cr

P/E Ratio

56.7

P/B Ratio

8.8

Div. Yield

1.1 %

Edit

	United V Der Horst	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Market cap (₹ Cr)	244	32,630	23,537	15,731	15,254
Revenue (₹ Cr)	32	7,937	2,191	3,059	1,611
Net Profit (₹ Cr)	4.30	534.60	321.72	-6.53	193.81
Net Margin (%)	13.12	6.69	14.39	-0.21	11.64
RoE (%)	8.07	16.32	16.79	0.87	15.65
Price to Earnings	56.69	59.75	73.16	744.50	68.20
Price-To-Book	8.83	8.81	11.43	4.77	8.85

Income Statement (₹ Cr)

	United V Der Horst	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Operating Revenue	32.00	7,936.74	2,191.43	3,059.29	1,233.59
Total Income	32.78	7,987.41	2,235.39	3,142.79	1,276.57
Total Expenditure	21.46	6,547.67	1,656.06	2,828.17	1,061.38
EBITDA	10.54	1,389.07	535.37	231.12	172.21
Depreciation	2.73	182.89	53.01	145.65	19.13
EBIT	7.81	1,206.18	482.36	85.46	153.08
Interest	2.36	499.37	82.00	133.13	12.06
Other Income	0.78	50.67	43.96	83.50	42.98
Exceptional Items	0.00	-32.45	0.00	0.00	0.00
Profit before Tax	6.23	725.03	444.32	35.83	184.00
Provision for Tax	1.93	190.43	122.60	42.36	39.91
Profit after Tax	4.30	534.60	321.72	-6.53	144.09

	United V Der Horst	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Shareholder's Funds	53.16	3,620.19	2,001.33	3,407.18	1,595.31
Minority Interest	0.00	11.55	0.00	22.06	0.00
Non-Current Liabilities	25.09	3,377.71	435.62	186.06	64.92
Current Liabilities	23.27	3,899.60	1,178.38	721.27	363.67
Total Liabilities	88.32	10,478.29	2,791.97	2,089.00	--

	United V Der Horst	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Non-Current Assets	68.90	5,062.29	847.95	675.20	462.14
Current Assets	31.63	5,428.11	2,657.87	3,400.92	1,388.20
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	2,679.65	1,024.53
Contingent Liabilities	--	120.27	322.60	10.09	--

	United V Der Horst	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
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	Tega	Lloyds Eng Works
ROCE (%)	11.79	14.51	23.88	18.56	--
ROE (%)	8.07	16.32	16.79	0.87	10.48
ROA (%)	4.53	5.01	10.04	-0.20	9.90
EBIT Margin (%)	24.40	15.20	22.01	2.79	12.41
Net Margin (%)	13.12	6.69	14.39	-0.21	11.29
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

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

	United V Der Horst	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Price / Earnings	19.85	57.09	73.16	584.08	100.85
Price / Book Value	8.83	8.81	11.43	4.77	9.32
Dividend Yield (%)	1.13	0.31	0.00	0.10	0.25
EV/EBITDA	25.15	26.18	45.30	59.39	86.47
Market Cap (₹ Cr)	179.05	10,448.14	24,050.90	9,797.00	--

	United V Der Horst	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Debt to Equity	0.26	0.86	0.20	0.04	0.01
Short term debt to equity ratio	0.05	0.16	0.23	0.10	--
Current Ratio	1.36	1.39	2.26	4.72	3.82
Quick Ratio	0.91	1.20	1.27	4.11	3.02
Interest Coverage	3.64	2.45	6.42	1.27	16.26

	United V Der Horst	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Debtors to sales (%)	45.50	12.01	27.34	14.77	10.70
Asset Turnover	0.34	0.74	0.68	0.95	0.85
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.