United V Der Horst Peer Comparison

BSE: 522091

₹35.56

₹0.78 (2.24%)

As on 31-Aug-2026IST

Market cap

₹245 Cr

Revenue (TTM)

₹32 Cr

P/E Ratio

57

P/B Ratio

8.9

Div. Yield

1.1 %

Edit

	United V Der Horst	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Market cap (₹ Cr)	245	30,558	22,629	13,368	11,926
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	57.01	55.95	70.34	59.77	564.44
Price-To-Book	8.88	8.25	10.99	7.75	3.62

Income Statement
Liabilities
Assets
Cashflow
Ratios

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

Liabilities (₹ Cr)

	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

Assets (₹ Cr)

	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	322.37	--	10.09

Cashflow (₹ Cr)

	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

Ratios

Profitability Ratios

	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

Growth Ratios

	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

Valuation Ratios

	United V Der Horst	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Price / Earnings	19.96	53.48	70.34	56.92	442.82
Price / Book Value	8.88	8.25	10.99	7.75	3.62
Dividend Yield (%)	1.12	0.33	0.00	0.29	0.13
EV/EBITDA	25.28	24.69	42.96	56.82	51.17
Market Cap (₹ Cr)	179.05	10,448.14	24,050.90	--	9,797.00

Solvency Ratios

	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	--	0.09
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

Operating Efficiency Ratios

	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.