Financials Ujjivan Financial Services Limited

Equities

UJJIVAN

INE334L01012

Consumer Lending

Market Closed - NSE India S.E. 07:40:49 2024-04-29 am EDT 5-day change 1st Jan Change
566.8 INR +1.27% Intraday chart for Ujjivan Financial Services Limited +2.78% +0.31%

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 42,142 18,050 25,584 12,393 31,180 69,028 - -
Enterprise Value (EV) 1 42,142 18,050 25,584 12,393 31,180 69,028 69,028 69,028
P/E ratio 21.3 x 6.4 x -12.9 x -6.46 x 3.5 x 7.09 x 6.3 x 5.53 x
Yield 0.37% 0.54% 0.38% - 3.9% 1.06% 1.24% 1.41%
Capitalization / Revenue 3.2 x 0.97 x 1.24 x 0.61 x 0.98 x 1.65 x 1.35 x 1.12 x
EV / Revenue 3.2 x 0.97 x 1.24 x 0.61 x 0.98 x 1.65 x 1.35 x 1.12 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 2.2 x 0.64 x 0.96 x 0.53 x 0.97 x 1.32 x 1.1 x 0.92 x
Nbr of stocks (in thousands) 121,167 121,587 121,656 121,678 121,678 121,785 - -
Reference price 2 347.8 148.4 210.3 101.8 256.2 566.8 566.8 566.8
Announcement Date 5/30/19 5/27/20 5/28/21 5/19/22 5/18/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 13,175 18,545 20,600 20,211 31,856 41,768 51,104 61,412
EBITDA - - - - - - - -
EBIT 3,105 5,904 8,459 - 14,316 - - -
Operating Margin 23.57% 31.84% 41.06% - 44.94% - - -
Earnings before Tax (EBT) 2,699 4,159 -3,193 -3,040 15,308 - - -
Net income 1,984 2,823 -1,988 -1,917 8,907 - - -
Net margin 15.06% 15.22% -9.65% -9.48% 27.96% - - -
EPS 2 16.30 23.21 -16.34 -15.76 73.20 79.96 90.00 102.6
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 1.300 0.8000 0.8000 - 10.00 6.000 7.000 8.000
Announcement Date 5/30/19 5/27/20 5/28/21 5/19/22 5/18/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2
Net sales 1 5,299 4,570 - - - - - 10,995
EBITDA - - - - - - - -
EBIT 1,823 1,768 1,348 1,708 875.9 1,899 3,350 -
Operating Margin 34.41% 38.69% - - - - - -
Earnings before Tax (EBT) - - - - - - - -
Net income - - -826.9 -567.4 -1,512 989.5 2,461 -
Net margin - - - - - - - -
EPS - - - - - - - -
Dividend per Share - - - - - - - -
Announcement Date 2/10/21 5/28/21 8/12/21 11/13/21 2/11/22 5/19/22 8/4/22 11/11/22
1INR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 10.7% 12% -7.23% -7.7% 32.1% 27.9% 24.8% 24.3%
ROA (Net income/ Total Assets) 1.7% 1.72% -1.02% -1.03% 2.97% 3.3% 2.9% 2.8%
Assets 116,706 163,687 194,598 186,110 299,543 - - -
Book Value Per Share 1 158.0 234.0 219.0 191.0 265.0 428.0 515.0 614.0
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 5/30/19 5/27/20 5/28/21 5/19/22 5/18/23 - - -
1INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
566.8 INR
Average target price
335.5 INR
Spread / Average Target
-40.81%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. UJJIVAN Stock
  4. Financials Ujjivan Financial Services Limited