Ushdev International Ltd.

•

ushdev.comBSE: -NSE: USHDEVINT

Market Cap₹ 35 Cr.

Current Price

High / Low—

Stock P/E—

Book Value₹ -95

Price to Book-0.05

Dividend Yield0.00 %

ROCE0.0 %

ROE0.0 %

Face Value₹ 1

Add ratio to table

ABOUT

KEY POINTS

Revenue Breakup Mar 2025 • Power Generation: 100.0%

AI Sector View

AI GENERATED

Oil Gas & Consumable Fuels

Reduce

Sector economics are clouded by input volatility and uneven volume trends. WPI fuel inflation is very high at 20.05% (Jul/26), crude oil output is -5.3% YoY (2026-07), natural gas is -3.7% YoY (2026-07), and natural gas consumption is -3.0% YoY (2026-06), although refinery products grew 2.7% YoY (2026-07) and coal was 7.6% YoY (2026-07). Heavy FPI outflows of INR -15293 crore over 3 months to 2026-08-31 and negative oil-linked news flow reinforce the underweight.

Confidence

78%

View full sector analysis →

PROS

Company is almost debt free

CONS

Net worth is negative - accumulated losses have eroded equity
Company is loss-making at the operating / net level
Interest coverage is weak at 0.0x - earnings barely cover interest
Effective tax rate is unusually low at 0.0% - earnings may be flattered
Company's return on assets is weak at -15.2%

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

Oil Gas & Consumable FuelsTradingTrading

Part ofNIFTY 50 NIFTY 500 NIFTY LARGEMIDCAP 250 NIFTY 100 NIFTY 200

S.No.	Name
1.	ADANIENT	3025.00	55.00	409501.09	0.04	-1461.54	-249.67	32923.98	49.92	13.30	15.57
2.	AEGISLOG	1356.55	53.01	47614.90	0.64	454.62	43.05	2594.39	52.16	19.76	24.06
3.	PREMIERENE	1036.15	31.15	47036.19	0.10	456.84	64.45	2230.30	37.60	41.97	30.26
4.	CPPLUS	3495.35	111.95	41192.87	0.05	169.13	—	1422.03	45.49	29.48	18.06
5.	REDINGTON	349.45	16.06	27319.11	1.72	453.49	94.65	34922.47	34.57	18.96	2.03
6.	HONASA	459.15	74.87	14969.40	0.65	69.44	177.99	657.08	23.15	8.99	11.75
7.	LLOYDSENT	81.12	43.69	12383.39	0.18	68.52	178.99	719.64	47.07	12.84	5.32
8.	MMTC	63.67	24.65	9550.50	0.00	1260.40	5552.02	0.61	165.22	6.90	12890.16
9.	SGMART	719.25	72.91	9065.08	0.00	45.58	41.07	1308.57	14.41	11.45	4.49
10.	CELLO	344.90	22.98	7618.32	0.43	90.12	-6.27	653.59	11.00	17.15	19.73
11.	JSLL	577.30	32.35	7175.88	0.78	45.08	—	215.55	54.79	51.64	36.15
12.	USHDEVINT	1.03	0.00	34.86	0.00	-13.74	-340.38	42.46	30.65	0.00	-4.80

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025
	79	17	15	32	60	16	15	42
	121	48	41	40	71	175	26	62
Operating Profit	—	—	—	—	—	—	—	—
OPM %	—	—	—	—	—	—	—	—
Other Income	17	13	-22	4	4	12	3	6
Interest	0	0	0	0	0	0	0	0
Depreciation	18	18	18	18	18	18	18	18
	-25	-18	-48	-3	-7	-147	-7	-14
Tax %	-0.00%	-0.00%	-0.00%	-0.00%	0.55%	-0.00%	-0.00%	-0.00%
Net Profit	-25	-18	-48	-3	-7	-147	-7	-14
	-0	-0	-0	-0	-0	-0	-0	-0
Equity Capital	338	338	338	338	338	338	338	338
Reserves	-32,151	-32,151	-32,248	-32,248	-32,248	-32,248	-32,415	-32,415
Promoter Pledge %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2024	Mar 2025	TTM
	15	12	133
	19	24	335
Operating Profit	-3	-9	—
OPM %	-17	-76	—
Other Income	2	2	26
Interest	0	0	0
Depreciation	7	7	71
	-10	-16	-175
Tax %	0	0	0
Net Profit	-10	-16	-175
EPS	-0	-0	—
Dividend Payout %	0	0	—
Minority Interest	0	0	0
Share of Associates	0	0	0
Adjusted EPS	-0	-0	—

COMPOUNDED SALES GROWTH

10 Years:: —
5 Years:: —
3 Years:: —

COMPOUNDED PROFIT GROWTH

10 Years:: —
5 Years:: —
3 Years:: —

STOCK PRICE CAGR

10 Years:: —
5 Years:: —
3 Years:: —
1 Year:: —

RETURN ON EQUITY

10 Years:: —
5 Years:: —
3 Years:: —
Last Year:: 0%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2024	Mar 2025
LIABILITIES	-	-
Equity Capital	34	34
	-3,234	-3,250
	2,503	2,504
Trade Payables	592	606
	214	215
Total Liabilities	109	108
ASSETS	-	-
	61	54
	6	3
Cash & Bank	32	41
	10	10
Total Assets	109	108
Total Debt	2,503	2,504
Net Working Capital	-3,259	-3,270
Contingent Liabilities	1,342	1,357
Book Value per Share	-94.53	-95.02
Face Value	1.00	1.00

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2024	Mar 2025
	-9	6
Cash from Investing	2	2
Cash from Financing	0	1
	-7	9
Free Cash Flow	-9	6
OCF / Net Profit	0.96	-0.37
Cumulative 5-Year FCF	0	0

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2024	Mar 2025
PER SHARE
EPS (₹)	-0.29	-0.49
Book Value (₹)	-94.53	-95.02
Dividend per Share (₹)	0.00	0.00
Cash EPS (₹)	-0.08	-0.28
PROFITABILITY
Operating Margin %	-28.42%	-95.34%
Net Margin %	-64.78%	-133.40%
ROE %	0.00%	0.00%
ROCE %	0.00%	0.00%
	-8.34%	-15.15%
EFFICIENCY
Debtor Days	167	135
Inventory Days	0	0
Payable Days	0	0
	167	135
FINANCIAL HEALTH
Debt to Equity (x)	-0.78x	-0.78x
Interest Coverage (x)	0.00x	0.00x
	0.01x	0.01x
GROWTH
Revenue Growth %	5.98%	-17.99%
Operating Profit Growth %	93.40%	-259.97%
Net Profit Growth %	78.97%	-68.88%
	78.97%	-68.86%
VALUATION
P/E (x)	0.00x	0.00x
P/B (x)	-0.01x	0.00x
Dividend Yield %	0.00%	0.00%
	-972.25x	-268.08x

Shareholding Pattern

Numbers in percentages

Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
40.70	40.70	40.70	40.70	40.70	40.70	40.70	40.70	40.70
0.43	0.43	0.43	0.43	0.12	0.12	0.12	0.12	0.12
5.42	5.42	5.42	5.42	5.36	5.36	5.36	5.36	5.36
0.00	0.00	0.00	0.00	0.06	0.06	0.06	0.06	0.06
53.44	53.44	53.44	53.44	40.69	40.69	40.69	40.69	40.69

Documents

Corporate disclosures, annual reports, credit ratings, and concall transcripts

No announcements filed.

News

Recent coverage and analyst commentary for USHDEVINT

Loading news…

🤖

AI Stock Analyst

Ushdev International Ltd.

🔒

Sign in to Chat with AI

✨ Sign In to Chat

Free 5nance Account

Name

ADANIENT

3025.00

55.00

409501.09

0.04

-1461.54

-249.67

32923.98

49.92

13.30

15.57

AEGISLOG

1356.55

53.01

47614.90

0.64

454.62

43.05

2594.39

52.16

19.76

24.06

PREMIERENE

1036.15

31.15

47036.19

0.10

456.84

64.45

2230.30

37.60

41.97

30.26

CPPLUS

3495.35

111.95

41192.87

0.05

169.13

—

1422.03

45.49

29.48

18.06

REDINGTON

349.45

16.06

27319.11

1.72

453.49

94.65

34922.47

34.57

18.96

2.03

HONASA

459.15

74.87

14969.40

0.65

69.44

177.99

657.08

23.15

8.99

11.75

LLOYDSENT

81.12

43.69

12383.39

0.18

68.52

178.99

719.64

47.07

12.84

5.32

MMTC

63.67

24.65

9550.50

0.00

1260.40

5552.02

0.61

165.22

6.90

12890.16

SGMART

719.25

72.91

9065.08

0.00

45.58

41.07

1308.57

14.41

11.45

4.49

CELLO

344.90

22.98

7618.32

0.43

90.12

-6.27

653.59

11.00

17.15

19.73

JSLL

577.30

32.35

7175.88

0.78

45.08

—

215.55

54.79

51.64

36.15

USHDEVINT

1.03

0.00

34.86

0.00

-13.74

-340.38

42.46

30.65

0.00

-4.80

Sep 2023

Dec 2023

Mar 2024

Jun 2024

Sep 2024

Dec 2024

Mar 2025

Jun 2025

121

175

Operating Profit

—

OPM %

—

Other Income

-22

Interest

Depreciation

-25

-18

-48

-3

-7

-147

-7

-14

Tax %

-0.00%

0.55%

-0.00%

Net Profit

-25

-18

-48

-3

-7

-147

-7

-14

-0

Equity Capital

338

Reserves

-32,151

-32,248

-32,415

Promoter Pledge %

0.00%

Mar 2024

Mar 2025

TTM

133

335

Operating Profit

-3

-9

—

OPM %

-17

-76

—

Other Income

Interest

Depreciation

-10

-16

-175

Tax %

Net Profit

-10

-16

-175

EPS

-0

—

Dividend Payout %

—

Minority Interest

Share of Associates

Adjusted EPS

-0

—

Mar 2024

Mar 2025

LIABILITIES

Equity Capital

-3,234

-3,250

2,503

2,504

Trade Payables

592

606

214

215

Total Liabilities

109

108

ASSETS

Cash & Bank

Total Assets

109

108

Total Debt

2,503

2,504

Net Working Capital

-3,259

-3,270

Contingent Liabilities

1,342

1,357

Book Value per Share

-94.53

-95.02

Face Value

1.00

Mar 2024

Mar 2025

-9

Cash from Investing

Cash from Financing

-7

Free Cash Flow

-9

OCF / Net Profit

0.96

-0.37

Cumulative 5-Year FCF

Mar 2024

Mar 2025

PER SHARE

EPS (₹)

-0.29

-0.49

Book Value (₹)

-94.53

-95.02

Dividend per Share (₹)

0.00

Cash EPS (₹)

-0.08

-0.28

PROFITABILITY

Operating Margin %

-28.42%

-95.34%

Net Margin %

-64.78%

-133.40%

ROE %

0.00%

ROCE %

0.00%

-8.34%

-15.15%

EFFICIENCY

Debtor Days

167

135

Inventory Days

Payable Days

167

135

FINANCIAL HEALTH

Debt to Equity (x)

-0.78x

Interest Coverage (x)

0.00x

0.01x

GROWTH

Revenue Growth %

5.98%

-17.99%

Operating Profit Growth %

93.40%

-259.97%

Net Profit Growth %

78.97%

-68.88%

78.97%

-68.86%

VALUATION

P/E (x)

0.00x

P/B (x)

-0.01x

0.00x

Dividend Yield %

0.00%

-972.25x

-268.08x

Jun 2024

Sep 2024

Dec 2024

Mar 2025

Jun 2025

Sep 2025

Dec 2025

Mar 2026

Jun 2026

40.70

0.43

0.12

5.42

5.36

0.00

0.06

53.44

40.69

Ushdev International Ltd.

AI Sector View

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Corporate actions

Cash Flows

Ratios

Shareholding Pattern

Documents

News

Sign in to Chat with AI

Ushdev International Ltd.

AI Sector View

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Corporate actions

Cash Flows

Ratios

Shareholding Pattern

Documents

News

Sign in to Chat with AI