Umiya Buildcon Ltd.

90.27-0.43%

2026-08-21

mro-tek.comBSE: 532376NSE: UMIYA-MRO
Market Cap₹ 177 Cr.
Current Price₹ 91
High / Low₹ 111 / 70
Stock P/E27.0
Book Value₹ 62
Price to Book1.18
Dividend Yield0.00 %
ROCE29.9 %
ROE44.4 %
Face Value₹ 5

Add ratio to table

ABOUT

KEY POINTS

Revenue Breakup Mar 2026 • Product: 45.1% • Real Estate Development: 37.7% • Solutions: 17.2%

PROS

  • Promoters have been increasing their shareholding - up 10.4pp over 2 years
  • Operating margins have improved to 36.3% from 15.4%
  • Company generates healthy free cash flow

CONS

  • Recent results are weak - TTM profit is down 86.5% versus prior year
  • A large part of profit comes from other income (79.1% of PBT)
  • Poor cash conversion - profits are not backed by operating cash flow (CFO/PAT -0.13x)
  • Working capital days have increased from 171 to 509 days
  • Though reporting repeated profits, the company pays out little dividend (0.0%)

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

Peer comparison

EDIT COLUMNS
S.No.NameCMP Rs.P/EMar Cap Rs.Cr.Div Yld %NP Qtr Rs.Cr.Qtr Profit Var %Sales Qtr Rs.Cr.Qtr Sales Var %ROCE %OPM %
1.NETWEB5062.150.0028824.230.0685.32179.93819.69172.1333.0714.70
2.NELCO911.70538.952080.350.112.3430.0080.037.015.6510.40
3.IVALUE278.7014.721525.980.0015.7251.74179.73-21.1425.509.69
4.CONTROLPR572.0023.48914.871.753.92-54.23115.563.8417.9913.24
5.TVSELECT440.6583.43821.830.00-6.62-86.48106.049.705.65-2.25
6.DCI368.6528.51604.590.0045.341120.131672.36868.2525.524.68
7.EMPOWER2.2113.30257.200.001.49778.8237.3840.811.78-1.12
8.UMIYA-MRO94.6327.01176.810.000.24-99.2516.3327.2529.9427.92
Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2023
6
5
Operating Profit
OPM %
Other Income
0
Interest
2
Depreciation
1
-1
Tax %
11.51%
Net Profit
0
-1
Equity Capital
9
Reserves
55
Promoter Pledge %
0.00%
Equity Capital
9
Reserves
55
Promoter Pledge %
0.00%
Sep 2023
7
8
Operating Profit
OPM %
Other Income
1
Interest
2
Depreciation
1
-2
Tax %
-23.73%
Net Profit
0
-2
Equity Capital
9
Reserves
52
Promoter Pledge %
0.00%
Equity Capital
9
Reserves
52
Promoter Pledge %
0.00%
Dec 2023
13
6
Operating Profit
OPM %
Other Income
6
Interest
2
Depreciation
1
9
Tax %
-4.74%
Net Profit
0
5
Equity Capital
9
Reserves
62
Promoter Pledge %
0.00%
Equity Capital
9
Reserves
62
Promoter Pledge %
0.00%
Mar 2024
9
9
Operating Profit
OPM %
Other Income
1
Interest
3
Depreciation
1
-2
Tax %
0.47%
Net Profit
0
-1
Equity Capital
9
Reserves
60
Promoter Pledge %
0.00%
Equity Capital
9
Reserves
60
Promoter Pledge %
0.00%
Jun 2024
11
6
Operating Profit
OPM %
Other Income
0
Interest
3
Depreciation
1
2
Tax %
8.28%
Net Profit
1
1
Equity Capital
9
Reserves
61
Promoter Pledge %
0.00%
Equity Capital
9
Reserves
61
Promoter Pledge %
0.00%
Sep 2024
13
7
Operating Profit
OPM %
Other Income
1
Interest
3
Depreciation
1
2
Tax %
20.65%
Net Profit
2
1
Equity Capital
9
Reserves
63
Promoter Pledge %
0.00%
Equity Capital
9
Reserves
63
Promoter Pledge %
0.00%
Dec 2024
12
7
Operating Profit
OPM %
Other Income
1
Interest
3
Depreciation
1
3
Tax %
23.02%
Net Profit
2
1
Equity Capital
9
Reserves
65
Promoter Pledge %
0.00%
Equity Capital
9
Reserves
65
Promoter Pledge %
0.00%
Mar 2025
13
10
Operating Profit
OPM %
Other Income
1
Interest
3
Depreciation
1
1
Tax %
44.12%
Net Profit
0
0
Equity Capital
9
Reserves
66
Promoter Pledge %
0.00%
Equity Capital
9
Reserves
66
Promoter Pledge %
0.00%
Jun 2025
13
12
Operating Profit
OPM %
Other Income
41
Interest
3
Depreciation
1
39
Tax %
18.46%
Net Profit
31
17
Equity Capital
9
Reserves
97
Promoter Pledge %
0.00%
Equity Capital
9
Reserves
97
Promoter Pledge %
0.00%
Sep 2025
21
9
Operating Profit
OPM %
Other Income
1
Interest
3
Depreciation
1
9
Tax %
28.24%
Net Profit
7
4
Equity Capital
9
Reserves
104
Promoter Pledge %
0.00%
Equity Capital
9
Reserves
104
Promoter Pledge %
0.00%
Dec 2025
15
10
Operating Profit
OPM %
Other Income
0
Interest
3
Depreciation
1
1
Tax %
31.29%
Net Profit
1
1
Equity Capital
9
Reserves
105
Promoter Pledge %
0.00%
Equity Capital
9
Reserves
105
Promoter Pledge %
0.00%
Mar 2026
21
16
Operating Profit
OPM %
Other Income
0
Interest
3
Depreciation
1
2
Tax %
66.67%
Net Profit
1
0
Equity Capital
9
Reserves
106
Promoter Pledge %
0.00%
Equity Capital
9
Reserves
106
Promoter Pledge %
0.00%
Jun 2026
16
15
Operating Profit
OPM %
Other Income
0
Interest
3
Depreciation
1
1
Tax %
80.91%
Net Profit
0
0
Equity Capital
9
Reserves
106
Promoter Pledge %
0.00%
Equity Capital
9
Reserves
106
Promoter Pledge %
0.00%

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2022
123
34
Operating Profit
90
OPM %
73
Other Income
1
Interest
6
Depreciation
3
81
Tax %
3
Net Profit
79
EPS
42
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
42
Minority Interest
0
Share of Associates
0
Adjusted EPS
42
Mar 2023
33
30
Operating Profit
5
OPM %
15
Other Income
1
Interest
8
Depreciation
3
-5
Tax %
24
Net Profit
-4
EPS
-2
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
-2
Minority Interest
0
Share of Associates
0
Adjusted EPS
-2
Mar 2024
35
27
Operating Profit
15
OPM %
43
Other Income
8
Interest
9
Depreciation
2
3
Tax %
-1
Net Profit
4
EPS
2
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
2
Minority Interest
0
Share of Associates
0
Adjusted EPS
2
Mar 2025
49
29
Operating Profit
22
OPM %
45
Other Income
3
Interest
11
Depreciation
3
7
Tax %
21
Net Profit
6
EPS
3
Dividend Payout %
0
Minority Interest
-0
Share of Associates
0
Adjusted EPS
3
Minority Interest
-0
Share of Associates
0
Adjusted EPS
3
Mar 2026
72
46
Operating Profit
70
OPM %
96
Other Income
43
Interest
11
Depreciation
3
55
Tax %
23
Net Profit
42
EPS
21
Dividend Payout %
0
Minority Interest
-2
Share of Associates
0
Adjusted EPS
21
Minority Interest
-2
Share of Associates
0
Adjusted EPS
21
TTM
73
50
Operating Profit
OPM %
Other Income
2
Interest
11
Depreciation
4
14
Tax %
38
Net Profit
9
EPS
Dividend Payout %
Minority Interest
-0
Share of Associates
0
Adjusted EPS
Minority Interest
-0
Share of Associates
0
Adjusted EPS

COMPOUNDED SALES GROWTH

10 Years:
5 Years:
3 Years:
29%

COMPOUNDED PROFIT GROWTH

10 Years:
5 Years:
3 Years:

STOCK PRICE CAGR

10 Years:
5 Years:
3 Years:
1 Year:
10%

RETURN ON EQUITY

10 Years:
5 Years:
33%
3 Years:
19%
Last Year:
44%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Corporate actions

No bonus data found

Mar 2022
Equity Capital
9
60
34
Trade Payables
3
50
Total Liabilities
157
11
0
9
0
Cash & Bank
1
136
Total Assets
157
Total Debt
72
Net Working Capital
-26
Contingent Liabilities
11
Book Value per Share
37.24
Face Value
5.00
Total Debt
72
Net Working Capital
-26
Contingent Liabilities
11
Book Value per Share
37.24
Face Value
5.00
Mar 2023
Equity Capital
9
57
5
Trade Payables
1
85
Total Liabilities
157
5
0
5
0
Cash & Bank
0
147
Total Assets
157
Total Debt
80
Net Working Capital
14
Contingent Liabilities
11
Book Value per Share
35.24
Face Value
5.00
Total Debt
80
Net Working Capital
14
Contingent Liabilities
11
Book Value per Share
35.24
Face Value
5.00
Mar 2024
Equity Capital
9
60
4
Trade Payables
2
121
Total Liabilities
196
11
0
6
12
Cash & Bank
35
132
Total Assets
196
Total Debt
117
Net Working Capital
47
Contingent Liabilities
9
Book Value per Share
37.01
Face Value
5.00
Total Debt
117
Net Working Capital
47
Contingent Liabilities
9
Book Value per Share
37.01
Face Value
5.00
Mar 2025
Equity Capital
9
66
7
Trade Payables
1
159
Total Liabilities
242
12
0
17
15
Cash & Bank
13
185
Total Assets
242
Total Debt
127
Net Working Capital
23
Contingent Liabilities
8
Book Value per Share
40.10
Face Value
5.00
Total Debt
127
Net Working Capital
23
Contingent Liabilities
8
Book Value per Share
40.10
Face Value
5.00
Mar 2026
Equity Capital
9
106
11
Trade Payables
2
138
Total Liabilities
266
9
5
103
24
Cash & Bank
2
124
Total Assets
266
Total Debt
126
Net Working Capital
101
Contingent Liabilities
10
Book Value per Share
61.53
Face Value
5.00
Total Debt
126
Net Working Capital
101
Contingent Liabilities
10
Book Value per Share
61.53
Face Value
5.00

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2022
93
Cash from Investing
-97
Cash from Financing
3
-1
Free Cash Flow
93
OCF / Net Profit
1.18
Cumulative 5-Year FCF
0
OCF / Net Profit
1.18
Cumulative 5-Year FCF
0
Mar 2023
10
Cash from Investing
-12
Cash from Financing
2
0
Free Cash Flow
10
OCF / Net Profit
-2.72
Cumulative 5-Year FCF
0
OCF / Net Profit
-2.72
Cumulative 5-Year FCF
0
Mar 2024
10
Cash from Investing
-38
Cash from Financing
28
-0
Free Cash Flow
3
OCF / Net Profit
2.82
Cumulative 5-Year FCF
0
OCF / Net Profit
2.82
Cumulative 5-Year FCF
0
Mar 2025
-17
Cash from Investing
18
Cash from Financing
-1
0
Free Cash Flow
-17
OCF / Net Profit
-2.85
Cumulative 5-Year FCF
0
OCF / Net Profit
-2.85
Cumulative 5-Year FCF
0
Mar 2026
0
Cash from Investing
21
Cash from Financing
-21
0
Free Cash Flow
0
OCF / Net Profit
0.00
Cumulative 5-Year FCF
0
OCF / Net Profit
0.00
Cumulative 5-Year FCF
0

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2022
EPS (₹)
42.11
Book Value (₹)
37.24
Dividend per Share (₹)
0.00
Cash EPS (₹)
43.47
Operating Margin %
73.18%
Net Margin %
64.18%
ROE %
113.09%
ROCE %
61.76%
50.13%
Debtor Days
47
Inventory Days
27
Payable Days
47
27
Debt to Equity (x)
1.03x
Interest Coverage (x)
13.75x
0.54x
Revenue Growth %
0.00%
Operating Profit Growth %
0.00%
Net Profit Growth %
0.00%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2023
EPS (₹)
-2.01
Book Value (₹)
35.24
Dividend per Share (₹)
0.00
Cash EPS (₹)
-0.62
Operating Margin %
15.41%
Net Margin %
-11.27%
ROE %
-5.55%
ROCE %
1.77%
-2.39%
Debtor Days
168
Inventory Days
78
Payable Days
44
202
Debt to Equity (x)
1.22x
Interest Coverage (x)
0.34x
2.33x
Revenue Growth %
-72.80%
Operating Profit Growth %
-94.27%
Net Profit Growth %
-104.78%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2024
EPS (₹)
1.78
Book Value (₹)
37.01
Dividend per Share (₹)
0.00
Cash EPS (₹)
3.20
Operating Margin %
21.62%
Net Margin %
10.10%
ROE %
5.24%
ROCE %
7.68%
2.01%
Debtor Days
142
Inventory Days
58
Payable Days
51
149
Debt to Equity (x)
1.69x
Interest Coverage (x)
1.38x
4.27x
Revenue Growth %
5.05%
Operating Profit Growth %
195.74%
Net Profit Growth %
194.14%
188.25%
P/E (x)
40.11x
P/B (x)
1.92x
Dividend Yield %
0.00%
14.13x
Mar 2025
EPS (₹)
3.13
Book Value (₹)
40.10
Dividend per Share (₹)
0.00
Cash EPS (₹)
4.83
Operating Margin %
39.54%
Net Margin %
12.18%
ROE %
8.22%
ROCE %
9.73%
2.70%
Debtor Days
101
Inventory Days
86
Payable Days
96
91
Debt to Equity (x)
1.70x
Interest Coverage (x)
1.66x
1.59x
Revenue Growth %
38.76%
Operating Profit Growth %
44.60%
Net Profit Growth %
67.22%
75.99%
P/E (x)
18.29x
P/B (x)
1.43x
Dividend Yield %
0.00%
10.05x
Mar 2026
EPS (₹)
21.50
Book Value (₹)
61.53
Dividend per Share (₹)
0.00
Cash EPS (₹)
24.43
Operating Margin %
36.32%
Net Margin %
58.31%
ROE %
44.44%
ROCE %
29.94%
16.61%
Debtor Days
97
Inventory Days
302
Payable Days
-9
408
Debt to Equity (x)
1.09x
Interest Coverage (x)
5.84x
4.19x
Revenue Growth %
48.88%
Operating Profit Growth %
217.11%
Net Profit Growth %
612.92%
587.80%
P/E (x)
3.38x
P/B (x)
1.18x
Dividend Yield %
0.00%
3.73x

Shareholding Pattern

Numbers in percentages

TRADES
Jun 2024
55.04
0.00
DIIs
0.00
Government
0.00
44.96
Sep 2024
60.03
0.01
DIIs
0.00
Government
0.00
39.96
Dec 2024
60.03
0.00
DIIs
0.00
Government
0.00
39.97
Mar 2025
60.03
0.00
DIIs
0.00
Government
0.00
39.97
Jun 2025
60.94
0.00
DIIs
0.00
Government
0.00
39.06
Sep 2025
64.18
0.00
DIIs
0.00
Government
0.00
35.82
Dec 2025
64.43
0.00
DIIs
0.00
Government
0.00
35.57
Mar 2026
65.02
0.00
DIIs
0.00
Government
0.00
34.98
Jun 2026
65.44
0.00
DIIs
0.00
Government
0.00
34.55

Documents

Announcements

  • Change in Management

    2026-08-14 - UMIYA BUILDCON LIMITED has informed the Exchange about change in Management

  • Shareholders meeting

    2026-08-14 - UMIYA BUILDCON LIMITED has submitted the Exchange a copy Srutinizers report of Annual General Meeting held on August 13, 2026. Further, the company has informed the Exchange regarding voting results.

Credit Ratings

Nothing filed yet.

Concalls

Nothing filed yet.