Discounted Cash Flow Calculation for BSE:532646 using Dividend Discount Model Model
The calculations below outline how an intrinsic value for
is arrived at by discounting future dividends to their present value. This
approach is used for finance firms where free cash flow is difficult to estimate
(e.g. Banks/ Insurance firms).
If the firm does not pay the majority of its earnings out as a dividend this
method will often arrive at a value significantly lower than the share price.
The current share price of
is above its future cash flow value.
Often investors are willing to pay a
for a company that has a high dividend or the potential for future growth.
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for
it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing
when they are out of season, or how much your home is worth.
The amount the stock market is willing to pay for
is considered below, and whether this is a fair price.
Price based on past earnings
Uniply Industries's earnings available for a low price, and how does
this compare to other companies in the same industry?
Uniply Industries's earnings are expected to grow by 12.1% yearly, however this is not considered high growth (20% yearly).
Unable to determine if Uniply Industries is high growth as no revenue estimate data is available.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can
be gauged below. We look back 3 years and see if they were any good at
predicting what actually occurred. We also show the highest and lowest estimates
looking forward to see if there is a wide range.
Uniply Industries's performance over the past 5 years by checking for:
Has earnings increased in past 5 years? (1 check)
Has the earnings growth in the last year exceeded that of the
industry? (1 check)
Is the recent earnings growth over the last year higher than the average annual growth over the
past 5 years? (1 check)
Is the Return on Equity (ROE) higher than 20%? (1 check)
Is the Return on Assets (ROA) above industry average? (1 check)
Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent
earnings report. Some checks require at least 3 or 5 years worth of data.
has a total score of
1/6, see the detailed checks below.
Note: We use GAAP Net Income excluding extraordinary items in all our calculations.
A company's financial position is much like your own financial position,
it includes everything you own
The boxes below represent the relative size of what makes up
Uniply Industries's finances.
The net worth of a company is the difference between its assets and liabilities.
Uniply Industries is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
Uniply Industries's cash and other short term assets cover its long term commitments.
This treemap shows a more detailed breakdown of
Uniply Industries's finances. If any of them are yellow this
indicates they may be out of proportion and red means they relate to one of the
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
Low level of unsold assets.
Debt is covered by short term assets, assets are 2.1x debt.
Nearly all companies have debt. Debt in itself isn’t
however if the debt is too high, or the company can’t afford to pay the interest
on its debts this may have impacts in the future.
The graphic below shows equity (available funds) and debt, we ideally want to
see the red area (debt) decreasing.
If there is any debt we look at the companies capability to repay it, and
whether the level has increased over the past 5 years.
Management is one of the most important areas of a company. We look at
unreasonable CEO compensation, how long the team and board of directors have
been around for and insider trading.
TENURE AS CEO
Mr. Umesh Prabhakar Rao serves as Chief Executive Officer and Managing Director of Vector Projects (I) Pvt. Ltd., a 100 % owned subsidiary of Uniply Industries Limited. Mr. Rao founded Vector Projects (I) Pvt. Ltd. in 2001. He has built Vector from Scratch to a 200 Cr business over the past 16 years. He was responisbel for delivering more than 1500 projects with a combined area of nearly 10 million sq ft. He is an internationally acclaimed Entrepreneur. He has been Joint Managing Director of Uniply Industries Limited since November 14, 2017. He is a Civil Engineer with more than 34 years of experience the Civil, Infrastructure and Interiors Industry and development. He has been a part of the Corporate Sector for more than a decade. His strategy was to tap the Malaysian expertise in manufacturing and giving it a global exposure. He served as the Head of Infrastructure at ICICI, overseeing infrastructure development during its rapid expansion in the 90's. He has been Director of Uniply Industries Limited since November 14, 2017. He has been Director of Vector Projects (I) Pvt. Ltd. since January 14, 2004.
Insufficient data for Umesh to compare compensation growth.
Umesh's remuneration is higher than average for companies of similar size in India.
Management Team Tenure
Average tenure and age of the
management team in years:
The tenure for the Uniply Industries management team is about average.
Joint MD & Director
Group Chief Financial Officer
Company Secretary & Compliance Officer
Head of Marketing
Board of Directors Tenure
Average tenure and age of the
board of directors in years:
The tenure for the Uniply Industries board of directors is about average.
Board of Directors
Joint MD & Director
Non-Executive Director Independent Director
Independent Director (Additional Director)
Who owns this company?
Recent Insider Trading
Uniply Industries individual insiders have only sold shares in the past 3 months.
Did Uniply Industries Limited (BOM:532646) Create Value For Investors Over The Past Year?
and want a simplistic look at the return on Uniply Industries Limited (BOM:532646) stock. … Uniply Industries Limited (BOM:532646) performed in line with its forest products industry on the basis of its ROE – producing a return of 7.87% relative to the peer average of 9.60% over the past 12 months. … Return on Equity (ROE) weighs Uniply Industries’s profit against the level of its shareholders’ equity.
Uniply Industries Limited engages in the manufacture and trading of plywood and allied products in India. It offers laminates, veneers, adhesives, and wooden flooring and panel products, as well as auxiliaries under the Uniply brand. The company also develops infrastructure facilities on engineering, procurement, and construction basis and undertakes contract from government and other parties. In addition, it undertakes turnkey contracts and offers total interior/furniture solutions. Uniply Industries Limited was founded in 1996 and is headquartered in Mumbai, India.
Simply Wall Street Pty Ltd (ACN 600 056 611), is a Corporate Authorised Representative (Authorised Representative Number: 467183) of Sanlam Private Wealth Pty Ltd (AFSL No. 337927). Any advice contained in this website is general advice only and has been prepared without considering your objectives, financial situation or needs. You should not rely on any advice and/or information contained in this website and before making any investment decision we recommend that you consider whether it is appropriate for your situation and seek appropriate financial, taxation and legal advice. Please read our Financial Services Guide before deciding whether to obtain financial services from us.