Uniparts India Ltd

NSE: UNIPARTS BSE: 543689

₹718.20

-24.15 (3.25%)

Fri, 23 Oct 2026, 05:55 am

MTF 5xInvest in Uniparts India Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)3352.75

PE Ratio17.99

Dividend2.16

Producer Manufacturing

Auto Parts: OEM

24.5K

Uniparts India Balance Sheet

Income Statement Balance Sheet Cashflow

Particulars	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Interest expense on debt	-202.87M	-165.29M	-199.30M	-159.79M	-146.84M	-119.18M	-70.04M	-60.53M	-90.32M	-171.28M	-179.65M	-81.07M	-56.99M	-59.73M	-56.37M	-82.78M
Pretax equity in earnings	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Equity in earnings	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total assets	4.86B	5.99B	6.32B	5.97B	6.16B	6.14B	4.32B	4.39B	7.81B	9.24B	9.12B	9.01B	10.39B	10.68B	11.38B	11.78B
Total current assets	2.12B	3.21B	3.53B	3.25B	3.28B	3.47B	1.99B	2.00B	4.71B	5.76B	5.38B	5.51B	6.82B	6.98B	7.70B	8.14B
Cash and short term investments	66.79M	58.73M	74.29M	145.30M	78.12M	36.14M	17.68M	12.46M	91.49M	150.93M	169.56M	120.68M	139.95M	636.94M	1.75B	2.76B
Cash & equivalents	65.67M	57.88M	69.08M	144.39M	77.21M	35.05M	16.64M	10.67M	90.44M	78.51M	169.21M	108.18M	139.95M	386.45M	190.37M	329.47M
Short term investments	1.12M	850.00K	5.21M	910.00K	910.00K	1.09M	1.04M	1.79M	1.05M	72.42M	350.00K	12.50M	0	250.49M	1.56B	2.43B
Total receivables, net	571.00M	1.01B	1.01B	844.02M	864.15M	1.01B	999.44M	937.48M	1.25B	1.58B	1.42B	1.79B	1.99B	1.59B	1.38B	1.15B
Accounts receivable - trade, net	551.01M	956.41M	966.22M	800.16M	819.72M	914.43M	864.96M	827.53M	1.16B	1.49B	1.28B	1.68B	1.94B	1.55B	1.33B	1.13B
Other receivables	19.99M	53.76M	43.82M	43.86M	44.43M	98.43M	134.48M	109.96M	96.44M	91.29M	140.42M	114.30M	47.64M	33.51M	48.01M	26.86M
Total inventory	1.37B	2.00B	2.34B	2.14B	2.19B	2.25B	831.50M	935.82M	3.07B	3.70B	3.55B	3.41B	4.44B	4.56B	4.26B	3.88B
Other current assets, total	105.30M	111.32M	76.49M	103.56M	97.26M	100.37M	129.80M	95.98M	261.99M	298.34M	199.18M	148.36M	206.07M	138.38M	230.70M	273.81M
Total non-current assets	2.75B	2.78B	2.79B	2.72B	2.88B	2.66B	2.33B	2.39B	3.10B	3.48B	3.75B	3.50B	3.57B	3.70B	3.68B	3.64B
Long term investments	57.95M	65.97M	75.91M	115.40M	137.61M	223.02M	504.81M	504.03M	2.36M	4.98M	140.00K	130.00K	140.00K	90.00K	90.00K	21.00M
Note receivable - long term	27.50M	34.45M	40.82M	76.88M	105.24M	188.14M	2.17M	1.39M	2.27M	4.90M	—	—	—	—	—	—
Investments in unconsolidated subsidiaries	0	0	0	0	0	0	502.64M	502.64M	0	0	0	0	0	0	0	0
Other investments	30.45M	31.52M	35.09M	38.52M	32.37M	34.89M	0	0	90.00K	80.00K	140.00K	130.00K	140.00K	90.00K	90.00K	21.00M
Net property/plant/equipment	1.97B	1.93B	1.90B	1.79B	1.98B	1.73B	1.63B	1.69B	2.26B	2.57B	2.83B	2.63B	2.64B	2.80B	2.77B	2.67B
Gross property/plant/equipment	2.52B	2.60B	2.79B	2.60B	2.99B	3.16B	2.44B	2.63B	4.18B	4.69B	5.28B	5.19B	5.32B	5.43B	5.63B	5.69B
Deferred tax assets	145.44M	189.26M	167.14M	135.49M	76.78M	69.70M	48.89M	58.52M	62.22M	71.77M	82.52M	72.71M	75.58M	103.95M	94.37M	82.47M
Net intangible assets	572.03M	564.48M	582.90M	616.50M	610.45M	636.98M	34.47M	38.56M	624.19M	656.01M	672.43M	644.24M	653.08M	677.42M	682.08M	704.53M
Goodwill, net	543.39M	539.02M	554.88M	564.49M	568.24M	595.05M	0	0	584.82M	601.66M	597.87M	590.01M	617.89M	659.99M	663.90M	669.03M
Other intangibles, net	28.64M	25.46M	28.02M	52.01M	42.21M	41.93M	34.47M	38.56M	39.37M	54.35M	74.56M	54.23M	35.19M	17.43M	18.18M	35.50M
Other long term assets, total	990.00K	31.01M	71.84M	62.79M	75.56M	21.88K	114.44M	98.24M	144.95M	177.82M	162.61M	157.20M	195.36M	121.23M	138.71M	158.81M
Short term debt	1.71B	2.38B	2.65B	2.25B	1.89B	1.96B	1.26B	1.22B	2.30B	3.00B	2.46B	1.29B	1.30B	156.80M	686.28M	935.24M
Current portion of LT debt and capital leases	193.42M	206.65M	199.48M	134.09M	120.49M	138.95M	89.81M	92.49M	124.71M	164.38M	262.67M	144.59M	126.90M	102.21M	100.26M	935.24M
Short term debt excl. current portion of LT debt	1.51B	2.17B	2.45B	2.11B	1.77B	1.83B	1.17B	1.13B	2.17B	2.83B	2.19B	1.15B	1.17B	54.59M	586.02M	0
Accounts payable	302.31M	554.67M	561.47M	383.79M	518.90M	611.33M	303.49M	378.90M	875.48M	730.08M	585.39M	900.92M	895.83M	704.73M	841.81M	910.87M
Income tax payable	980.00K	0	0	1.92M	11.28M	762.40K	17.10M	1.73M	13.62M	7.17M	7.36M	51.25M	167.58M	93.21M	10.28M	0
Long term debt	451.57M	506.94M	287.49M	384.29M	437.40M	315.35M	171.34M	73.85M	242.98M	475.15M	562.74M	335.74M	282.74M	453.62M	339.36M	263.82M
Long term debt excl. lease liabilities	451.57M	506.94M	287.49M	384.29M	437.40M	315.35M	171.34M	73.85M	242.98M	475.15M	562.74M	335.74M	282.74M	453.62M	339.36M	263.82M
Total equity	1.87B	1.92B	2.04B	2.23B	2.47B	2.60B	2.21B	2.33B	3.66B	4.12B	4.57B	5.52B	6.82B	8.31B	8.68B	8.87B
Shareholders' equity	1.78B	1.82B	1.93B	2.23B	2.47B	2.60B	2.21B	2.33B	3.66B	4.12B	4.57B	5.52B	6.82B	8.31B	8.68B	8.87B
Common equity, total	1.78B	1.82B	1.93B	2.23B	2.47B	2.60B	2.21B	2.33B	3.66B	4.12B	4.57B	5.52B	6.82B	8.31B	8.68B	8.87B
Other common equity	-81.91M	-87.69M	-246.78M	-325.19M	-458.36M	-455.60M	27.09M	27.86M	-595.05M	-660.27M	-805.87M	-778.09M	-801.23M	-959.25M	-978.62M	-1.02B
Total debt	2.16B	2.89B	2.94B	2.63B	2.33B	2.28B	1.43B	1.29B	2.54B	3.47B	3.02B	1.63B	1.58B	610.42M	1.03B	1.20B
Net debt	2.09B	2.83B	2.86B	2.48B	2.25B	2.24B	1.42B	1.28B	2.45B	3.32B	2.85B	1.51B	1.44B	-26.52M	-727.57M	-1.56B
Change in accounts receivable	117.30M	-405.40M	-9.81M	166.06M	-19.56M	-94.72M	-99.15M	37.44M	-162.46M	-358.41M	268.51M	-380.93M	-245.64M	370.91M	218.09M	214.82M
Change in taxes payable	—	—	—	—	—	—	—	—	5.28M	-6.44M	180.00K	43.89M	116.33M	-74.37M	-82.92M	-10.28M
Change in accounts payable	-40.32M	252.37M	6.79M	-177.68M	135.12M	92.43M	898.08K	75.41M	270.38M	-145.40M	-149.60M	319.25M	-5.09M	-190.66M	137.93M	69.06M
Change in other assets/liabilities	-98.68M	145.80M	108.09M	-350.63M	-36.34M	-233.98M	-23.31M	32.61M	-162.42M	71.80M	581.32M	-99.34M	27.59M	155.79M	-195.60M	-73.76M
Sale of fixed assets & businesses	33.59M	9.34M	8.21M	7.27M	7.43M	2.16M	1.64M	4.58M	0	0	131.27M	10.83M	4.12M	18.13M	24.07M	24.48M
Purchase/sale of investments, net	0	0	0	0	0	0	0	26.71K	0	0	0	-12.50M	12.50M	-250.17M	-1.30B	-871.39M
Sale/maturity of investments	0	0	0	0	0	0	0	26.71K	0	0	0	0	12.50M	0	0	0
Purchase of investments	0	0	0	0	0	0	0	0	0	0	0	-12.50M	0	-250.17M	-1.30B	-871.39M
Other investing cash flow items, total	-7.71M	0	0	1.25M	0	139.40K	0	0	0	0	0	0	0	0	0	0
Issuance/retirement of debt, net	-782.45M	529.93M	61.57M	-118.39M	-298.94M	35.60M	53.93M	-142.56M	538.77M	945.38M	-1.01B	-1.13B	1.22M	-1.10B	444.93M	214.25M
Issuance/retirement of long term debt	-360.97M	68.59M	-226.61M	31.41M	39.52M	-103.60M	-27.94M	-94.81M	64.31M	232.17M	-259.04M	-158.94M	-8.57M	45.26M	-72.13M	-9.98M
Issuance/retirement of short term debt	-421.48M	461.34M	288.18M	-149.80M	-338.46M	139.20M	81.87M	-47.74M	474.46M	713.21M	-752.02M	-971.53M	9.79M	-1.14B	517.06M	224.23M
Issuance/retirement of other debt	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Total cash dividends paid	0	0	0	0	0	-52.96M	-36.11M	0	0	-54.41M	-65.29M	0	-404.88M	-539.40M	-902.68M	-643.16M
Other financing cash flow items, total	263.28M	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Particulars	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Interest expense on debt	-202.87M	-165.29M	-199.30M	-159.79M	-146.84M	-119.18M	-70.04M	-60.53M	-90.32M	-171.28M	-179.65M	-81.07M	-56.99M	-59.73M	-56.37M	-82.78M
Pretax equity in earnings	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Equity in earnings	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total assets	4.86B	5.99B	6.32B	5.97B	6.16B	6.14B	4.32B	4.39B	7.81B	9.24B	9.12B	9.01B	10.39B	10.68B	11.38B	11.78B
Total current assets	2.12B	3.21B	3.53B	3.25B	3.28B	3.47B	1.99B	2.00B	4.71B	5.76B	5.38B	5.51B	6.82B	6.98B	7.70B	8.14B
Cash and short term investments	66.79M	58.73M	74.29M	145.30M	78.12M	36.14M	17.68M	12.46M	91.49M	150.93M	169.56M	120.68M	139.95M	636.94M	1.75B	2.76B
Cash & equivalents	65.67M	57.88M	69.08M	144.39M	77.21M	35.05M	16.64M	10.67M	90.44M	78.51M	169.21M	108.18M	139.95M	386.45M	190.37M	329.47M
Short term investments	1.12M	850.00K	5.21M	910.00K	910.00K	1.09M	1.04M	1.79M	1.05M	72.42M	350.00K	12.50M	0	250.49M	1.56B	2.43B
Total receivables, net	571.00M	1.01B	1.01B	844.02M	864.15M	1.01B	999.44M	937.48M	1.25B	1.58B	1.42B	1.79B	1.99B	1.59B	1.38B	1.15B
Accounts receivable - trade, net	551.01M	956.41M	966.22M	800.16M	819.72M	914.43M	864.96M	827.53M	1.16B	1.49B	1.28B	1.68B	1.94B	1.55B	1.33B	1.13B
Other receivables	19.99M	53.76M	43.82M	43.86M	44.43M	98.43M	134.48M	109.96M	96.44M	91.29M	140.42M	114.30M	47.64M	33.51M	48.01M	26.86M
Total inventory	1.37B	2.00B	2.34B	2.14B	2.19B	2.25B	831.50M	935.82M	3.07B	3.70B	3.55B	3.41B	4.44B	4.56B	4.26B	3.88B
Other current assets, total	105.30M	111.32M	76.49M	103.56M	97.26M	100.37M	129.80M	95.98M	261.99M	298.34M	199.18M	148.36M	206.07M	138.38M	230.70M	273.81M
Total non-current assets	2.75B	2.78B	2.79B	2.72B	2.88B	2.66B	2.33B	2.39B	3.10B	3.48B	3.75B	3.50B	3.57B	3.70B	3.68B	3.64B
Long term investments	57.95M	65.97M	75.91M	115.40M	137.61M	223.02M	504.81M	504.03M	2.36M	4.98M	140.00K	130.00K	140.00K	90.00K	90.00K	21.00M
Note receivable - long term	27.50M	34.45M	40.82M	76.88M	105.24M	188.14M	2.17M	1.39M	2.27M	4.90M	—	—	—	—	—	—
Investments in unconsolidated subsidiaries	0	0	0	0	0	0	502.64M	502.64M	0	0	0	0	0	0	0	0
Other investments	30.45M	31.52M	35.09M	38.52M	32.37M	34.89M	0	0	90.00K	80.00K	140.00K	130.00K	140.00K	90.00K	90.00K	21.00M
Net property/plant/equipment	1.97B	1.93B	1.90B	1.79B	1.98B	1.73B	1.63B	1.69B	2.26B	2.57B	2.83B	2.63B	2.64B	2.80B	2.77B	2.67B
Gross property/plant/equipment	2.52B	2.60B	2.79B	2.60B	2.99B	3.16B	2.44B	2.63B	4.18B	4.69B	5.28B	5.19B	5.32B	5.43B	5.63B	5.69B
Deferred tax assets	145.44M	189.26M	167.14M	135.49M	76.78M	69.70M	48.89M	58.52M	62.22M	71.77M	82.52M	72.71M	75.58M	103.95M	94.37M	82.47M
Net intangible assets	572.03M	564.48M	582.90M	616.50M	610.45M	636.98M	34.47M	38.56M	624.19M	656.01M	672.43M	644.24M	653.08M	677.42M	682.08M	704.53M
Goodwill, net	543.39M	539.02M	554.88M	564.49M	568.24M	595.05M	0	0	584.82M	601.66M	597.87M	590.01M	617.89M	659.99M	663.90M	669.03M
Other intangibles, net	28.64M	25.46M	28.02M	52.01M	42.21M	41.93M	34.47M	38.56M	39.37M	54.35M	74.56M	54.23M	35.19M	17.43M	18.18M	35.50M
Other long term assets, total	990.00K	31.01M	71.84M	62.79M	75.56M	21.88K	114.44M	98.24M	144.95M	177.82M	162.61M	157.20M	195.36M	121.23M	138.71M	158.81M
Short term debt	1.71B	2.38B	2.65B	2.25B	1.89B	1.96B	1.26B	1.22B	2.30B	3.00B	2.46B	1.29B	1.30B	156.80M	686.28M	935.24M
Current portion of LT debt and capital leases	193.42M	206.65M	199.48M	134.09M	120.49M	138.95M	89.81M	92.49M	124.71M	164.38M	262.67M	144.59M	126.90M	102.21M	100.26M	935.24M
Short term debt excl. current portion of LT debt	1.51B	2.17B	2.45B	2.11B	1.77B	1.83B	1.17B	1.13B	2.17B	2.83B	2.19B	1.15B	1.17B	54.59M	586.02M	0
Accounts payable	302.31M	554.67M	561.47M	383.79M	518.90M	611.33M	303.49M	378.90M	875.48M	730.08M	585.39M	900.92M	895.83M	704.73M	841.81M	910.87M
Income tax payable	980.00K	0	0	1.92M	11.28M	762.40K	17.10M	1.73M	13.62M	7.17M	7.36M	51.25M	167.58M	93.21M	10.28M	0
Long term debt	451.57M	506.94M	287.49M	384.29M	437.40M	315.35M	171.34M	73.85M	242.98M	475.15M	562.74M	335.74M	282.74M	453.62M	339.36M	263.82M
Long term debt excl. lease liabilities	451.57M	506.94M	287.49M	384.29M	437.40M	315.35M	171.34M	73.85M	242.98M	475.15M	562.74M	335.74M	282.74M	453.62M	339.36M	263.82M
Total equity	1.87B	1.92B	2.04B	2.23B	2.47B	2.60B	2.21B	2.33B	3.66B	4.12B	4.57B	5.52B	6.82B	8.31B	8.68B	8.87B
Shareholders' equity	1.78B	1.82B	1.93B	2.23B	2.47B	2.60B	2.21B	2.33B	3.66B	4.12B	4.57B	5.52B	6.82B	8.31B	8.68B	8.87B
Common equity, total	1.78B	1.82B	1.93B	2.23B	2.47B	2.60B	2.21B	2.33B	3.66B	4.12B	4.57B	5.52B	6.82B	8.31B	8.68B	8.87B
Other common equity	-81.91M	-87.69M	-246.78M	-325.19M	-458.36M	-455.60M	27.09M	27.86M	-595.05M	-660.27M	-805.87M	-778.09M	-801.23M	-959.25M	-978.62M	-1.02B
Total debt	2.16B	2.89B	2.94B	2.63B	2.33B	2.28B	1.43B	1.29B	2.54B	3.47B	3.02B	1.63B	1.58B	610.42M	1.03B	1.20B
Net debt	2.09B	2.83B	2.86B	2.48B	2.25B	2.24B	1.42B	1.28B	2.45B	3.32B	2.85B	1.51B	1.44B	-26.52M	-727.57M	-1.56B
Change in accounts receivable	117.30M	-405.40M	-9.81M	166.06M	-19.56M	-94.72M	-99.15M	37.44M	-162.46M	-358.41M	268.51M	-380.93M	-245.64M	370.91M	218.09M	214.82M
Change in taxes payable	—	—	—	—	—	—	—	—	5.28M	-6.44M	180.00K	43.89M	116.33M	-74.37M	-82.92M	-10.28M
Change in accounts payable	-40.32M	252.37M	6.79M	-177.68M	135.12M	92.43M	898.08K	75.41M	270.38M	-145.40M	-149.60M	319.25M	-5.09M	-190.66M	137.93M	69.06M
Change in other assets/liabilities	-98.68M	145.80M	108.09M	-350.63M	-36.34M	-233.98M	-23.31M	32.61M	-162.42M	71.80M	581.32M	-99.34M	27.59M	155.79M	-195.60M	-73.76M
Sale of fixed assets & businesses	33.59M	9.34M	8.21M	7.27M	7.43M	2.16M	1.64M	4.58M	0	0	131.27M	10.83M	4.12M	18.13M	24.07M	24.48M
Purchase/sale of investments, net	0	0	0	0	0	0	0	26.71K	0	0	0	-12.50M	12.50M	-250.17M	-1.30B	-871.39M
Sale/maturity of investments	0	0	0	0	0	0	0	26.71K	0	0	0	0	12.50M	0	0	0
Purchase of investments	0	0	0	0	0	0	0	0	0	0	0	-12.50M	0	-250.17M	-1.30B	-871.39M
Other investing cash flow items, total	-7.71M	0	0	1.25M	0	139.40K	0	0	0	0	0	0	0	0	0	0
Issuance/retirement of debt, net	-782.45M	529.93M	61.57M	-118.39M	-298.94M	35.60M	53.93M	-142.56M	538.77M	945.38M	-1.01B	-1.13B	1.22M	-1.10B	444.93M	214.25M
Issuance/retirement of long term debt	-360.97M	68.59M	-226.61M	31.41M	39.52M	-103.60M	-27.94M	-94.81M	64.31M	232.17M	-259.04M	-158.94M	-8.57M	45.26M	-72.13M	-9.98M
Issuance/retirement of short term debt	-421.48M	461.34M	288.18M	-149.80M	-338.46M	139.20M	81.87M	-47.74M	474.46M	713.21M	-752.02M	-971.53M	9.79M	-1.14B	517.06M	224.23M
Issuance/retirement of other debt	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Total cash dividends paid	0	0	0	0	0	-52.96M	-36.11M	0	0	-54.41M	-65.29M	0	-404.88M	-539.40M	-902.68M	-643.16M
Other financing cash flow items, total	263.28M	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0