Universal Starch Chem Allied Ltd

NSE: BSE: 524408

₹207

(0.17%)

Tue, 13 Oct 2026, 04:48 pm

MTF 5xInvest in Universal Starch Chem Allied Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)87.09

PE Ratio4.60

Dividend0

Consumer Non-Durables

Food: Specialty/Candy

24.5K

Universal Starch Chem Allied Financials

Income Statement Balance Sheet Cashflow

Particulars	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total revenue	766.50M	740.43M	844.49M	1.18B	1.63B	1.70B	1.84B	1.96B	1.65B	2.14B	1.98B	2.79B	2.64B	2.96B	4.56B	5.16B	5.27B	4.91B
Gross profit	-54.39M	-17.46M	14.17M	41.81M	107.26M	113.46M	249.87M	154.49M	84.93M	79.22M	162.81M	238.54M	216.07M	359.25M	582.88M	495.19M	474.17M	405.96M
Operating expenses (excl. COGS)	13.99M	-42.64M	-38.28M	-47.60M	-111.24M	-117.14M	-150.63M	-143.72M	-106.62M	-128.08M	-127.06M	-166.99M	-165.86M	-224.07M	-369.78M	-372.73M	-330.83M	-285.14M
Selling/general/admin expenses, total	—	-41.33M	-34.46M	-36.83M	-109.19M	-117.13M	-148.06M	-138.75M	-106.62M	-124.16M	-126.11M	-166.99M	-165.86M	-216.52M	-358.72M	-372.44M	-330.49M	-285.10M
Research & development	—	-903.62K	-939.31K	-1.01M	-2.69M	-2.37M	-1.92M	-2.38M	-2.45M	-2.36M	-1.96M	-1.86M	-1.14M	-947.05K	-1.50M	-2.57M	-1.63M	-1.57M
Selling/general/admin expenses, other	—	-40.43M	-33.52M	-35.82M	-106.51M	-114.76M	-146.14M	-136.37M	-104.16M	-121.81M	-124.15M	-165.13M	-164.72M	-215.57M	-357.23M	-369.87M	-328.86M	-283.53M
Other operating expenses, total	13.99M	-1.30M	-3.82M	-10.77M	-2.05M	-12.51K	-2.56M	-4.97M	0	-3.91M	-953.78K	0	0	-7.55M	-11.06M	-291.93K	-334.00K	-41.00K
Operating income	-40.40M	-60.10M	-24.10M	-5.79M	-3.98M	-3.68M	99.24M	10.77M	-21.69M	-48.86M	35.75M	71.55M	50.21M	135.18M	213.10M	122.46M	143.35M	120.82M
Non-operating income, total	28.20M	22.59M	44.65M	46.91M	-28.47M	-30.15M	-28.30M	-30.95M	-15.76M	-10.89M	-26.69M	-40.78M	-46.10M	-62.86M	-55.15M	-41.47M	-51.11M	-78.09M
Interest expense, net of interest capitalized	-36.00M	-28.79M	-18.87M	-18.66M	-39.29M	-51.99M	-47.91M	-51.84M	-41.64M	-38.86M	-36.26M	-61.06M	-68.16M	-69.31M	-77.64M	-71.00M	-81.99M	-92.99M
Interest capitalized	—	0	0	0	0	0	0	0	0	0	—	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	64.20M	51.38M	63.52M	65.57M	10.82M	21.84M	22.53M	20.89M	25.88M	27.97M	9.57M	20.28M	22.06M	6.45M	22.49M	29.53M	30.89M	14.90M
Non-operating interest income	—	4.36M	3.46M	1.28M	895.64K	2.53M	2.19M	2.95M	4.15M	2.35M	2.33M	2.64M	2.63M	2.04M	1.17M	1.48M	2.52M	2.87M
Miscellaneous non-operating expense	64.20M	47.02M	60.06M	64.29M	9.93M	19.32M	20.34M	17.94M	12.24M	25.62M	7.24M	17.64M	19.44M	4.41M	21.32M	28.05M	28.36M	12.03M
Unusual income/expense	—	—	—	—	—	—	-2.92M	—	—	—	—	0	0	0	0	0	0	0
Pretax income	-12.20M	-37.51M	20.55M	41.12M	-32.45M	-33.83M	70.94M	-20.18M	-37.44M	-59.74M	9.06M	30.77M	4.11M	72.32M	157.95M	80.99M	92.24M	42.73M
Taxes	4.20M	10.28M	-18.03M	-21.07M	4.24M	10.24M	-33.25M	9.25M	20.49M	17.57M	-6.57M	-16.61M	2.50M	-8.72M	-43.57M	-21.97M	-22.39M	-10.61M
Non-controlling/minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
After tax other income/expense	—	0	0	0	0	0	0	0	0	-2	1	0	0	0	0	0	0	0
Net income before discontinued operations	-8.00M	-27.23M	2.51M	20.05M	-28.21M	-23.60M	37.69M	-10.93M	-16.95M	-42.17M	2.49M	14.15M	6.61M	63.61M	114.38M	59.02M	69.85M	32.12M
Net income	-8.00M	-27.23M	2.51M	20.05M	-28.21M	-23.60M	37.69M	-10.93M	-16.95M	-42.17M	2.49M	14.15M	6.61M	63.61M	114.38M	59.02M	69.85M	32.12M
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	-8.00M	-27.23M	2.51M	20.05M	-28.21M	-23.60M	37.69M	-10.93M	-16.95M	-42.17M	2.49M	14.15M	6.61M	63.61M	114.38M	59.02M	69.85M	32.12M
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	-10.60M	-29.97M	7.29M	27.15M	37.25M	43.12M	146.57M	58.08M	22.26M	-6.74M	75.36M	115.71M	99.52M	175.08M	256.29M	173.32M	201.16M	183.60M
EBIT	-40.40M	-60.10M	-24.10M	-5.79M	-3.98M	-3.68M	99.24M	10.77M	-21.69M	-48.86M	35.75M	71.55M	50.21M	135.18M	213.10M	122.46M	143.35M	120.82M
Total operating expenses	-806.90M	-800.53M	-868.59M	-1.19B	-1.64B	-1.70B	-1.74B	-1.95B	-1.67B	-2.19B	-1.94B	-2.72B	-2.59B	-2.83B	-4.35B	-5.04B	-5.13B	-4.79B
Prepaid expenses	—	7.70M	8.36M	13.66M	21.37M	23.27M	36.62M	38.32M	39.82M	38.99M	4.60M	7.91M	5.93M	13.06M	22.92M	23.40M	24.41M	31.99M
Deferred income, current	—	—	—	—	—	—	4.56M	3.24M	8.33M	4.29M	6.24M	9.26M	8.24M	6.92M	5.74M	4.72M	2.78M	3.41M
Capital and operating lease obligations	—	125.81M	119.48M	0	2.25M	1.58M	2.36M	1.14M	0	0	0	0	0	0	0	0	0	0
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	—	70.82M	67.80M	77.95M	65.43M	82.01M	77.86M	69.51M	43.36M	82.31M	82.92M	110.22M	115.93M	105.81M	109.80M	111.17M	114.12M	118.27M
Deferred income, non-current	—	—	—	—	—	0	0	—	—	—	—	—	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in accrued expenses	—	0	0	0	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	—	-2.10M	0	-2.10M	-4.20M	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends paid	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Particulars	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total revenue	766.50M	740.43M	844.49M	1.18B	1.63B	1.70B	1.84B	1.96B	1.65B	2.14B	1.98B	2.79B	2.64B	2.96B	4.56B	5.16B	5.27B	4.91B
Gross profit	-54.39M	-17.46M	14.17M	41.81M	107.26M	113.46M	249.87M	154.49M	84.93M	79.22M	162.81M	238.54M	216.07M	359.25M	582.88M	495.19M	474.17M	405.96M
Operating expenses (excl. COGS)	13.99M	-42.64M	-38.28M	-47.60M	-111.24M	-117.14M	-150.63M	-143.72M	-106.62M	-128.08M	-127.06M	-166.99M	-165.86M	-224.07M	-369.78M	-372.73M	-330.83M	-285.14M
Selling/general/admin expenses, total	—	-41.33M	-34.46M	-36.83M	-109.19M	-117.13M	-148.06M	-138.75M	-106.62M	-124.16M	-126.11M	-166.99M	-165.86M	-216.52M	-358.72M	-372.44M	-330.49M	-285.10M
Research & development	—	-903.62K	-939.31K	-1.01M	-2.69M	-2.37M	-1.92M	-2.38M	-2.45M	-2.36M	-1.96M	-1.86M	-1.14M	-947.05K	-1.50M	-2.57M	-1.63M	-1.57M
Selling/general/admin expenses, other	—	-40.43M	-33.52M	-35.82M	-106.51M	-114.76M	-146.14M	-136.37M	-104.16M	-121.81M	-124.15M	-165.13M	-164.72M	-215.57M	-357.23M	-369.87M	-328.86M	-283.53M
Other operating expenses, total	13.99M	-1.30M	-3.82M	-10.77M	-2.05M	-12.51K	-2.56M	-4.97M	0	-3.91M	-953.78K	0	0	-7.55M	-11.06M	-291.93K	-334.00K	-41.00K
Operating income	-40.40M	-60.10M	-24.10M	-5.79M	-3.98M	-3.68M	99.24M	10.77M	-21.69M	-48.86M	35.75M	71.55M	50.21M	135.18M	213.10M	122.46M	143.35M	120.82M
Non-operating income, total	28.20M	22.59M	44.65M	46.91M	-28.47M	-30.15M	-28.30M	-30.95M	-15.76M	-10.89M	-26.69M	-40.78M	-46.10M	-62.86M	-55.15M	-41.47M	-51.11M	-78.09M
Interest expense, net of interest capitalized	-36.00M	-28.79M	-18.87M	-18.66M	-39.29M	-51.99M	-47.91M	-51.84M	-41.64M	-38.86M	-36.26M	-61.06M	-68.16M	-69.31M	-77.64M	-71.00M	-81.99M	-92.99M
Interest capitalized	—	0	0	0	0	0	0	0	0	0	—	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	64.20M	51.38M	63.52M	65.57M	10.82M	21.84M	22.53M	20.89M	25.88M	27.97M	9.57M	20.28M	22.06M	6.45M	22.49M	29.53M	30.89M	14.90M
Non-operating interest income	—	4.36M	3.46M	1.28M	895.64K	2.53M	2.19M	2.95M	4.15M	2.35M	2.33M	2.64M	2.63M	2.04M	1.17M	1.48M	2.52M	2.87M
Miscellaneous non-operating expense	64.20M	47.02M	60.06M	64.29M	9.93M	19.32M	20.34M	17.94M	12.24M	25.62M	7.24M	17.64M	19.44M	4.41M	21.32M	28.05M	28.36M	12.03M
Unusual income/expense	—	—	—	—	—	—	-2.92M	—	—	—	—	0	0	0	0	0	0	0
Pretax income	-12.20M	-37.51M	20.55M	41.12M	-32.45M	-33.83M	70.94M	-20.18M	-37.44M	-59.74M	9.06M	30.77M	4.11M	72.32M	157.95M	80.99M	92.24M	42.73M
Taxes	4.20M	10.28M	-18.03M	-21.07M	4.24M	10.24M	-33.25M	9.25M	20.49M	17.57M	-6.57M	-16.61M	2.50M	-8.72M	-43.57M	-21.97M	-22.39M	-10.61M
Non-controlling/minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
After tax other income/expense	—	0	0	0	0	0	0	0	0	-2	1	0	0	0	0	0	0	0
Net income before discontinued operations	-8.00M	-27.23M	2.51M	20.05M	-28.21M	-23.60M	37.69M	-10.93M	-16.95M	-42.17M	2.49M	14.15M	6.61M	63.61M	114.38M	59.02M	69.85M	32.12M
Net income	-8.00M	-27.23M	2.51M	20.05M	-28.21M	-23.60M	37.69M	-10.93M	-16.95M	-42.17M	2.49M	14.15M	6.61M	63.61M	114.38M	59.02M	69.85M	32.12M
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	-8.00M	-27.23M	2.51M	20.05M	-28.21M	-23.60M	37.69M	-10.93M	-16.95M	-42.17M	2.49M	14.15M	6.61M	63.61M	114.38M	59.02M	69.85M	32.12M
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	-10.60M	-29.97M	7.29M	27.15M	37.25M	43.12M	146.57M	58.08M	22.26M	-6.74M	75.36M	115.71M	99.52M	175.08M	256.29M	173.32M	201.16M	183.60M
EBIT	-40.40M	-60.10M	-24.10M	-5.79M	-3.98M	-3.68M	99.24M	10.77M	-21.69M	-48.86M	35.75M	71.55M	50.21M	135.18M	213.10M	122.46M	143.35M	120.82M
Total operating expenses	-806.90M	-800.53M	-868.59M	-1.19B	-1.64B	-1.70B	-1.74B	-1.95B	-1.67B	-2.19B	-1.94B	-2.72B	-2.59B	-2.83B	-4.35B	-5.04B	-5.13B	-4.79B
Prepaid expenses	—	7.70M	8.36M	13.66M	21.37M	23.27M	36.62M	38.32M	39.82M	38.99M	4.60M	7.91M	5.93M	13.06M	22.92M	23.40M	24.41M	31.99M
Deferred income, current	—	—	—	—	—	—	4.56M	3.24M	8.33M	4.29M	6.24M	9.26M	8.24M	6.92M	5.74M	4.72M	2.78M	3.41M
Capital and operating lease obligations	—	125.81M	119.48M	0	2.25M	1.58M	2.36M	1.14M	0	0	0	0	0	0	0	0	0	0
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	—	70.82M	67.80M	77.95M	65.43M	82.01M	77.86M	69.51M	43.36M	82.31M	82.92M	110.22M	115.93M	105.81M	109.80M	111.17M	114.12M	118.27M
Deferred income, non-current	—	—	—	—	—	0	0	—	—	—	—	—	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in accrued expenses	—	0	0	0	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	—	-2.10M	0	-2.10M	-4.20M	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends paid	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0