Login
Home
Charts
Search
Watchlist
Products

Uniply Industries Ltd

UNIPLY·NSE
4.000.00%Mon, 3 May '21

Uniply Industries Ltd

UNIPLY
NSE
4.00
0.00%
|Mon, 3 May '21
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
67Cr
Close
Close Price
4.00
Industry
Industry
Decoratives - Wood - based
PE
Price To Earnings
PS
Price To Sales
124.18
Revenue
Revenue
1Cr
Rev Gr TTM
Revenue Growth TTM
-99.86%
PAT Gr TTM
PAT Growth TTM
-571.20%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2018Jun 2018Sep 2018Dec 2018Mar 2019Jun 2019Sep 2019Dec 2019Mar 2020Jun 2020Sep 2020Dec 2020
Revenue
RevenueCr
11714111711398159132101000
Growth YoY
Revenue Growth YoY%
24.783.228.39.8-16.512.613.2-91.5-99.5-100.0-100.0-100.0
Expenses
ExpensesCr
1081209997891371381333111
Operating Profit
Operating ProfitCr
10211815922-6-4-32-1-1-1
OPM
OPM%
8.315.015.513.59.313.7-4.2-40.1-5,996.3
Other Income
Other IncomeCr
24441615411103-1-1-1
Interest Expense
Interest ExpenseCr
9109101198614444
Depreciation
DepreciationCr
111111110111
PBT
PBTCr
241513201215-4-2-44-7-7-7
Tax
TaxCr
114465410-11000
PAT
PATCr
1310913711-5-2-33-7-7-7
Growth YoY
PAT Growth YoY%
234.577.443.756.9-43.110.2-156.1-115.2-559.4-161.9-41.3-243.8
NPM
NPM%
10.77.27.511.87.37.1-3.7-21.3-6,057.4
EPS
EPS
1.00.80.60.80.40.7-0.3-0.1-1.9-0.4-0.4-0.4
QuarterMar 2018Jun 2018Sep 2018Dec 2018Mar 2019Jun 2019Sep 2019Dec 2019Mar 2020Jun 2020Sep 2020Dec 2020
Revenue
RevenueCr
11714111711398159132101000
Growth YoY
Revenue Growth YoY%
24.783.228.39.8-16.512.613.2-91.5-99.5-100.0-100.0-100.0
Expenses
ExpensesCr
1081209997891371381333111
Operating Profit
Operating ProfitCr
10211815922-6-4-32-1-1-1
OPM
OPM%
8.315.015.513.59.313.7-4.2-40.1-5,996.3
Other Income
Other IncomeCr
24441615411103-1-1-1
Interest Expense
Interest ExpenseCr
9109101198614444
Depreciation
DepreciationCr
111111110111
PBT
PBTCr
241513201215-4-2-44-7-7-7
Tax
TaxCr
114465410-11000
PAT
PATCr
1310913711-5-2-33-7-7-7
Growth YoY
PAT Growth YoY%
234.577.443.756.9-43.110.2-156.1-115.2-559.4-161.9-41.3-243.8
NPM
NPM%
10.77.27.511.87.37.1-3.7-21.3-6,057.4
EPS
EPS
1.00.80.60.80.40.7-0.3-0.1-1.9-0.4-0.4-0.4

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2009Mar 2010Mar 2011Mar 2012Mar 2013Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020TTM
Revenue
RevenueCr
84901061231221362643884693011
Growth
Revenue Growth%
7.617.516.2-0.794.746.920.8-35.7-99.9
Expenses
ExpensesCr
87849611212111923232640532135
Operating Profit
Operating ProfitCr
-361011116326164-20-34
OPM
OPM%
-3.46.39.58.71.112.012.215.813.6-6.6-6,338.9
Other Income
Other IncomeCr
2-3000-142940280
Interest Expense
Interest ExpenseCr
5566681432403927
Depreciation
DepreciationCr
33111234443
PBT
PBTCr
-9-533-66195459-34-65
Tax
TaxCr
-3-111-2262220-6-11
PAT
PATCr
-6-322-54133340-28-54
Growth
PAT Growth%
44.8167.10.6-303.6250.9147.420.1-172.0-571.2
NPM
NPM%
-7.2-3.72.11.8-3.72.85.08.58.4-9.4-9,938.9
EPS
EPS
0.00.00.40.3-0.60.41.32.72.6-1.7-3.2
Financial YearMar 2009Mar 2010Mar 2011Mar 2012Mar 2013Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020TTM
Revenue
RevenueCr
84901061231221362643884693011
Growth
Revenue Growth%
7.617.516.2-0.794.746.920.8-35.7-99.9
Expenses
ExpensesCr
87849611212111923232640532135
Operating Profit
Operating ProfitCr
-361011116326164-20-34
OPM
OPM%
-3.46.39.58.71.112.012.215.813.6-6.6-6,338.9
Other Income
Other IncomeCr
2-3000-142940280
Interest Expense
Interest ExpenseCr
5566681432403927
Depreciation
DepreciationCr
33111234443
PBT
PBTCr
-9-533-66195459-34-65
Tax
TaxCr
-3-111-2262220-6-11
PAT
PATCr
-6-322-54133340-28-54
Growth
PAT Growth%
44.8167.10.6-303.6250.9147.420.1-172.0-571.2
NPM
NPM%
-7.2-3.72.11.8-3.72.85.08.58.4-9.4-9,938.9
EPS
EPS
0.00.00.40.3-0.60.41.32.72.6-1.7-3.2

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2011Mar 2012Mar 2013Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Sep 2020
Equity Capital
Equity CapitalCr
121414202424333434
Reserves
ReservesCr
16181439129162564597583
Current Liabilities
Current LiabilitiesCr
59688579242315243518546
Non Current Liabilities
Non Current LiabilitiesCr
10430118110182135134
Total Liabilities
Total LiabilitiesCr
971051161385128421,0741,2831,296
Current Assets
Current AssetsCr
677683110400327659570595
Non Current Assets
Non Current AssetsCr
30293328112516415713701
Total Assets
Total AssetsCr
971051161385128421,0741,2831,296
Financial YearMar 2011Mar 2012Mar 2013Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Sep 2020
Equity Capital
Equity CapitalCr
121414202424333434
Reserves
ReservesCr
16181439129162564597583
Current Liabilities
Current LiabilitiesCr
59688579242315243518546
Non Current Liabilities
Non Current LiabilitiesCr
10430118110182135134
Total Liabilities
Total LiabilitiesCr
971051161385128421,0741,2831,296
Current Assets
Current AssetsCr
677683110400327659570595
Non Current Assets
Non Current AssetsCr
30293328112516415713701
Total Assets
Total AssetsCr
971051161385128421,0741,2831,296

Cash Flow

Consolidated
Standalone
Financial YearMar 2019Mar 2020
Operating Cash Flow
Operating Cash FlowCr
-226-117
Investing Cash Flow
Investing Cash FlowCr
126134
Financing Cash Flow
Financing Cash FlowCr
145-80
Net Cash Flow
Net Cash FlowCr
45-63
Free Cash Flow
Free Cash FlowCr
-232-116
CFO To PAT
CFO To PAT%
-571.9413.2
CFO To EBITDA
CFO To EBITDA%
-355.1587.4
Financial YearMar 2019Mar 2020
Operating Cash Flow
Operating Cash FlowCr
-226-117
Investing Cash Flow
Investing Cash FlowCr
126134
Financing Cash Flow
Financing Cash FlowCr
145-80
Net Cash Flow
Net Cash FlowCr
45-63
Free Cash Flow
Free Cash FlowCr
-232-116
CFO To PAT
CFO To PAT%
-571.9413.2
CFO To EBITDA
CFO To EBITDA%
-355.1587.4

Ratios

Consolidated
Standalone
Financial YearMar 2009Mar 2010Mar 2011Mar 2012Mar 2013Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
617161183097329016517767
Price To Earnings
Price To Earnings
7.35.081.655.127.416.5
Price To Sales
Price To Sales
0.10.20.10.10.12.32.82.31.40.3124.2
Price To Book
Price To Book
0.31.31.10.60.65.35.24.91.10.10.1
EV To EBITDA
EV To EBITDA
5.04.136.622.526.719.514.0-16.4
Profitability Ratios
Profitability Ratios
GPM
GPM%
18.319.111.736.731.927.011.111.1
OPM
OPM%
-3.46.39.58.71.112.012.215.813.6-6.6-6,338.9
NPM
NPM%
-7.2-3.72.11.8-3.72.85.08.58.4-9.4-9,938.9
ROCE
ROCE%
13.213.60.011.79.116.910.90.5-4.4
ROE
ROE%
7.96.9-16.46.58.717.76.6-4.5-8.7
ROA
ROA%
2.32.1-4.02.82.63.93.7-2.2-4.1
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2009Mar 2010Mar 2011Mar 2012Mar 2013Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
617161183097329016517767
Price To Earnings
Price To Earnings
7.35.081.655.127.416.5
Price To Sales
Price To Sales
0.10.20.10.10.12.32.82.31.40.3124.2
Price To Book
Price To Book
0.31.31.10.60.65.35.24.91.10.10.1
EV To EBITDA
EV To EBITDA
5.04.136.622.526.719.514.0-16.4
Profitability Ratios
Profitability Ratios
GPM
GPM%
18.319.111.736.731.927.011.111.1
OPM
OPM%
-3.46.39.58.71.112.012.215.813.6-6.6-6,338.9
NPM
NPM%
-7.2-3.72.11.8-3.72.85.08.58.4-9.4-9,938.9
ROCE
ROCE%
13.213.60.011.79.116.910.90.5-4.4
ROE
ROE%
7.96.9-16.46.58.717.76.6-4.5-8.7
ROA
ROA%
2.32.1-4.02.82.63.93.7-2.2-4.1
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Uniply Industries was an Indian interior fitout company that supplied plywood and finished interiors to large business houses, and it also built turnkey infrastructure for government clients - a pairing management called “optimal synergy”. The business unravelled after a deliberate decision in mid-2019 to stop taking new work, which was followed by a collapse in collections, team churn, and the failure of a hoped-for acquisition by a global fund. That sequence pushed the company first into a suspension of all operations from October 2019, then into insolvency in 2021, and finally into liquidation in 2023, where it remains today, selling off its brand and receivables piece by piece. # Business segments Two engines that once fed each other - an interior-products trading and project business, and a construction arm that built government infrastructure - both now shut down and in the hands of a liquidator. ## 1. Interior wood products and fitout: the trading heart that stopped beating **This business supplied plywood, fibre boards and finished interiors to corporate India, but it was deliberately wound down in 2019 and its brand has since been auctioned off.** - **Trading, not manufacturing** - the company bought and sold plywood, allied products, medium density fibre boards, and interior and furniture products in domestic markets, recognising revenue only when the risks and rewards of ownership passed to the customer. - **Marquee projects were the calling card** - it delivered interior fitout work for established large business houses across India, with an international base in Kuala Lumpur and certifications for quality, environmental and safety management. - **Credit was tight but risky** - customers typically paid within 60 to 90 days, with limits set after evaluating their financial position, past performance and credit references, though those receivables later became a source of severe strain. - **A deliberate shutdown** - in June 2019, management chose to complete all ongoing projects and not take on any new jobs because of a slowdown in the interior fitout industry; the plywood business was then transferred to an associate, Uniply Decor Limited, which retained several branches relevant to that operation. - **The brand is gone** - the “Uniply” name and its associated marks were sold via e-auction in March 2024, and after the first buyer failed to pay, the liquidator’s committee approved a revised sale at Rs. 3.24 crore. ## 2. Construction and turnkey projects: the government-facing builder **This engine built infrastructure on an EPC (Engineering Procurement and Construction) basis for state clients, creating what the company saw as a natural complement to its interiors work.** - **End-to-end project delivery** - it undertook turnkey projects from design through to build for government and other parties, with revenue booked according to the stage of completion as certified by the contractee. - **A southern footprint** - as of FY20, the company was executing two turnkey projects each in Telangana and Karnataka. - **Shut down with the rest** - operations in this segment were suspended from October 2019 to March 2020 alongside the interiors business, and no new projects were taken on after the mid-2019 decision to halt all fresh work. # Group structure and partners **The company sat inside a web of promoter-linked entities, and a forensic audit during liquidation concluded that money had been diverted out through advances to a promoter group firm.** - **A subsidiary and an associate** - the wholly owned subsidiary was Vector Projects India Private Limited, and the associate was Uniply Decor Limited, in which Uniply Industries had invested over Rs. 115 crore that was later written down to zero. - **Large advances to a promoter entity** - the company had advanced Rs. 260 crore to KKN Holdings Private Limited, a promoter group company, for the purchase of shares in Artmatrix Technology Sdn Bhd, a transaction that was delayed because the shares were still registered in the subsidiary’s name. - **Interlocking receivables and payables** - as of March 2020, the company was owed over Rs. 110 crore in trade receivables and Rs. 466 crore in advances from KKN Holdings, while it owed Rs. 50.5 crore to Uniply Decor and Rs. 119 crore in inter-corporate loans to the same associate. - **Forensic findings of diversion** - the liquidator’s forensic auditors reasonably concluded that money had been taken out of the company through advances to KKN Holdings, that the investment in Uniply Decor was worthless, and that certain invoices had been raised to inflate sales and show higher profits. - **Promoter shares were invoked** - during FY20, lenders invoked pledged shares of the promoter, Mr. Keshav Narayan Kantamneni, and of Madras Electronics Solutions Pvt Ltd, held by Beacon Trusteeship and SBICAP Trustee Company.

Documents — Uniply Industries Ltd

  • Q3 FY2021 Quarterly Result (Dec 2020, PDF): https://www.stockscans.in/document/xarxalk6j7af2d6lvd93kd7u.pdf
  • Q2 FY2021 Quarterly Result (Sep 2020, PDF): https://www.stockscans.in/document/4bp5y1eqcddgtv0jbtuv1w38.pdf
  • Q1 FY2021 Quarterly Result (Jun 2020, PDF): https://www.stockscans.in/document/lywxp3hwy67wdp8pxiem828c.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/tdmajwlfmxvl8rqq5ay1ecq4.pdf