Unitech International (BSE 531867)₹3.45+1.47%Specialty Chemicals
In the Mar 2025 quarter (standalone), Unitech International reported sales of ₹0 Cr and net profit of −₹0.33 Cr. For the year to Mar 2025, sales were ₹0.02 Cr and net profit −₹2.18 Cr.
Company filings, standalone accounts; latest reported quarter Mar 2025
| Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 6.78 | 6.08 | 5.07 | 5.27 | 3.80 | 0.89 | 0.67 | −0.32 | 0.02 | 0.00 | 0.00 | 0.00 |
| Expenses | 5.70 | 6.44 | 5.35 | 13.15 | 4.74 | 0.76 | 0.97 | 5.37 | 0.23 | 0.10 | 0.57 | 0.02 |
| Operating Profit | 1.04 | −0.36 | −0.27 | −7.86 | −0.93 | 0.12 | −0.29 | −5.64 | −0.20 | −0.08 | −0.55 | 0.00 |
| OPM % | 15.6% | −6.1% | −5.5% | −149.8% | −24.8% | 14.8% | −45.4% | — | −2,100.0% | — | — | — |
| Other Income | 0.01 | 0.00 | 0.05 | 0.02 | 0.02 | 0.00 | 0.00 | −18.97 | 0.00 | 0.00 | 0.00 | 0.00 |
| Interest | 0.65 | 0.68 | 0.41 | 0.40 | 0.22 | −0.07 | 0.07 | −0.22 | 0.00 | 0.34 | 0.00 | 0.00 |
| Depreciation | 0.38 | 0.39 | 0.72 | 0.80 | 0.36 | 0.36 | 0.36 | 0.36 | 0.32 | 0.00 | 0.32 | 0.32 |
| Profit before tax | 0.05 | −1.44 | −1.36 | −9.07 | −1.50 | −0.19 | −0.74 | −24.86 | −0.55 | −0.43 | −0.90 | −0.35 |
| Tax % | 425.0% | 0.0% | 0.0% | −1.6% | 0.0% | −38.9% | 0.0% | −0.4% | 0.0% | 0.0% | 0.0% | 0.0% |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | −19.05 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Profit | −0.12 | −1.42 | −1.34 | −8.89 | −1.48 | −0.10 | −0.71 | −24.68 | −0.53 | −0.41 | −0.87 | −0.33 |
| EPS (Rs) | −0.14 | −1.43 | −1.35 | −8.84 | −1.49 | −0.12 | −0.72 | −24.52 | −0.54 | −0.43 | −0.88 | −0.35 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 91.85 | 126 | 136 | 132 | 146 | 105 | 25.85 | 25.09 | 23.20 | 5.05 | 0.02 | 0.02 |
| Expenses | 90.18 | 124 | 134 | 129 | 142 | 99.76 | 21.14 | 20.76 | 30.40 | 30.79 | 0.90 | 0.92 |
| Operating Profit | 1.42 | 1.93 | 2.30 | 2.50 | 3.33 | 5.33 | 4.63 | 4.22 | −7.21 | −25.62 | −0.87 | −0.83 |
| OPM % | 1.6% | 1.6% | 1.7% | 1.9% | 2.3% | 5.1% | 18.1% | 17.0% | −31.2% | −511.7% | −8,800.0% | −4,150.0% |
| Other Income | 0.08 | 0.13 | 0.16 | 0.18 | 0.57 | 0.29 | 0.21 | 0.17 | 0.10 | 0.03 | 0.00 | 0.00 |
| Interest | 0.47 | 0.76 | 1.15 | 1.31 | 2.35 | 3.37 | 3.69 | 2.74 | 3.09 | 0.06 | 0.00 | 0.34 |
| Depreciation | 0.97 | 0.99 | 0.90 | 0.92 | 0.95 | 2.05 | 1.83 | 1.63 | 1.57 | 1.45 | 1.31 | 0.96 |
| Profit before tax | 0.09 | 0.34 | 0.44 | 0.48 | 0.63 | 0.24 | −0.66 | 0.06 | −11.81 | −27.24 | −2.21 | −2.23 |
| Tax % | 0.0% | 9.1% | 53.5% | 46.8% | 48.4% | 169.5% | −58.5% | 600.0% | −1.2% | −0.4% | −0.5% | — |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Profit | 0.07 | 0.29 | 0.19 | 0.24 | 0.31 | −0.15 | −0.26 | −0.24 | −11.61 | −27.07 | −2.18 | −2.14 |
| EPS (Rs) | 0.09 | 0.31 | 0.21 | 0.26 | 0.33 | −0.17 | −0.28 | −0.26 | −11.55 | −26.91 | −2.18 | −2.20 |
| Dividend payout % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 10.00 | 9.96 | 9.96 | 9.98 | 9.98 | 9.97 | 9.97 | 9.98 | 10.00 | 9.98 | 9.98 | 9.99 |
| Reserves | 1.43 | 1.52 | 2.00 | 2.18 | 2.42 | 2.74 | 3.00 | 2.69 | 2.44 | −9.21 | −36.35 | −38.54 |
| Borrowings | 4.58 | 9.84 | 10.52 | 14.39 | 23.67 | 26.98 | 36.29 | 33.89 | 28.75 | 28.62 | 27.83 | 27.83 |
| Other Liabilities | 4.96 | 21.46 | 25.92 | 17.09 | 15.56 | 23.85 | 22.61 | 11.17 | 5.14 | 9.96 | 12.20 | 12.55 |
| Total Liabilities | 20.97 | 42.78 | 48.40 | 43.64 | 51.63 | 63.54 | 71.87 | 57.73 | 46.33 | 39.35 | 13.66 | 11.83 |
| Fixed Assets | 13.60 | 12.74 | 11.72 | 14.19 | 12.09 | 11.43 | 9.52 | 7.71 | 6.25 | 5.06 | 3.59 | 2.27 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Assets | 7.37 | 30.04 | 36.68 | 29.45 | 39.54 | 52.11 | 62.35 | 50.02 | 40.08 | 34.29 | 10.07 | 9.56 |
| Inventories | 1.42 | 2.69 | 5.41 | 10.01 | 9.53 | 9.97 | 13.93 | 16.66 | 15.86 | 7.03 | 1.29 | 0.94 |
| Trade receivables | 1.74 | 23.66 | 28.02 | 16.56 | 25.15 | 38.67 | 44.05 | 32.17 | 23.57 | 25.24 | 6.05 | 5.84 |
| Cash & equivalents | 1.15 | 1.56 | 2.54 | 2.28 | 3.95 | 2.81 | 3.45 | 0.46 | 0.08 | 0.12 | 0.07 | 0.05 |
| Total Assets | 20.97 | 42.78 | 48.40 | 43.64 | 51.63 | 63.54 | 71.87 | 57.73 | 46.33 | 39.35 | 13.66 | 11.83 |
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 3.20 | 0.39 | −0.83 | 0.39 | −8.64 | −4.61 | −6.26 | 2.73 | 7.52 | −9.97 | 0.73 | −0.09 |
| Cash from investing activity | 0.00 | 0.00 | 0.00 | 0.00 | 1.17 | 0.18 | −0.37 | 0.21 | −0.06 | −0.42 | 0.00 | 0.00 |
| Cash from financing activity | −2.59 | 0.57 | 0.57 | 0.57 | 9.15 | 3.31 | 7.27 | −5.93 | −7.85 | 10.43 | −0.78 | 0.07 |
| Net cash flow | 0.60 | 0.99 | −0.27 | 0.97 | 1.67 | −1.14 | 0.63 | −2.99 | −0.37 | 0.05 | −0.06 | −0.01 |
| Capex | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.14 | 0.03 | 0.18 | 0.39 | 0.00 | 0.00 |
| Free cash flow | 3.20 | 0.39 | −0.83 | 0.39 | −7.48 | −4.44 | −6.41 | 2.69 | 7.33 | −10.37 | 0.73 | −0.09 |
| CFO / OP % | 465.1% | 28.1% | −42.9% | 17.1% | −344.9% | −68.0% | −114.0% | 60.0% | 181.1% | 138.1% | −3.0% | 11.1% |
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 5 | 94 | 81 | 44 | 70 | 97 | 153 | 455 | 344 | 397 | 438 | 2,12,795 |
| Inventory days | 3 | 10 | 15 | 27 | — | — | — | — | — | 289 | 82 | 805 |
| Days payable | 14 | 87 | 76 | 45 | — | — | — | — | — | 384 | 727 | 9,880 |
| Cash conversion cycle | −4 | 19 | 23 | 28 | 71 | 98 | 154 | 456 | 345 | 305 | −206 | 2,03,722 |
| Working capital days | −18 | 19 | 15 | 11 | 18 | 26 | 62 | 161 | 103 | 152 | −188 | −1,22,276 |
| ROCE % | −2.3% | 2.9% | 4.9% | 6.4% | 5.7% | 7.8% | 8.1% | 6.3% | 6.4% | −24.7% | −175.8% | −536.6% |
For the Mar 2025 quarter, Unitech International reported sales of ₹0 Cr and net profit of −₹0.33 Cr.
Unitech International's sales for the year to Mar 2025 were ₹0.02 Cr; over the last twelve months they were ₹0.02 Cr.
Net profit for the year to Mar 2025 was −₹2.18 Cr, and −₹2.14 Cr over the last twelve months. Earnings per share over the same trailing period were ₹−2.20.
Unitech International reported borrowings of ₹27.83 Cr at Mar 2025, against cash and equivalents of ₹0.05 Cr.
Cash from operations was −₹0.09 Cr in the year to Mar 2025; after capital spending, free cash flow was −₹0.09 Cr.