Search for stocks /

Yuken India Ltd – ₹1,332 Cr Hydraulics Player with 9 Plants, 780,000 Valves, but Only 8% ROE


1. At a Glance

Yuken India is basically the hydraulics ka Bajaj mixer grinder – it makes pumps, valves, and power packs that keep industries moving but shareholders yawning. With 9 factories churning out 90,000 pumps and 7.8 lakh valves annually, the company is everywhere – from BHEL turbines to JCB excavators. But at P/E 57, investors are paying “Ferrari rates for a JCB engine sound.”


2. Introduction

Born in 1976 with Japanese DNA (Yuken Kogyo as parent), Yuken India has been doing the same thing for nearly five decades: hydraulics. Pumps, valves, cylinders – all the boring-but-essential equipment that ensures your power plants, steel mills, and injection molding machines don’t collapse.

On paper, it looks steady – ₹452 Cr sales, ₹23 Cr PAT FY25. But investors scratching their heads: why pay 57x earnings for a company with ROE < 9%?

The kicker – despite India’s capex boom, Yuken hasn’t really capitalized. Sales growth in last 5 years = ~13%. Profit growth = lumpy. Stock returns in last year = -19%. Matlab “factory chal rahi hai, lekin market ka dil nahi jeet rahi hai.”


3. Business Model – WTF Do They Even Do?

Think of Yuken as a hydraulics kirana store:

  • Pumps (28% revenue): Vane pumps, piston pumps. Basically the heart that keeps machines pumping oil.
  • Valves (40%): Pressure controls, flow controls – the brain of hydraulics.
  • Others (32%): Cylinders, power units, systems.

But unlike flashy EV startups, their products are more like “industrial constipation relief.” Nobody notices them unless they stop working.

Fun twist – Yuken also sells eco-friendly gear: chip compactors, power saver valves, servo-driven pumps. Imagine Baba Ramdev’s Patanjali but for hydraulics – “green solutions to oil leakage problems.”


4. Financials Overview

MetricLatest Qtr (Jun 25)YoY Qtr (Jun 24)Prev Qtr (Mar 25)YoY %QoQ %
Revenue₹105 Cr₹110 Cr₹125 Cr-5.1%-16.9%
EBITDA₹12.5 Cr₹12.8 Cr₹16.4 Cr-2.6%-23.8%
PAT₹4.05 Cr₹5.24 Cr₹7.85 Cr-22.7%-48.4%
EPS (₹)3.124.056.03-23.0%-48.3%

Commentary: Sales slipping, profits halved QoQ. Annualized EPS barely ₹12. Yet stock trades like it’s Infosys 1999.


5. Valuation – Fair Value Range Only

Method 1: P/E

  • EPS TTM = ₹18
  • Fair P/E multiple for industrials = 20–30x
  • Fair Value = ₹360 – ₹540

Method 2: EV/EBITDA

  • EV = ₹1,429 Cr
  • EBITDA TTM = ₹54 Cr
  • EV/EBITDA = 24x (sector avg ~12–15x)
  • Fair Value = ₹450 – ₹600

Method 3: DCF (rough cut)

  • Assume 10% growth, 11% ROCE, discount 12%.
  • Fair Value = ₹400 – ₹550

Fair Value Range: ₹360 – ₹600

⚠️ Disclaimer: Educational purposes only.


6. What’s Cooking – News, Triggers, Drama

  • Preferential Allotment to Promoter (May 25): ₹60 Cr equity issued to Yuken Kogyo. Parent tightening grip.
  • Amalgamation with Yuflow Engineering: To consolidate hydraulics businesses. Good for efficiency, bad for auditors (more

Eduinvesting Team

https://eduinvesting.in/

Leave a Reply

Don't Miss

error: Content is protected !!