Unique Organics Limited (UNIQUEO.BO) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

+110.4%

₹184.01

vs ₹87.46 price

Levered DCF

-₹8.62

After debt service

Piotroski score

3 / 9

Weak

Altman Z-score

—

Rating

Overall 3 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	4.86×	8.35×	11.35×	6.24×	1,191.95×	142.03×	40.03×	6.82×
P/B	0.95×	2.66×	3.2×	1.47×	1.85×	0.59×	0.14×	0.36×
P/S	0.37×	0.59×	0.36×	0.13×	0.24×	0.12×	0.06×	0.16×
EV / EBITDA	3×	5.01×	7.8×	5.12×	-329.89×	-10×	19.15×	7×
Gross margin	14.3%	15.8%	21.6%	21.5%	22.2%	21.0%	15.1%	23.8%
Operating margin	8.0%	8.1%	3.2%	1.1%	-1.7%	-2.4%	0.5%	0.4%
Net margin	7.6%	7.1%	3.1%	2.1%	0.0%	0.1%	0.1%	2.4%
Current ratio	4.01×	12.67×	7.92×	2.19×	1.88×	2.45×	2.55×	2.51×
Debt / equity	0.18×	0×	0.06×	0.55×	0.96×	0.41×	0.36×	0.42×
Interest coverage	31.09×	29.02×	7.8×	2.39×	-2.61×	-2.16×	0.3×	0.13×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	19.6%	31.9%	28.1%	23.6%	0.2%	0.4%	0.4%	5.3%
Return on invested capital	12.9%	27.7%	19.7%	5.4%	-3.0%	-3.6%	0.4%	0.6%
Return on assets	15.0%	29.3%	23.6%	12.1%	0.1%	0.3%	0.2%	3.4%
Free cash flow yield	-26.9%	15.5%	15.9%	12.1%	-30.8%	-9.4%	42.7%	-8.5%
Earnings yield	20.6%	12.0%	8.8%	16.0%	0.1%	0.7%	2.5%	14.7%
Enterprise value	₹342.7M	₹726.5M	₹716.8M	₹328M	₹348M	₹122.5M	₹62M	₹96.2M
Net debt / EBITDA	-0.43×	-1.06×	-0.03×	1.39×	-112.65×	-4.07×	13.65×	3.75×
Cash conversion cycle (days)	115	40	37	56	84	90	185	208