Unison Metals Ltd (UNISON.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

-941.1%

-₹5.38

vs ₹0.64 price

Levered DCF

-₹16.83

After debt service

Piotroski score

—

Altman Z-score

—

Rating

C+

Overall 2 / 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	3.8×	0.8×	0.96×	2.23×	4.02×	0.54×	0.81×	-7.27×
P/B	0.35×	0.09×	0.1×	0.13×	0.2×	0.04×	0.07×	0.06×
P/S	0.06×	0.01×	0.01×	0.02×	0.03×	0.01×	0.01×	0.01×
EV / EBITDA	4.94×	4.09×	3.79×	5.44×	5.38×	4.27×	5.18×	5.2×
Gross margin	15.6%	20.1%	14.2%	17.0%	24.3%	27.0%	21.5%	23.9%
Operating margin	3.0%	3.7%	4.9%	3.5%	4.7%	5.5%	4.3%	3.7%
Net margin	1.5%	1.4%	1.4%	0.8%	0.9%	1.3%	1.3%	-0.1%
Current ratio	1.62×	1.23×	1.2×	1.18×	1.21×	1.12×	1.2×	1.12×
Debt / equity	0.96×	1.69×	1.81×	2×	1.95×	1.91×	2.06×	1.88×
Interest coverage	2.48×	1.79×	1.58×	1.37×	1.42×	1.26×	1.28×	1.09×
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	9.3%	11.9%	10.8%	5.8%	5.0%	6.7%	8.3%	-0.8%
Return on invested capital	6.3%	8.1%	9.4%	6.0%	6.8%	6.9%	8.0%	3.5%
Return on assets	3.0%	2.3%	1.9%	1.1%	1.0%	1.4%	1.7%	-0.2%
Free cash flow yield	-171.5%	67.8%	128.9%	-82.3%	-21.9%	626.2%	-419.4%	223.2%
Earnings yield	26.4%	125.8%	104.2%	44.9%	25.0%	185.1%	122.7%	-13.3%
Enterprise value	₹1B	₹665M	₹628.4M	₹603.4M	₹573.4M	₹507.7M	₹518.1M	₹420.8M
Net debt / EBITDA	3.6×	3.87×	3.58×	5.1×	4.86×	4.19×	5.02×	5.04×
Cash conversion cycle (days)	79	88	90	-50	-58	-60	95	81