Univastu India Limited (UNIVASTU.NS) 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

+1202.5%

₹1,705.66

vs ₹130.95 price

Levered DCF

₹594.91

After debt service

Piotroski score

3 / 9

Weak

Altman Z-score

—

Rating

B+

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	9.23×	7.64×	7.61×	4.9×	6.14×	1.5×	2.91×	2.78×
P/B	2.08×	1×	1.04×	0.72×	0.83×	0.43×	0.53×	0.65×
P/S	0.88×	0.47×	0.45×	0.37×	0.55×	0.28×	0.11×	0.12×
EV / EBITDA	5.71×	3.48×	4.08×	4.15×	5.06×	2.55×	4.09×	3.75×
Gross margin	21.3%	22.5%	30.9%	29.4%	34.3%	56.2%	18.6%	19.0%
Operating margin	15.7%	15.7%	16.1%	16.0%	20.7%	35.6%	8.8%	10.2%
Net margin	9.6%	6.1%	5.9%	7.6%	8.9%	18.7%	3.9%	4.5%
Current ratio	1.37×	1.73×	1.49×	1.38×	1.58×	1.63×	1.31×	1.31×
Debt / equity	0.32×	0.44×	0.65×	0.74×	0.96×	1.19×	1.36×	1.38×
Interest coverage	9.57×	6.29×	4.03×	2.63×	2.54×	3.39×	2.27×	2.44×
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	22.5%	13.1%	13.6%	14.7%	13.6%	28.7%	18.2%	23.3%
Return on invested capital	17.2%	13.2%	13.6%	11.8%	11.2%	15.2%	10.1%	12.4%
Return on assets	7.1%	5.6%	5.1%	5.4%	4.7%	7.9%	4.4%	5.0%
Free cash flow yield	3.7%	-18.4%	12.0%	22.5%	36.1%	-33.8%	6.1%	-44.3%
Earnings yield	10.8%	13.1%	13.1%	20.4%	16.3%	66.6%	34.3%	35.9%
Enterprise value	₹2.3B	₹1B	₹814.5M	₹629.2M	₹644.4M	₹503.5M	₹420.7M	₹382.9M
Net debt / EBITDA	0.32×	0.74×	1.38×	2.01×	2.53×	1.82×	2.86×	2.52×
Cash conversion cycle (days)	-164	-100	131	193	369	403	91	110