Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Unique Organics
Join Channel
Consolidated Standalone

Unique Organics

₹187.8 -3.8 | 2%

Market Cap ₹112 Cr.

Stock P/E 14.0

P/B 4.3

Current Price ₹187.8

Book Value ₹ 44

Face Value 10

52W High ₹230

Dividend Yield 0%

52W Low ₹ 48.7

Edit Ratio

Unique Organics Research see more...

Overview Inc. Year: 1993Industry: Solvent Extraction

Unique Organics Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Unique Organics Quarterly Results

#(Fig in Cr.) Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024
Net Sales 40 57 31 52 42 66 31 70 35 31
Other Income 1 1 1 1 1 0 1 1 1 0
Total Income 40 58 32 53 43 66 31 71 36 31
Total Expenditure 44 54 30 51 44 63 30 66 36 26
Operating Profit -3 4 2 1 -1 3 2 5 0 5
Interest 0 0 0 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0 0 0 0
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax -4 4 1 1 -1 3 1 5 -0 5
Provision for Tax -1 1 0 0 -0 1 0 1 -0 1
Profit After Tax -3 3 1 1 -1 2 1 3 0 4
Adjustments 0 0 0 -0 0 0 -0 -0 -0 0
Profit After Adjustments -3 3 1 1 -1 2 1 3 0 4
Adjusted Earnings Per Share -4.7 4.5 1.8 1.5 -1.3 3.4 1.7 5.5 0.1 6.1

Unique Organics Profit & Loss

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
Net Sales 242 195 124 32 39 29 30 61 96 182 202 167
Other Income 3 2 1 0 0 0 0 0 1 3 2 3
Total Income 245 197 125 32 39 29 30 61 97 185 204 169
Total Expenditure 237 193 122 33 38 28 30 60 96 179 195 158
Operating Profit 8 4 3 -1 1 2 1 1 1 6 10 12
Interest 2 2 2 1 1 1 1 1 1 1 1 0
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 7 2 1 -1 0 1 0 0 0 5 9 11
Provision for Tax 2 1 0 0 -0 -0 0 0 0 2 2 2
Profit After Tax 5 1 1 -1 0 1 0 0 0 4 6 8
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 5 1 1 -1 0 1 0 0 0 4 6 8
Adjusted Earnings Per Share 7.6 2.4 1.6 -2.3 0.5 1.1 0.1 0.1 0 6.4 10.7 13.4

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 11% 49% 47% -2%
Operating Profit CAGR 67% 115% 38% 2%
PAT CAGR 50% 0% 43% 2%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 274% 128% 106% 22%
ROE Average 33% 20% 12% 11%
ROCE Average 38% 22% 15% 12%

Unique Organics Balance Sheet

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Shareholder's Funds 11 12 13 11 12 12 12 12 12 16 23
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 0 0 0 0 0 0 0 0 2 1 1
Other Non-Current Liabilities 0 0 0 0 0 0 0 0 0 0 0
Total Current Liabilities 43 19 16 9 6 7 7 7 14 14 3
Total Liabilities 54 31 29 20 18 19 19 20 28 32 27
Fixed Assets 2 2 2 2 2 2 2 2 2 1 2
Other Non-Current Assets 0 0 0 0 0 0 0 0 0 0 0
Total Current Assets 52 29 27 19 16 18 17 18 26 30 25
Total Assets 54 31 29 20 18 19 19 20 28 32 27

Unique Organics Cash Flow

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Opening Cash & Cash Equivalents 0 1 1 0 1 0 0 0 0 0 0
Cash Flow from Operating Activities -13 23 -1 6 2 -0 1 -1 -7 3 12
Cash Flow from Investing Activities 0 -0 -0 0 -0 -0 -0 -0 -0 -0 -1
Cash Flow from Financing Activities 14 -22 -0 -6 -2 0 -1 1 7 -3 -7
Net Cash Inflow / Outflow 1 0 -1 0 -0 -0 0 -0 -0 -0 4
Closing Cash & Cash Equivalent 1 1 0 1 0 0 0 0 0 0 4

Unique Organics Ratios

# Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Earnings Per Share (Rs) 7.63 2.36 1.58 -2.28 0.51 1.1 0.07 0.09 0.03 6.43 10.65
CEPS(Rs) 7.89 2.58 1.82 -2.02 0.77 1.38 0.36 0.36 0.31 6.71 10.94
DPS(Rs) 2 1 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 18.62 19.65 21.24 18.95 19.47 20.56 20.63 20.7 20.76 27.2 37.82
Core EBITDA Margin(%) 2.17 1.08 1.81 -3.18 2.3 4.38 2.19 1.13 -0.11 1.63 3.52
EBIT Margin(%) 3.45 1.89 2.31 -2.36 2.66 4.75 2.03 1.24 0.7 3.43 4.64
Pre Tax Margin(%) 2.79 1.06 1.1 -4.26 0.63 2.08 0.34 0.19 0.04 2.98 4.23
PAT Margin (%) 1.88 0.72 0.76 -4.27 0.79 2.26 0.15 0.08 0.02 2.1 3.14
Cash Profit Margin (%) 1.94 0.79 0.87 -3.78 1.18 2.83 0.72 0.35 0.19 2.19 3.22
ROA(%) 10.41 3.29 3.14 -5.52 1.61 3.54 0.23 0.26 0.08 12.85 21.71
ROE(%) 47.8 12.29 7.74 -11.34 2.68 5.5 0.36 0.42 0.16 26.81 32.77
ROCE(%) 22.4 10.58 11.78 -3.5 5.99 8.15 3.6 4.44 3.21 25.28 38.14
Receivable days 54.17 62.7 65.25 206.29 131.53 183.34 180.46 84.67 62.12 42.82 29.29
Inventory Days 2.46 4.85 8.3 31.92 16.84 12.22 17.17 8.56 9.35 7.51 8.15
Payable days 3.59 7.9 10.75 17.81 5 11.54 17.21 8.01 5.87 7.69 5.52
PER(x) 1.57 7.73 10.18 0 17.69 6.81 40.03 142.03 1191.95 6.24 11.58
Price/Book(x) 0.64 0.93 0.76 0.8 0.47 0.36 0.14 0.59 1.85 1.48 3.26
Dividend Yield(%) 16.67 5.49 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 0.17 0.11 0.17 0.48 0.26 0.32 0.19 0.2 0.36 0.18 0.35
EV/Core EBITDA(x) 4.82 5.69 7.09 -25.52 8.36 6.02 7.43 13.08 41.66 5.12 7.44
Net Sales Growth(%) 49.27 -19.3 -36.35 -74.47 21.46 -24.98 4.6 101.16 57.48 89.62 11.03
EBIT Growth(%) 77.31 -55.86 -22.03 -126.04 237.23 34.03 -55.43 23.38 -11.73 834.49 50.05
PAT Growth(%) 142.1 -69.25 -32.85 -244.07 122.58 113.92 -93.22 15 -62.43 0 65.68
EPS Growth(%) 142.1 -69.15 -32.84 -244.07 122.58 113.92 -93.21 14.99 -62.4 0 65.68
Debt/Equity(x) 3.11 1.05 0.96 0.59 0.41 0.42 0.36 0.41 0.96 0.55 0.06
Current Ratio(x) 1.22 1.54 1.7 2.15 2.72 2.51 2.55 2.45 1.88 2.19 7.92
Quick Ratio(x) 1.17 1.4 1.53 1.84 2.58 2.36 2.3 2.31 1.61 1.93 6.21
Interest Cover(x) 5.23 2.27 1.91 -1.24 1.31 1.78 1.2 1.18 1.07 7.66 11.35
Total Debt/Mcap(x) 4.84 1.13 1.27 0.73 0.88 1.15 2.48 0.69 0.52 0.37 0.02

Unique Organics Shareholding Pattern

# Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024
Promoter 34.18 34.18 34.18 34.18 34.18 34.62 34.62 34.64 34.64 34.64
FII 0 0 0 0 0 0 0 0 0 0
DII 0 0 0 0 0 0 0 0 0 0
Public 65.82 65.82 65.82 65.82 65.82 65.38 65.38 65.36 65.36 65.36
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company has delivered good profit growth of 43% CAGR over last 5 years
  • Debtor days have improved from 7.69 to 5.52days.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 34.64%.
  • Stock is trading at 4.3 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Unique Organics News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!