Nifty

:

23587.50

Sensex

:

78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Login

Nifty
Sensex

:
:

23587.50
78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Unique Organics Ltd.

Solvent Extraction

Rating :

N/A

BSE: 530997 | NSE: Not Listed

Watchlist

NSE BSE

191.90

20-Dec-2024

Open
High
Low
Previous Close

193.10
193.10
191.90
189.35

Volume
Traded Value (lacs)
52 Week High
52 Week Low

9917
19.12
229.95
71.23

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

114.24
10.60
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

100.53
N/A
3.81

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

0.33
46.16
28.17

EBITDA CAGR (%)

10 Years
5 Years
3 Years

12.86
60.87
-

PAT CAGR (%)

10 Years
5 Years
3 Years

16.30
175.43
581.85

P:E (Median)

8 Years
5 Years
3 Years

6.12
9.13
11.63

P:BV (Average)

8 Years
5 Years
3 Years

1.53
1.53
2.08

EV:EBITDA (Average)

8 Years
5 Years
3 Years

42.72
27.52
8.27

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 35.62 30.89 15.31% 31.10 66.01 -52.89% 35.41 42.18 -16.05% 69.65 51.97 34.02%
Expenses 30.71 29.80 3.05% 26.19 63.47 -58.74% 35.80 43.92 -18.49% 65.77 51.06 28.81%
EBITDA 4.91 1.09 350.46% 4.90 2.54 92.91% -0.39 -1.74 - 3.88 0.91 326.37%
EBIDTM 13.79% 3.53% 15.77% 3.84% -1.11% -4.12% 5.57% 1.75%
Other Income 0.26 0.54 -51.85% 0.10 0.48 -79.17% 0.51 0.99 -48.48% 0.90 0.54 66.67%
Interest 0.03 0.18 -83.33% 0.06 0.19 -68.42% 0.26 0.21 23.81% 0.20 0.16 25.00%
Depreciation 0.06 0.04 50.00% 0.05 0.04 25.00% 0.05 0.04 25.00% 0.04 0.04 0.00%
PBT 5.09 1.41 260.99% 4.89 2.79 75.27% -0.19 -1.00 - 4.54 1.24 266.13%
Tax 1.28 0.39 228.21% 1.23 0.78 57.69% -0.23 -0.20 - 1.26 0.35 260.00%
PAT 3.81 1.02 273.53% 3.66 2.01 82.09% 0.04 -0.80 - 3.28 0.90 264.44%
PATM 10.69% 3.30% 11.76% 3.05% 0.10% -1.89% 4.71% 1.73%
EPS 6.34 1.70 272.94% 6.10 3.35 82.09% 0.06 -1.33 - 5.46 1.50 264.00%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 171.78 201.95 181.89 95.92 60.91 30.28 28.95 38.58 31.77 124.41 195.46 Net Sales Growth -10.09% 11.03% 89.63% 57.48% 101.16% 4.59% -24.96% 21.44% -74.46% -36.35% Cost Of Goods Sold 129.48 154.86 141.87 73.37 46.44 25.36 21.02 32.09 26.58 111.69 173.12 Gross Profit 42.30 47.09 40.02 22.54 14.46 4.92 7.93 6.50 5.19 12.73 22.33 GP Margin 24.63% 23.32% 22.00% 23.50% 23.74% 16.25% 27.39% 16.85% 16.34% 10.23% 11.42% Total Expenditure 158.47 194.84 178.92 96.02 60.22 29.62 27.68 37.70 32.78 122.16 193.34 Power & Fuel Cost - 0.23 0.20 0.28 0.23 0.22 0.12 0.11 0.03 0.00 0.01 % Of Sales - 0.11% 0.11% 0.29% 0.38% 0.73% 0.41% 0.29% 0.09% 0% 0.01% Employee Cost - 2.30 1.68 1.68 1.51 1.14 1.23 0.73 1.01 0.89 0.86 % Of Sales - 1.14% 0.92% 1.75% 2.48% 3.76% 4.25% 1.89% 3.18% 0.72% 0.44% Manufacturing Exp. - 12.05 16.15 13.84 7.54 2.00 2.41 3.98 3.94 7.84 16.43 % Of Sales - 5.97% 8.88% 14.43% 12.38% 6.61% 8.32% 10.32% 12.40% 6.30% 8.41% General & Admin Exp. - 0.80 0.75 0.42 0.29 0.20 0.19 0.22 0.37 0.45 0.41 % Of Sales - 0.40% 0.41% 0.44% 0.48% 0.66% 0.66% 0.57% 1.16% 0.36% 0.21% Selling & Distn. Exp. - 23.74 15.80 0.40 0.29 0.24 0.20 0.26 0.56 0.84 1.61 % Of Sales - 11.76% 8.69% 0.42% 0.48% 0.79% 0.69% 0.67% 1.76% 0.68% 0.82% Miscellaneous Exp. - 0.85 2.47 6.02 3.93 0.46 2.50 0.33 0.30 0.46 1.61 % Of Sales - 0.42% 1.36% 6.28% 6.45% 1.52% 8.64% 0.86% 0.94% 0.37% 0.45% EBITDA 13.30 7.11 2.97 -0.10 0.69 0.66 1.27 0.88 -1.01 2.25 2.12 EBITDA Margin 7.74% 3.52% 1.63% -0.10% 1.13% 2.18% 4.39% 2.28% -3.18% 1.81% 1.08% Other Income 1.77 2.43 3.44 0.94 0.23 0.12 0.27 0.29 0.42 0.76 1.70 Interest 0.55 0.83 0.81 0.63 0.64 0.51 0.77 0.78 0.61 1.51 1.62 Depreciation 0.20 0.17 0.16 0.17 0.16 0.17 0.17 0.15 0.15 0.14 0.13 PBT 14.33 8.54 5.43 0.04 0.11 0.10 0.60 0.24 -1.35 1.37 2.06 Tax 3.54 2.20 1.60 0.02 0.06 0.06 -0.05 -0.06 0.00 0.43 0.66 Tax Rate 24.70% 25.76% 29.47% 50.00% 54.55% 60.00% -8.33% -25.00% 0.00% 31.39% 32.04% PAT 10.79 6.34 3.83 0.02 0.05 0.04 0.66 0.31 -1.36 0.94 1.40 PAT before Minority Interest 10.79 6.34 3.83 0.02 0.05 0.04 0.66 0.31 -1.36 0.94 1.40 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 6.28% 3.14% 2.11% 0.02% 0.08% 0.13% 2.28% 0.80% -4.28% 0.76% 0.72% PAT Growth 244.73% 65.54% 19,050.00% -60.00% 25.00% -93.94% 112.90% - - -32.86% EPS 17.98 10.57 6.38 0.03 0.08 0.07 1.10 0.52 -2.27 1.57 2.33

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 22.53 16.21 12.37 12.34 12.30 12.25 11.61 11.30 12.66 11.72 Share Capital 5.97 5.97 5.97 5.97 5.97 5.97 5.97 5.97 5.97 5.97 Total Reserves 16.56 10.24 6.40 6.37 6.33 6.28 5.64 5.33 6.69 5.75 Non-Current Liabilities 1.19 1.65 1.61 0.09 0.07 0.02 0.19 0.26 0.25 0.29 Secured Loans 0.96 1.46 1.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.15 0.09 0.09 0.07 0.06 0.05 0.05 0.04 0.03 0.02 Current Liabilities 3.14 13.71 14.02 7.38 6.85 7.08 5.87 8.71 16.01 18.99 Trade Payables 0.51 4.18 1.80 0.56 1.48 0.92 0.41 0.46 2.13 4.45 Other Current Liabilities 2.31 2.06 1.78 1.71 0.94 0.89 0.67 1.60 1.26 0.88 Short Term Borrowings 0.00 7.42 10.40 5.03 4.41 5.15 4.77 6.63 12.14 12.24 Short Term Provisions 0.32 0.06 0.05 0.08 0.03 0.12 0.01 0.02 0.49 1.42 Total Liabilities 26.86 31.57 28.00 19.81 19.22 19.35 17.67 20.27 28.92 31.00 Net Block 1.97 1.49 1.60 1.69 1.75 1.60 1.66 1.52 1.62 1.65 Gross Block 4.68 4.23 4.18 4.16 4.06 3.74 3.69 3.57 3.52 3.45 Accumulated Depreciation 2.71 2.74 2.57 2.47 2.31 2.14 2.03 2.05 1.90 1.80 Non Current Assets 2.00 1.52 1.63 1.71 1.77 1.62 1.68 1.54 1.63 1.66 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.01 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 24.87 30.05 26.38 18.11 17.44 17.73 15.99 18.72 27.29 29.34 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 5.37 3.65 3.84 1.08 1.78 1.07 0.87 2.69 2.87 2.79 Sundry Debtors 8.74 23.67 19.00 13.65 14.61 15.33 13.75 14.06 21.85 22.64 Cash & Bank 3.93 0.01 0.10 0.28 0.34 0.34 0.35 0.53 0.36 1.34 Other Current Assets 6.83 0.08 0.07 0.03 0.71 0.99 1.03 1.44 2.22 2.57 Short Term Loans & Adv. 6.77 2.64 3.37 3.07 0.68 0.97 1.02 1.32 2.02 2.55 Net Current Assets 21.73 16.34 12.36 10.72 10.59 10.65 10.12 10.02 11.27 10.35 Total Assets 26.87 31.57 28.01 19.82 19.21 19.35 17.67 20.26 28.92 31.00

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 12.05 2.95 -6.97 -0.58 1.08 -0.27 1.96 5.59 -0.77 22.80 PBT 8.54 5.43 0.04 0.11 0.10 0.60 0.24 -1.35 1.37 2.06 Adjustment 0.16 0.19 0.18 0.15 0.18 0.16 0.16 -0.01 0.15 0.10 Changes in Working Capital 5.55 -1.13 -7.17 -0.80 0.82 -0.91 1.57 6.95 -1.59 22.87 Cash after chg. in Working capital 14.26 4.48 -6.95 -0.54 1.10 -0.15 1.98 5.59 -0.07 25.03 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.21 -1.53 -0.02 -0.05 -0.02 -0.12 -0.02 0.00 -0.70 -2.23 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -0.67 -0.06 -0.08 -0.10 -0.33 -0.11 -0.30 0.10 -0.12 -0.08 Net Fixed Assets -0.45 -0.05 -0.02 -0.10 -0.32 -0.05 -0.12 -0.05 -0.07 -0.12 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.22 -0.01 -0.06 0.00 -0.01 -0.06 -0.18 0.15 -0.05 0.04 Cash from Financing Activity -7.46 -2.98 6.87 0.62 -0.74 0.37 -1.85 -5.52 -0.10 -22.33 Net Cash Inflow / Outflow 3.92 -0.09 -0.18 -0.07 0.01 -0.01 -0.18 0.18 -0.99 0.39 Opening Cash & Equivalents 0.01 0.10 0.28 0.34 0.34 0.35 0.53 0.36 1.34 0.96 Closing Cash & Equivalent 3.93 0.01 0.10 0.28 0.34 0.34 0.35 0.53 0.36 1.34

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 37.82 27.20 20.76 20.70 20.63 20.56 19.47 18.95 21.24 19.65 ROA 21.71% 12.85% 0.08% 0.26% 0.23% 3.54% 1.61% -5.52% 3.14% 3.29% ROE 32.77% 26.81% 0.16% 0.42% 0.36% 5.50% 2.68% -11.34% 7.74% 12.29% ROCE 38.14% 25.28% 3.21% 4.44% 3.60% 8.15% 5.99% -3.50% 11.78% 10.58% Fixed Asset Turnover 45.31 43.26 23.00 14.81 7.76 7.79 10.62 8.95 35.70 57.69 Receivable days 29.29 42.82 62.12 84.67 180.46 183.34 131.53 206.29 65.25 62.70 Inventory Days 8.15 7.51 9.35 8.56 17.17 12.22 16.84 31.92 8.30 4.85 Payable days 5.52 7.69 5.87 8.01 17.21 9.79 4.55 14.69 9.87 7.10 Cash Conversion Cycle 31.92 42.64 65.59 85.22 180.42 185.77 143.82 223.52 63.68 60.46 Total Debt/Equity 0.06 0.55 0.96 0.41 0.36 0.42 0.41 0.59 0.96 1.05 Interest Cover 11.35 7.66 1.07 1.18 1.20 1.78 1.31 -1.24 1.91 2.27

Top Investors:

investor education and protection fund authority ministry of corporate affairs

mahendra girdharilal

shree gopal jhawar

dharmesh dineshchandra morliwala .

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback