Unique Organics Ltd

₹ 93.5 4.33%

12 Feb 10:17 a.m.

About

Incorporated in 1993, Unique Organics Ltd manufactures & exports agriculture commodities, food, spices, ruminant feed and other animal nutritional products^[1]

Key Points

Business Overview:^[1]^[2]
Company is a Star Export House based at Jaipur. It manufactures and trades various Non-GMO products and Certified Organic products. Company provides Compound Cattle Feed, By-Pass Protein and Area Specific Chelated Mineral Mixture under the brand name Rohini, and is associated with established milk producer companies and gaushalas. Company also does processing of medicinal & herbal items on job work basis for various parties

Website BSE

Market Cap ₹ 55.7 Cr.
Current Price ₹ 93.5
High / Low ₹ 169 / 75.1
Stock P/E 8.45
Book Value ₹ 63.2
Dividend Yield 0.00 %
ROCE 50.1 %
ROE 37.9 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company has reduced debt.
Company is almost debt free.
Company has delivered good profit growth of 205% CAGR over last 5 years
Company has a good return on equity (ROE) track record: 3 Years ROE 33.7%

Cons

Though the company is reporting repeated profits, it is not paying out dividend
Promoter holding is low: 34.6%
Earnings include an other income of Rs.2.31 Cr.

* 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.

Peer comparison

Fast Moving Consumer Goods Fast Moving Consumer Goods Agricultural Food & other Products Other Agricultural Products

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Figures in Rs. Crores

	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
	51.97	42.18	66.01	30.88	69.65	35.41	31.10	35.62	60.60	21.77	32.52	19.18	17.43
	51.06	43.92	63.47	29.79	65.77	35.80	26.20	30.71	57.18	22.66	29.62	16.67	15.10
Operating Profit	0.91	-1.74	2.54	1.09	3.88	-0.39	4.90	4.91	3.42	-0.89	2.90	2.51	2.33
OPM %	1.75%	-4.13%	3.85%	3.53%	5.57%	-1.10%	15.76%	13.78%	5.64%	-4.09%	8.92%	13.09%	13.37%
	0.54	0.99	0.48	0.54	0.90	0.51	0.10	0.26	0.90	0.89	0.47	0.56	0.39
Interest	0.16	0.21	0.19	0.18	0.20	0.26	0.06	0.03	0.23	0.09	0.19	0.03	0.02
Depreciation	0.04	0.04	0.04	0.04	0.04	0.05	0.05	0.06	0.06	0.05	0.06	0.06	0.06
Profit before tax	1.25	-1.00	2.79	1.41	4.54	-0.19	4.89	5.08	4.03	-0.14	3.12	2.98	2.64
Tax %	28.00%	-20.00%	27.96%	28.37%	27.97%	-121.05%	25.15%	25.20%	25.06%	-142.86%	25.00%	25.17%	25.00%
	0.90	-0.80	2.01	1.02	3.28	0.04	3.66	3.81	3.02	0.06	2.33	2.23	1.97
EPS in Rs	1.51	-1.34	3.38	1.71	5.51	0.07	6.15	6.40	5.07	0.10	3.91	3.75	3.31
Raw PDF

Profit & Loss

Figures in Rs. Crores

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
	242.20	195.40	124.40	31.77	38.58	28.95	30.28	60.91	95.92	167.09	179.65	147.09	90.90
	236.93	193.28	122.13	32.78	37.70	27.68	29.61	60.22	96.02	164.13	172.54	134.73	84.05
Operating Profit	5.27	2.12	2.27	-1.01	0.88	1.27	0.67	0.69	-0.10	2.96	7.11	12.36	6.85
OPM %	2.18%	1.08%	1.82%	-3.18%	2.28%	4.39%	2.21%	1.13%	-0.10%	1.77%	3.96%	8.40%	7.54%
	3.23	1.70	0.75	0.42	0.29	0.27	0.12	0.23	0.94	3.44	2.43	2.15	2.31
Interest	1.60	1.62	1.51	0.61	0.78	0.77	0.51	0.64	0.63	0.81	0.83	0.42	0.33
Depreciation	0.15	0.13	0.14	0.15	0.15	0.17	0.17	0.16	0.17	0.16	0.17	0.21	0.23
Profit before tax	6.75	2.07	1.37	-1.35	0.24	0.60	0.11	0.12	0.04	5.43	8.54	13.88	8.60
Tax %	32.44%	31.88%	30.66%	0.00%	-25.00%	-8.33%	54.55%	50.00%	50.00%	29.47%	25.76%	23.99%
	4.56	1.40	0.94	-1.36	0.31	0.66	0.04	0.05	0.02	3.83	6.34	10.54	6.59
EPS in Rs	7.66	2.35	1.58	-2.28	0.52	1.11	0.07	0.08	0.03	6.43	10.65	17.71	11.07
Dividend Payout %	26.18%	42.64%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Compounded Sales Growth
10 Years:	-3%
5 Years:	37%
3 Years:	15%
TTM:	-44%

Compounded Profit Growth
10 Years:	22%
5 Years:	205%
3 Years:	708%
TTM:	-37%

Stock Price CAGR
10 Years:	18%
5 Years:	39%
3 Years:	26%
1 Year:	-39%

Return on Equity
10 Years:	15%
5 Years:	24%
3 Years:	34%
Last Year:	38%

Balance Sheet

Figures in Rs. Crores

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
Equity Capital	5.97	5.97	5.97	5.97	5.97	5.97	5.97	5.97	5.97	5.97	5.97	5.97	5.97
Reserves	5.15	5.75	6.69	5.33	5.64	6.28	6.33	6.37	6.40	10.24	16.56	27.11	31.67
	34.57	12.24	12.14	6.63	4.77	5.15	4.41	5.03	11.90	8.92	1.46	0.00	0.00
	8.58	7.04	4.12	2.33	1.29	1.98	2.50	2.44	3.74	6.44	2.87	2.88	3.26
Total Liabilities	54.27	31.00	28.92	20.26	17.67	19.38	19.21	19.81	28.01	31.57	26.86	35.96	40.90
	1.75	1.65	1.62	1.52	1.66	1.60	1.75	1.69	1.60	1.49	1.97	2.48	2.50
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	52.52	29.35	27.30	18.74	16.01	17.78	17.46	18.12	26.41	30.08	24.89	33.48	38.40
Total Assets	54.27	31.00	28.92	20.26	17.67	19.38	19.21	19.81	28.01	31.57	26.86	35.96	40.90

Cash Flows

Figures in Rs. Crores

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	-13.19	22.80	-0.77	5.59	1.96	-0.27	1.08	-0.58	-6.97	2.95	12.05	14.39
	0.14	-0.08	-0.12	0.10	-0.30	-0.11	-0.33	-0.10	0.16	0.02	-0.67	-1.47
	13.68	-22.33	-0.10	-5.52	-1.85	0.37	-0.74	0.62	6.87	-2.98	-7.46	-1.46
Net Cash Flow	0.63	0.39	-0.99	0.18	-0.18	-0.01	0.01	-0.07	0.06	-0.01	3.92	11.46

Ratios

Figures in Rs. Crores

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	67.09	42.29	64.11	161.53	130.09	193.28	176.11	81.80	72.30	51.71	17.76	32.26
Inventory Days	4.22	5.88	9.37	36.94	9.90	18.58	25.62	8.49	19.10	9.39	12.66	8.42
Days Payable	5.34	9.38	6.95	6.32	4.66	15.98	21.30	4.40	8.95	10.75	1.20	0.36
Cash Conversion Cycle	65.97	38.79	66.52	192.16	135.32	195.88	180.43	85.88	82.45	50.34	29.21	40.32
Working Capital Days	13.07	16.81	32.04	109.03	92.43	129.99	123.56	62.56	46.65	35.67	36.14	38.29
ROCE %	22.30%	10.60%	11.85%	-3.46%	5.95%	8.11%	3.64%	4.46%	3.22%	25.26%	38.07%	50.11%

Shareholding Pattern

Numbers in percentages

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
	34.18%	34.62%	34.62%	34.64%	34.64%	34.64%	34.64%	34.64%	34.64%	34.64%	34.64%	34.64%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.84%	0.84%	0.84%	0.84%	0.84%
	65.83%	65.37%	65.37%	65.37%	65.36%	65.35%	65.36%	64.52%	64.52%	64.53%	64.52%	64.52%
No. of Shareholders	3,283	3,372	3,694	3,622	4,231	4,342	4,708	4,735	4,814	4,775	4,863	4,830

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Dec 2025
	36.36%	32.96%	32.96%	32.96%	32.96%	34.18%	34.18%	34.64%	34.64%	34.64%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.84%	0.84%
	63.64%	67.04%	67.04%	67.04%	67.04%	65.82%	65.83%	65.36%	64.52%	64.52%
No. of Shareholders	4,387	4,281	4,257	4,233	3,386	3,491	3,283	4,231	4,814	4,830

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Unique Organics Ltd

Unique Organics Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings