Unique Organics Ltd

₹ 87.0 -2.27%

24 Aug 4:01 p.m.

About

Incorporated in 1993, Unique Organics Ltd is a manufacturer and exporter of Feed & Food Products.^[1]

Key Points

Business Overview:^[1]^[2]
UOL is a Jaipur based Two Star Export House which is engaged in manufacturing cattle feed and animal nutrition products, while also trading commodities such as broken rice, soybean meal, maize, barley, and spices, with exports mainly to Vietnam, Australia, Czechia, Turkey, Ukraine, and the USA. Its domestic operations focus on cattle feed under the ‘ROHINI’ brand, supplying feed and supplements to milk‑producing companies in Rajasthan and neighboring states through contract manufacturing arrangements.

Website BSE

Market Cap ₹ 51.8 Cr.
Current Price ₹ 87.0
High / Low ₹ 128 / 65.0
Stock P/E 6.34
Book Value ₹ 69.1
Dividend Yield 1.48 %
ROCE 27.3 %
ROE 21.7 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company has delivered good profit growth of 176% CAGR over last 5 years
Company has a good return on equity (ROE) track record: 3 Years ROE 29.6%

Cons

The company has delivered a poor sales growth of 11.7% over past five years.
Promoter holding is low: 34.6%
Debtor days have increased from 50.2 to 100 days.
Working capital days have increased from 53.1 days to 84.8 days

* 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

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	66.01	30.88	69.65	35.41	31.10	35.62	60.60	21.77	32.52	19.18	17.43	36.59	38.90
	63.47	29.79	65.77	35.80	26.20	30.71	57.18	22.66	29.62	16.67	15.10	35.55	35.88
Operating Profit	2.54	1.09	3.88	-0.39	4.90	4.91	3.42	-0.89	2.90	2.51	2.33	1.04	3.02
OPM %	3.85%	3.53%	5.57%	-1.10%	15.76%	13.78%	5.64%	-4.09%	8.92%	13.09%	13.37%	2.84%	7.76%
	0.48	0.54	0.90	0.51	0.10	0.26	0.90	0.89	0.47	0.56	0.39	1.22	0.49
Interest	0.19	0.18	0.20	0.26	0.06	0.03	0.23	0.09	0.19	0.03	0.02	0.04	0.16
Depreciation	0.04	0.04	0.04	0.05	0.05	0.06	0.06	0.05	0.06	0.06	0.06	0.07	0.06
Profit before tax	2.79	1.41	4.54	-0.19	4.89	5.08	4.03	-0.14	3.12	2.98	2.64	2.15	3.29
Tax %	27.96%	28.37%	27.97%	-121.05%	25.15%	25.20%	25.06%	-142.86%	25.00%	25.17%	25.00%	29.30%	25.23%
	2.01	1.02	3.28	0.04	3.66	3.81	3.02	0.06	2.33	2.23	1.97	1.52	2.47
EPS in Rs	3.38	1.71	5.51	0.07	6.15	6.40	5.07	0.10	3.91	3.75	3.31	2.55	4.15
Raw PDF

Profit & Loss

Figures in Rs. Crores

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	TTM
	195	124	32	39	29	30	61	96	167	180	147	106	112
	193	122	33	38	28	30	60	96	164	173	135	97	103
Operating Profit	2	2	-1	1	1	1	1	-0	3	7	12	9	9
OPM %	1.1%	1.8%	-3.2%	2.3%	4.4%	2.2%	1.1%	-0.1%	1.8%	4.0%	8%	8%	8%
	2	1	0	0	0	0	0	1	3	2	2	3	3
Interest	2	2	1	1	1	1	1	1	1	1	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0
Profit before tax	2	1	-1	0	1	0	0	0	5	9	14	11	11
Tax %	32%	31%	0%	-25%	-8%	55%	50%	50%	29%	26%	24%	26%
	1	1	-1	0	1	0	0	0	4	6	11	8	8
EPS in Rs	2.35	1.58	-2.28	0.52	1.11	0.07	0.08	0.03	6.43	10.65	17.71	13.52	13.76
Dividend Payout %	43%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	10%

Compounded Sales Growth
10 Years:	-2%
5 Years:	12%
3 Years:	-14%
TTM:	-26%

Compounded Profit Growth
10 Years:	24%
5 Years:	176%
3 Years:	28%
TTM:	-11%

Stock Price CAGR
10 Years:	20%
5 Years:	44%
3 Years:	20%
1 Year:	-23%

Return on Equity
10 Years:	17%
5 Years:	26%
3 Years:	30%
Last Year:	22%

Balance Sheet

Figures in Rs. Crores

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	6	6	6	6	6	6	6	6	6	6	6	6
Reserves	6	7	5	6	6	6	6	6	10	17	27	35
	12	12	7	5	5	4	5	12	9	1	0	7
	7	4	2	1	2	2	2	4	6	3	3	5
Total Liabilities	31	29	20	18	19	19	20	28	32	27	36	54
	2	2	2	2	2	2	2	2	1	2	2	2
CWIP	0	0	0	0	0	0	0	0	0	0	0	0
Investments	0	0	0	0	0	0	0	0	0	0	0	0
	29	27	19	16	18	17	18	26	30	25	33	51
Total Assets	31	29	20	18	19	19	20	28	32	27	36	54

Cash Flows

Figures in Rs. Crores

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	23	-1	6	2	-0	1	-1	-7	3	12	14	-9
	-0	-0	0	-0	-0	-0	-0	0	0	-1	-1	-1
	-22	-0	-6	-2	0	-1	1	7	-3	-7	-1	7
Net Cash Flow	0	-1	0	-0	-0	0	-0	0	-0	4	11	-3
Free Cash Flow	23	-1	6	2	-0	1	-1	-7	3	11	14	-9
CFO/OP	1,181%	-3%	-553%	225%	-12%	164%	-77%	6,950%	151%	201%	144%	-71%

Ratios

Figures in Rs. Crores

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	42	64	162	130	193	176	82	72	52	18	32	100
Inventory Days	6	9	37	10	19	26	8	19	9	13	8	24
Days Payable	9	7	6	5	16	21	4	9	11	1	0	10
Cash Conversion Cycle	39	67	192	135	196	180	86	82	50	29	40	115
Working Capital Days	17	32	109	92	130	124	63	47	36	36	38	85
ROCE %	11%	12%	-3%	6%	8%	4%	4%	3%	25%	38%	50%	27%

Insights

In beta

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Export revenue share of total operating income
% of TOI

xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx
		xx	xx	xx	xx	xx
		xx.xx	xx.xx			xx.xx	xx.xx	xx.xx
xx.xx					xx.xx	xx.xx	xx.xx	xx.xx
					xx	xx	xx	xx
							x	xx

Please log in to see hidden values.

Installed manufacturing capacity
tons per day

Top 5 customers share of total operating income
% of TOI

Vietnam share of total operating income
% of TOI

Broken rice share of total operating income
% of TOI

Manufactured cattle feed (ROHINI) share of total operating income
% of TOI

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	34.62%	34.64%	34.64%	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%	0.84%	0.84%	0.84%	0.84%	0.84%	0.84%	0.84%
	65.37%	65.37%	65.36%	65.35%	65.36%	64.52%	64.52%	64.53%	64.52%	64.52%	64.54%	64.52%
No. of Shareholders	3,694	3,622	4,231	4,342	4,708	4,735	4,814	4,775	4,863	4,830	4,724	4,652

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	Jun 2026
	36.36%	32.96%	32.96%	32.96%	32.96%	34.18%	34.18%	34.64%	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%	0.84%
	63.64%	67.04%	67.04%	67.04%	67.04%	65.82%	65.83%	65.36%	64.52%	64.54%	64.52%
No. of Shareholders	4,387	4,281	4,257	4,233	3,386	3,491	3,283	4,231	4,814	4,724	4,652

* 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

Insights

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings