Unique Organics Ltd

Unique Organics Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Unique Organics Ltd

₹ 110 3.09%
22 May - close price
uniqueorganics.com BSE: 530997
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 ₹ 65.3 Cr.
  • Current Price ₹ 110
  • High / Low ₹ 156 / 65.0
  • Stock P/E 9.90
  • Book Value ₹ 63.2
  • Dividend Yield 0.00 %
  • ROCE 50.1 %
  • ROE 37.9 %
  • Face Value ₹ 10.0
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 ...

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
Upcoming result date: 26 May 2026

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: 21%
5 Years: 49%
3 Years: 46%
1 Year: -26%
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
Free Cash Flow -13.05 22.68 -0.89 5.53 1.67 -0.38 0.76 -0.68 -7.05 2.90 11.42 13.67
CFO/OP -229% 1,181% -3% -553% 225% -12% 164% -77% 6,950% 151% 201% 144%

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%

Insights

In beta
Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Geographical Revenue Split - Export
% of Total Revenue

Log in to view insights

Please log in to see hidden values.

Login
Number of Permanent Employees
Count
Export Sales Concentration (Vietnam)
% of Export Sales
Customer Concentration - Top 5 Customers
% of Revenue
Revenue Share - Manufactured Cattle Feed
% of TOI
Product Concentration - Broken Rice
% of TOI
Installed Capacity - Cattle Feed
Tons per day
Capacity Utilization
Qualitative
Capacity Utilization
%

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
34.62% 34.62% 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% 0.00% 0.84% 0.84% 0.84% 0.84% 0.84% 0.84%
65.37% 65.37% 65.37% 65.36% 65.35% 65.36% 64.52% 64.52% 64.53% 64.52% 64.52% 64.54%
No. of Shareholders 3,3723,6943,6224,2314,3424,7084,7354,8144,7754,8634,8304,724

* 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.

Documents

Announcements

Annual reports

Credit ratings