Unique Organics Ltd

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

Unique Organics Ltd

₹ 84.0 3.23%
10 Jul 10:53 a.m.
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 ₹ 50.0 Cr.
  • Current Price ₹ 84.0
  • High / Low ₹ 132 / 65.0
  • Stock P/E 6.23
  • Book Value ₹ 69.1
  • Dividend Yield 0.00 %
  • ROCE 27.3 %
  • ROE 21.7 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is trading at 1.18 times its book value
  • 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 ...

Quarterly Results

Figures in Rs. Crores

Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
42.18 66.01 30.88 69.65 35.41 31.10 35.62 60.60 21.77 32.52 19.18 17.43 36.59
43.92 63.47 29.79 65.77 35.80 26.20 30.71 57.18 22.66 29.62 16.67 15.10 35.55
Operating Profit -1.74 2.54 1.09 3.88 -0.39 4.90 4.91 3.42 -0.89 2.90 2.51 2.33 1.04
OPM % -4.13% 3.85% 3.53% 5.57% -1.10% 15.76% 13.78% 5.64% -4.09% 8.92% 13.09% 13.37% 2.84%
0.99 0.48 0.54 0.90 0.51 0.10 0.26 0.90 0.89 0.47 0.56 0.39 1.22
Interest 0.21 0.19 0.18 0.20 0.26 0.06 0.03 0.23 0.09 0.19 0.03 0.02 0.04
Depreciation 0.04 0.04 0.04 0.04 0.05 0.05 0.06 0.06 0.05 0.06 0.06 0.06 0.07
Profit before tax -1.00 2.79 1.41 4.54 -0.19 4.89 5.08 4.03 -0.14 3.12 2.98 2.64 2.15
Tax % -20.00% 27.96% 28.37% 27.97% -121.05% 25.15% 25.20% 25.06% -142.86% 25.00% 25.17% 25.00% 29.30%
-0.80 2.01 1.02 3.28 0.04 3.66 3.81 3.02 0.06 2.33 2.23 1.97 1.52
EPS in Rs -1.34 3.38 1.71 5.51 0.07 6.15 6.40 5.07 0.10 3.91 3.75 3.31 2.55
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
195 124 32 39 29 30 61 96 167 180 147 106
193 122 33 38 28 30 60 96 164 173 135 97
Operating Profit 2 2 -1 1 1 1 1 -0 3 7 12 9
OPM % 1% 2% -3% 2% 4% 2% 1% -0% 2% 4% 8% 8%
2 1 0 0 0 0 0 1 3 2 2 3
Interest 2 2 1 1 1 1 1 1 1 1 0 0
Depreciation 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
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
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
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: -28%
Compounded Profit Growth
10 Years: 24%
5 Years: 176%
3 Years: 28%
TTM: -24%
Stock Price CAGR
10 Years: 17%
5 Years: 41%
3 Years: 26%
1 Year: -36%
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

Log in to view insights

Please log in to see hidden values.

Login
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

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