Unique Organics Ltd

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

Unique Organics Ltd

₹ 103 -1.96%
25 Apr - close price
uniqueorganics.com BSE: 530997
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 ₹ 61.0 Cr.
  • Current Price ₹ 103
  • High / Low ₹ 150 / 30.3
  • Stock P/E 11.1
  • Book Value ₹ 32.3
  • Dividend Yield 0.00 %
  • ROCE 25.3 %
  • ROE 26.8 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Company has delivered good profit growth of 65.3% CAGR over last 5 years
  • Debtor days have improved from 68.6 to 51.7 days.
  • Company's working capital requirements have reduced from 77.0 days to 52.0 days

Cons

  • Stock is trading at 3.17 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Promoter holding is low: 34.6%
  • Company has a low return on equity of 10.0% over last 3 years.
  • Earnings include an other income of Rs.2.91 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

Sector: Trading Industry: Trading

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
15.10 16.06 17.75 13.80 24.72 39.65 56.87 30.86 51.97 42.18 66.01 30.88 69.65
14.82 18.40 17.03 13.45 21.86 43.68 53.55 30.39 51.06 43.92 63.47 29.79 65.77
Operating Profit 0.28 -2.34 0.72 0.35 2.86 -4.03 3.32 0.47 0.91 -1.74 2.54 1.09 3.88
OPM % 1.85% -14.57% 4.06% 2.54% 11.57% -10.16% 5.84% 1.52% 1.75% -4.13% 3.85% 3.53% 5.57%
0.11 0.02 0.07 0.09 0.23 0.55 0.67 1.24 0.54 0.99 0.48 0.54 0.90
Interest 0.15 0.14 0.15 0.13 0.11 0.24 0.26 0.18 0.16 0.21 0.19 0.18 0.20
Depreciation 0.04 0.05 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04
Profit before tax 0.20 -2.51 0.60 0.27 2.94 -3.76 3.69 1.49 1.25 -1.00 2.79 1.41 4.54
Tax % 25.00% 24.70% 26.67% 25.93% 26.19% 26.06% 27.91% 28.86% 28.00% 20.00% 27.96% 28.37% 27.97%
0.15 -1.89 0.44 0.20 2.17 -2.79 2.66 1.06 0.90 -0.80 2.01 1.02 3.28
EPS in Rs 0.25 -3.17 0.74 0.34 3.65 -4.69 4.47 1.78 1.51 -1.34 3.38 1.71 5.51
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
121 160 242 195 124 32 39 29 30 61 96 167 209
119 156 237 193 122 33 38 28 30 60 96 164 203
Operating Profit 2 4 5 2 2 -1 1 1 1 1 -0 3 6
OPM % 1% 2% 2% 1% 2% -3% 2% 4% 2% 1% -0% 2% 3%
1 1 3 2 1 0 0 0 0 0 1 3 3
Interest 1 1 2 2 2 1 1 1 1 1 1 1 1
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0 0
Profit before tax 2 3 7 2 1 -1 0 1 0 0 0 5 8
Tax % 28% 43% 32% 32% 31% 0% -25% -8% 55% 50% 50% 29%
1 2 5 1 1 -1 0 1 0 0 0 4 6
EPS in Rs 2.09 3.16 7.66 2.35 1.58 -2.28 0.52 1.11 0.07 0.08 0.03 6.43 9.26
Dividend Payout % 0% 32% 26% 43% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 0%
5 Years: 34%
3 Years: 77%
TTM: 16%
Compounded Profit Growth
10 Years: 7%
5 Years: 65%
3 Years: 357%
TTM: 201%
Stock Price CAGR
10 Years: 23%
5 Years: 69%
3 Years: 91%
1 Year: 145%
Return on Equity
10 Years: 9%
5 Years: 7%
3 Years: 10%
Last Year: 27%

Balance Sheet

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 6 6 6 6 6 6 6 6 6 6 6 6 6
Reserves 1 2 5 6 7 5 6 6 6 6 6 10 13
Preference Capital 1 0 0 0 0 0 0 0 0 0 0 0
16 21 35 12 12 7 5 5 4 5 12 9 2
3 4 9 7 4 2 1 2 2 2 4 6 3
Total Liabilities 26 33 54 31 29 20 18 19 19 20 28 32 24
2 2 2 2 2 2 2 2 2 2 2 1 2
CWIP 0 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 0
24 31 53 29 27 19 16 18 17 18 26 30 23
Total Assets 26 33 54 31 29 20 18 19 19 20 28 32 24

Cash Flows

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-9 -4 -13 23 -1 6 2 -0 1 -1 -7 3
-0 -0 0 -0 -0 0 -0 -0 -0 -0 0 0
8 4 14 -22 -0 -6 -2 0 -1 1 7 -3
Net Cash Flow -1 0 1 0 -1 0 -0 -0 0 -0 0 -0

Ratios

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 58 63 67 42 64 162 130 193 176 82 72 52
Inventory Days 9 2 4 6 9 37 10 19 26 8 19 9
Days Payable 6 6 5 9 7 6 5 16 21 4 9 11
Cash Conversion Cycle 61 59 66 39 67 192 135 196 180 86 82 50
Working Capital Days 65 61 65 40 68 185 138 195 177 93 86 52
ROCE % 16% 18% 22% 11% 12% -3% 6% 8% 4% 4% 3% 25%

Shareholding Pattern

Numbers in percentages

2 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
32.96% 32.96% 34.18% 34.18% 34.18% 34.18% 34.18% 34.18% 34.62% 34.62% 34.64% 34.64%
67.04% 67.04% 65.82% 65.82% 65.82% 65.82% 65.82% 65.83% 65.37% 65.37% 65.37% 65.36%
No. of Shareholders 3,4023,2513,3323,4913,6593,5483,3163,2833,3723,6943,6224,231

Documents

Announcements

Annual reports

Credit ratings