MAYUR UNIQUOTERS LTD
MAYURUNIQ · General/Diversified · NSE
₹793
Current Market Price
Fair Value (DCF)
₹948
Discount to FV
+19.6%
Updated just now
YieldIQ Score
65/100
Piotroski F-Score
6/9
Economic Moat
Wide
Confidence
69%
ROE
16.9%
Debt/Equity
0.01
WACC
11.1%
Market Cap
₹3,446 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
25.4%
Return on capital employed
EV / EBITDA
9.7×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
170.1×
EBIT covers interest
Current Ratio
7.77×
Short-term liquidity
Asset Turnover
0.92×
Revenue per ₹ of assets
Revenue CAGR (3Y)
8.0%
3-year revenue growth
Revenue CAGR (5Y)
13.5%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹793.1
Bear case
Discount -52.8%
Base case
Discount +16.4%
Bull case
Discount +30.3%
Ratio Trends
MAYURUNIQ · last 9 annual periods
ROE
16.9%
ROCE
25.4%
Operating Margin
—
Debt / Equity
0.01×
PE
17.5×
EV / EBITDA
11.5×
Historical Financials
MAYURUNIQ · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹650 Cr | ₹768 Cr | ₹795 Cr | ₹880 Cr | ₹967 Cr | +10.4% |
| EBITDA | ₹146 Cr | ₹156 Cr | ₹190 Cr | ₹232 Cr | ₹290 Cr | +18.8% |
| EBIT | ₹126 Cr | ₹134 Cr | ₹161 Cr | — | — | +6.5% |
| PAT | ₹94.4 Cr | ₹104 Cr | ₹122 Cr | ₹149 Cr | ₹192 Cr | +19.4% |
| EPS (diluted) | ₹21.17 | ₹23.69 | ₹27.86 | — | — | +7.1% |
| CFO | ₹13.1 Cr | ₹121 Cr | ₹113 Cr | ₹157 Cr | ₹133 Cr | +78.4% |
| CapEx | ₹-47.8 Cr | ₹-31.2 Cr | ₹-21.4 Cr | ₹-19.4 Cr | ₹-24.2 Cr | — |
| FCF | ₹-34.7 Cr | ₹90.0 Cr | ₹91.1 Cr | ₹138 Cr | ₹109 Cr | — |
| Total Assets | ₹822 Cr | ₹871 Cr | ₹963 Cr | ₹1055 Cr | ₹1262 Cr | +11.3% |
| Total Debt | ₹30.6 Cr | ₹25.1 Cr | ₹15.2 Cr | ₹9.0 Cr | ₹7.8 Cr | -29.0% |
| Shareholders' Equity | ₹707 Cr | ₹754 Cr | ₹867 Cr | ₹956 Cr | ₹1133 Cr | +12.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
MAYURUNIQ vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 SIYSIL SIYSIL | — | — | Pending | 15.4% | — |
 NITINSPIN NITINSPIN | — | — | Pending | 12.1% | — |
BOMDYEING BOMDYEING | — | — | Pending | 1.2% | 71.1× |
 JINDWORLD JINDWORLD | — | — | Pending | 8.1% | — |
SANGAMIND SANGAMIND | — | — | Pending | 3.2% | — |
Click a ticker to view its fair-value analysis.
Dividend History
22 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹14.00/sh
Last payout
2025-08-22
₹5.00
Peak payout
₹5.00
Trailing yield
0.63%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. MAYUR UNIQUOTERS LTD (MAYURUNIQ.NS) trades at 793.10 vs a model fair value of 948.35, a gap of 19.6%. Piotroski F-score: 6/9. Moat label:...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of MAYURUNIQ →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for MAYURUNIQ →
Compare
Head-to-head with peers
Compare MAYURUNIQ side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse MAYURUNIQNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.