MAYUR UNIQUOTERS LTD
MAYURUNIQ · General/Diversified · NSE
₹586
Current Market Price
Fair Value (DCF)
₹961
Margin of Safety
+64.0%
Updated 4h ago
YieldIQ Score
82/100
Piotroski F-Score
8/9
Economic Moat
Wide
Confidence
67%
ROE
—
Debt/Equity
0.01
WACC
11.1%
Market Cap
₹2,548 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
20.9%
Return on capital employed
EV / EBITDA
11.6×
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
0.83×
Revenue per ₹ of assets
Revenue CAGR (3Y)
10.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹586.4
Bear case
₹525.19
MoS -11.7%
Base case
₹961.46
MoS +39.0%
Bull case
₹1,084.47
MoS +45.9%
Ratio Trends
MAYURUNIQ · last 8 annual periods
ROE
15.6%
ROCE
24.0%
Operating Margin
—
Debt / Equity
0.01×
PE
78.1×
EV / EBITDA
11.4×
Historical Financials
MAYURUNIQ · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹513 Cr | ₹656 Cr | ₹193 Cr | ₹221 Cr | ₹873 Cr | +14.2% |
| EBITDA | — | ₹146 Cr | ₹156 Cr | ₹190 Cr | ₹231 Cr | +12.3% |
| EBIT | ₹123 Cr | ₹126 Cr | ₹30.3 Cr | ₹40.6 Cr | — | -24.2% |
| PAT | ₹89.7 Cr | ₹94.4 Cr | ₹23.4 Cr | ₹32.2 Cr | ₹149 Cr | +13.6% |
| EPS (diluted) | ₹19.86 | ₹21.17 | ₹5.32 | ₹7.32 | — | -22.1% |
| CFO | ₹54.5 Cr | ₹13.1 Cr | ₹121 Cr | ₹113 Cr | ₹157 Cr | +30.3% |
| CapEx | — | — | — | — | ₹-19.4 Cr | — |
| FCF | — | — | — | — | ₹138 Cr | +0.0% |
| Total Assets | — | ₹822 Cr | ₹871 Cr | ₹963 Cr | ₹1055 Cr | +6.4% |
| Total Debt | — | — | ₹9.9 Cr | ₹6.2 Cr | ₹9.0 Cr | -2.3% |
| Shareholders' Equity | — | — | ₹754 Cr | ₹867 Cr | ₹956 Cr | +6.1% |
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 | 13.4% | — |
| BOMDYEING BOMDYEING | — | — | Pending | 20.9% | — |
| JINDWORLD JINDWORLD | — | — | Pending | 9.6% | — |
| SANGAMIND SANGAMIND | — | — | Pending | 3.2% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for MAYURUNIQ in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. MAYUR UNIQUOTERS LTD (MAYURUNIQ.NS) trades at 586.40 vs a model fair value of 961.46, a gap of 64.0%. Piotroski F-score: 8/9. 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.