UPDATER SERVICES LIMITED
UDS · General/Diversified · NSE
₹159
Current Market Price
Fair Value (DCF)
₹304
Margin of Safety
+91.3%
Updated 2d ago
YieldIQ Score
72/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
62%
ROE
—
Debt/Equity
0.05
WACC
11.1%
Market Cap
₹1,063 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
14.1%
Return on capital employed
EV / EBITDA
7.1×
Enterprise multiple
Debt / EBITDA
0.8×
Leverage vs earnings
Interest Coverage
15.1×
EBIT covers interest
Current Ratio
2.07×
Short-term liquidity
Asset Turnover
1.72×
Revenue per ₹ of assets
Revenue CAGR (3Y)
22.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹158.75
Bear case
₹184.49
MoS +14.0%
Base case
₹303.75
MoS +47.7%
Bull case
₹381.96
MoS +58.4%
Ratio Trends
UDS · last 4 annual periods
ROE
12.3%
ROCE
18.9%
Operating Margin
—
Debt / Equity
0.11×
PE
—
EV / EBITDA
—
Historical Financials
UDS · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹1484 Cr | ₹2099 Cr | ₹632 Cr | ₹2736 Cr | +22.6% |
| EBITDA | ₹92.5 Cr | ₹106 Cr | ₹158 Cr | ₹202 Cr | +29.7% |
| EBIT | — | — | ₹33.5 Cr | — | +0.0% |
| PAT | ₹55.3 Cr | ₹35.8 Cr | ₹24.2 Cr | ₹119 Cr | +29.0% |
| EPS (diluted) | — | — | ₹3.84 | — | +0.0% |
| CFO | ₹31.1 Cr | ₹115 Cr | ₹-150 Cr | ₹50.8 Cr | +17.8% |
| CapEx | ₹-13.5 Cr | ₹-51.6 Cr | — | ₹-13.5 Cr | — |
| FCF | ₹17.6 Cr | ₹63.2 Cr | — | ₹37.3 Cr | +28.5% |
| Total Assets | ₹875 Cr | ₹1217 Cr | ₹1535 Cr | ₹1588 Cr | +22.0% |
| Total Debt | ₹71.3 Cr | ₹220 Cr | ₹52.9 Cr | ₹102 Cr | +12.8% |
| Shareholders' Equity | ₹346 Cr | ₹388 Cr | ₹840 Cr | ₹965 Cr | +40.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
UDS vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| BLUSPRING BLUSPRING | — | — | Pending | — | — |
| ALLDIGI ALLDIGI | — | — | Pending | 32.1% | — |
| DIGITIDE DIGITIDE | — | — | Pending | — | — |
| ONEPOINT ONEPOINT | — | — | Pending | 8.2% | — |
| BLSE BLSE | — | — | Pending | 10.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for UDS in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of UDS →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for UDS →
Compare
Head-to-head with peers
Compare UDS side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse UDSNow →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.