USHA MARTIN EDU & SOL LTD
UMESLTD · Capital Goods · NSE
₹6
Current Market Price
Fair Value (DCF)
₹4
Margin of Safety
-27.3%
Updated 1h ago
YieldIQ Score
28/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
53%
ROE
—
Debt/Equity
0.03
WACC
11.1%
Market Cap
₹15 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
3.2%
Return on capital employed
EV / EBITDA
83.0×
Enterprise multiple
Debt / EBITDA
3.6×
Leverage vs earnings
Interest Coverage
3.8×
EBIT covers interest
Current Ratio
0.22×
Short-term liquidity
Asset Turnover
0.03×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-12.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹5.82
Bear case
₹3.53
MoS -64.9%
Base case
₹4.23
MoS -37.6%
Bull case
₹7.97
MoS +27.0%
Ratio Trends
UMESLTD · last 4 annual periods
ROE
2.1%
ROCE
3.0%
Operating Margin
—
Debt / Equity
0.05×
PE
131.5×
EV / EBITDA
102.2×
Historical Financials
UMESLTD · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹0.8 Cr | ₹0.7 Cr | ₹0.7 Cr | ₹0.5 Cr | -12.6% |
| EBITDA | ₹0.2 Cr | ₹0.1 Cr | ₹0.5 Cr | ₹0.5 Cr | +34.9% |
| EBIT | — | — | — | — | — |
| PAT | ₹0.1 Cr | ₹0.1 Cr | ₹0.2 Cr | ₹0.3 Cr | +73.0% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹0.2 Cr | ₹0.1 Cr | ₹0.8 Cr | ₹1.1 Cr | +79.2% |
| CapEx | — | ₹-0.0 Cr | — | ₹-0.0 Cr | — |
| FCF | — | ₹0.1 Cr | — | ₹1.1 Cr | +112.2% |
| Total Assets | ₹18.6 Cr | ₹18.4 Cr | ₹16.6 Cr | ₹15.8 Cr | -5.3% |
| Total Debt | ₹2.7 Cr | ₹2.6 Cr | ₹1.7 Cr | ₹0.7 Cr | -35.8% |
| Shareholders' Equity | ₹14.1 Cr | ₹14.1 Cr | ₹14.3 Cr | ₹14.6 Cr | +1.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
UMESLTD vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| GTECJAINX G-TEC JAINX EDUCATION LTD | -100.0% | 30 | Data Limited | — | — |
| EDUCOMP EDUCOMP | — | — | Pending | 1.2% | — |
| MTEDUCARE MTEDUCARE | — | — | Pending | — | — |
| KEEPLEARN KEEPLEARN | — | — | Pending | 4.6% | — |
| TREEHOUSE TREEHOUSE | — | — | Pending | -9.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for UMESLTD in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of UMESLTD →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for UMESLTD →
Compare
Head-to-head with peers
Compare UMESLTD side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse UMESLTDNow →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.