UNITED DRILLING TOOLS LTD
UNIDT · General/Diversified · NSE
₹240
Current Market Price
Fair Value (DCF)
₹170
Discount to FV
-29.0%
Updated just now
YieldIQ Score
65/100
Piotroski F-Score
7/9
Economic Moat
Moderate
Confidence
52%
ROE
5.7%
Debt/Equity
0.12
WACC
11.1%
Market Cap
₹487.28 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
9.2%
Return on capital employed
EV / EBITDA
17.3×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
9.6×
EBIT covers interest
Current Ratio
3.78×
Short-term liquidity
Asset Turnover
0.50×
Revenue per ₹ of assets
Revenue CAGR (3Y)
15.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹240
Bear case
Discount -160.2%
Base case
Discount -40.9%
Bull case
Discount -17.4%
Ratio Trends
UNIDT · last 4 annual periods
ROE
5.7%
ROCE
9.2%
Operating Margin
—
Debt / Equity
0.12×
PE
38.0×
EV / EBITDA
20.4×
Historical Financials
UNIDT · 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 | ₹174 Cr | ₹118 Cr | ₹130 Cr | ₹168 Cr | ₹181 Cr | +0.9% |
| EBITDA | ₹74.8 Cr | ₹19.3 Cr | ₹21.2 Cr | ₹27.6 Cr | ₹34.9 Cr | -17.3% |
| EBIT | ₹72.3 Cr | ₹15.6 Cr | ₹16.8 Cr | — | — | -30.6% |
| PAT | ₹50.0 Cr | ₹10.3 Cr | ₹9.4 Cr | ₹15.0 Cr | ₹19.0 Cr | -21.5% |
| EPS (diluted) | ₹23.94 | ₹5.03 | ₹4.63 | — | — | -33.7% |
| CFO | ₹6.4 Cr | ₹25.7 Cr | ₹-14.1 Cr | ₹9.0 Cr | ₹39.4 Cr | +57.4% |
| CapEx | — | ₹-0.2 Cr | ₹-7.8 Cr | ₹-3.3 Cr | ₹-4.4 Cr | — |
| FCF | — | ₹25.6 Cr | ₹-21.9 Cr | ₹5.8 Cr | ₹35.0 Cr | +8.2% |
| Total Assets | ₹281 Cr | ₹282 Cr | ₹357 Cr | ₹338 Cr | ₹308 Cr | +2.3% |
| Total Debt | ₹18.1 Cr | ₹5.0 Cr | ₹32.7 Cr | ₹32.1 Cr | ₹3.2 Cr | -35.0% |
| Shareholders' Equity | ₹240 Cr | ₹247 Cr | ₹253 Cr | ₹264 Cr | ₹280 Cr | +3.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
UNIDT vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
OILCOUNTUB OILCOUNTUB | — | — | Pending | -31.1% | — |
SOUTHWEST SOUTHWEST | — | — | Pending | 9.6% | — |
 LIKHITHA LIKHITHA | — | — | Pending | 18.6% | — |
 ALPHAGEO ALPHAGEO | — | — | Pending | -2.3% | — |
AAKASH AAKASH | — | — | Pending | 5.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
14 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹9.30/sh
Last payout
2026-02-20
₹0.60
Peak payout
₹1.20
Trailing yield
0.75%
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. UNITED DRILLING TOOLS LTD (UNIDT.NS) trades at 240.00 vs a model fair value of 170.34, a gap of -29.0%. Piotroski F-score: 7/9. Moat labe...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of UNIDT →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for UNIDT →
Compare
Head-to-head with peers
Compare UNIDT side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse UNIDTNow →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.