UNIPARTS INDIA LIMITED
UNIPARTS · General/Diversified · NSE
₹642
Current Market Price
Fair Value (DCF)
₹756
Discount to FV
+17.8%
Updated just now
YieldIQ Score
65/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
53%
ROE
9.9%
Debt/Equity
0.14
WACC
11.1%
Market Cap
₹2,895 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
16.5%
Return on capital employed
EV / EBITDA
13.2×
Enterprise multiple
Debt / EBITDA
0.9×
Leverage vs earnings
Interest Coverage
16.8×
EBIT covers interest
Current Ratio
3.76×
Short-term liquidity
Asset Turnover
—
Revenue per ₹ of assets
Revenue CAGR (3Y)
-3.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹641.95
Bear case
Discount -41.5%
Base case
Discount +15.1%
Bull case
Discount +34.3%
Ratio Trends
UNIPARTS · last 4 annual periods
ROE
9.9%
ROCE
16.5%
Operating Margin
—
Debt / Equity
0.14×
PE
53.7×
EV / EBITDA
7.7×
Historical Financials
UNIPARTS · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1177 Cr | ₹1313 Cr | ₹1096 Cr | ₹964 Cr | ₹1170 Cr | -0.1% |
| EBITDA | ₹271 Cr | ₹312 Cr | ₹209 Cr | ₹167 Cr | ₹261 Cr | -0.9% |
| EBIT | — | ₹274 Cr | ₹169 Cr | — | — | -11.4% |
| PAT | ₹169 Cr | ₹205 Cr | ₹125 Cr | ₹88.0 Cr | ₹158 Cr | -1.6% |
| EPS (diluted) | — | ₹45.40 | ₹27.62 | — | — | -11.7% |
| CFO | ₹84.9 Cr | ₹253 Cr | ₹200 Cr | ₹182 Cr | ₹174 Cr | +19.6% |
| CapEx | ₹-35.1 Cr | ₹-31.8 Cr | ₹-36.0 Cr | ₹-32.6 Cr | ₹-30.1 Cr | — |
| FCF | ₹49.8 Cr | ₹221 Cr | ₹164 Cr | ₹149 Cr | ₹144 Cr | +30.3% |
| Total Assets | ₹1031 Cr | ₹1057 Cr | ₹1129 Cr | ₹1170 Cr | ₹1255 Cr | +5.0% |
| Total Debt | ₹158 Cr | ₹61.0 Cr | ₹103 Cr | ₹120 Cr | ₹155 Cr | -0.6% |
| Shareholders' Equity | ₹685 Cr | ₹831 Cr | ₹868 Cr | ₹887 Cr | ₹870 Cr | +6.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
UNIPARTS vs 2 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
TIL TIL | — | — | Pending | 3.5% | — |
 VSTTILLERS VSTTILLERS | — | — | Pending | 9.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
9 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹80.25/sh
Last payout
2026-02-16
₹7.00
Peak payout
₹22.50
Trailing yield
5.88%
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. UNIPARTS INDIA LIMITED (UNIPARTS.NS) trades at 641.95 vs a model fair value of 756.40, a gap of 17.8%. Piotroski F-score: 7/9. Moat label...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of UNIPARTS →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for UNIPARTS →
Compare
Head-to-head with peers
Compare UNIPARTS side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse UNIPARTSNow →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.