UNIPARTS INDIA LIMITED
UNIPARTS · General/Diversified · NSE
₹504
Current Market Price
Fair Value (DCF)
₹525
Margin of Safety
+4.0%
Updated 3d ago
YieldIQ Score
43/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
48%
ROE
—
Debt/Equity
0.13
WACC
11.1%
Market Cap
₹2,274 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
11.8×
Enterprise multiple
Debt / EBITDA
0.7×
Leverage vs earnings
Interest Coverage
16.8×
EBIT covers interest
Current Ratio
—
Short-term liquidity
Asset Turnover
0.80×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-7.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹504.35
Bear case
₹314.05
MoS -60.6%
Base case
₹524.73
MoS +3.9%
Bull case
₹678.39
MoS +25.7%
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 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹1177 Cr | ₹328 Cr | ₹290 Cr | ₹932 Cr | -7.5% |
| EBITDA | ₹271 Cr | ₹312 Cr | ₹209 Cr | ₹166 Cr | -15.1% |
| EBIT | — | ₹60.7 Cr | ₹41.0 Cr | — | -12.2% |
| PAT | ₹169 Cr | ₹45.3 Cr | ₹28.6 Cr | ₹88.0 Cr | -19.5% |
| EPS (diluted) | — | ₹10.04 | ₹6.34 | — | -14.2% |
| CFO | ₹84.9 Cr | ₹253 Cr | ₹200 Cr | ₹182 Cr | +29.0% |
| CapEx | ₹-35.1 Cr | — | — | ₹-32.6 Cr | — |
| FCF | ₹49.8 Cr | — | — | ₹149 Cr | +44.2% |
| Total Assets | ₹1031 Cr | ₹1057 Cr | ₹1129 Cr | ₹1170 Cr | +4.3% |
| Total Debt | ₹158 Cr | ₹8.1 Cr | ₹59.7 Cr | ₹120 Cr | -8.8% |
| Shareholders' Equity | ₹685 Cr | ₹831 Cr | ₹868 Cr | ₹887 Cr | +9.0% |
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 VST TILLERS TRACTORS LTD | -50.2% | 41 | Overvalued | 9.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for UNIPARTS in the last 10 years.
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.