UNITED POLYFAB GUJ. LTD.
UNITEDPOLY · General/Diversified · NSE
₹31
Current Market Price
Fair Value (DCF)
₹8
Margin of Safety
-72.5%
Updated 11h ago
YieldIQ Score
20/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
30%
ROE
—
Debt/Equity
0.90
WACC
11.1%
Market Cap
₹702 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
20.1%
Return on capital employed
EV / EBITDA
15.9×
Enterprise multiple
Debt / EBITDA
2.3×
Leverage vs earnings
Interest Coverage
3.2×
EBIT covers interest
Current Ratio
1.63×
Short-term liquidity
Asset Turnover
2.45×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-2.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹30.57
Bear case
₹4.71
MoS -549.0%
Base case
₹8.4
MoS -263.9%
Bull case
₹13.36
MoS -128.8%
Ratio Trends
UNITEDPOLY · last 4 annual periods
ROE
18.2%
ROCE
20.3%
Operating Margin
—
Debt / Equity
1.22×
PE
1776.2×
EV / EBITDA
59.6×
Historical Financials
UNITEDPOLY · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹661 Cr | ₹180 Cr | ₹216 Cr | ₹602 Cr | -3.1% |
| EBITDA | ₹33.2 Cr | ₹29.6 Cr | ₹34.6 Cr | ₹43.8 Cr | +9.6% |
| EBIT | ₹20.6 Cr | ₹3.9 Cr | ₹5.1 Cr | — | -37.1% |
| PAT | ₹9.4 Cr | ₹1.0 Cr | ₹-0.1 Cr | ₹17.7 Cr | +23.4% |
| EPS (diluted) | ₹4.49 | ₹0.41 | ₹0.00 | — | — |
| CFO | ₹9.3 Cr | ₹15.8 Cr | ₹1.6 Cr | ₹19.5 Cr | +27.7% |
| CapEx | — | — | — | ₹-2.6 Cr | — |
| FCF | — | — | — | ₹16.9 Cr | +0.0% |
| Total Assets | ₹210 Cr | ₹198 Cr | ₹243 Cr | ₹246 Cr | +5.4% |
| Total Debt | — | ₹52.9 Cr | ₹54.7 Cr | ₹118 Cr | +30.8% |
| Shareholders' Equity | — | ₹63.7 Cr | ₹79.6 Cr | ₹97.3 Cr | +15.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
UNITEDPOLY vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| PRECOT PRECOT | — | — | Pending | 7.3% | — |
| GLOSTERLTD GLOSTERLTD | — | — | Pending | -1.2% | — |
| CHEVIOT CHEVIOT | — | — | Pending | 8.9% | — |
| RSWM RSWM | — | — | Pending | -3.1% | — |
| SARLAPOLY SARLAPOLY | — | — | Pending | 12.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for UNITEDPOLY in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of UNITEDPOLY →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for UNITEDPOLY →
Compare
Head-to-head with peers
Compare UNITEDPOLY side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse UNITEDPOLYNow →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.