UNIVASTU INDIA LIMITED
UNIVASTU · General/Diversified · NSE
₹70
Current Market Price
Fair Value (DCF)
₹58
Margin of Safety
-16.6%
Updated 6h ago
YieldIQ Score
55/100
Piotroski F-Score
5/9
Economic Moat
Moderate
Confidence
32%
ROE
—
Debt/Equity
0.44
WACC
11.1%
Market Cap
₹251 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
26.4%
Return on capital employed
EV / EBITDA
8.6×
Enterprise multiple
Debt / EBITDA
1.0×
Leverage vs earnings
Interest Coverage
6.5×
EBIT covers interest
Current Ratio
1.73×
Short-term liquidity
Asset Turnover
0.91×
Revenue per ₹ of assets
Revenue CAGR (3Y)
42.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹69.84
Bear case
₹33.43
MoS -108.9%
Base case
₹58.22
MoS -20.0%
Bull case
₹76.7
MoS +8.9%
Ratio Trends
UNIVASTU · last 4 annual periods
ROE
12.2%
ROCE
24.1%
Operating Margin
—
Debt / Equity
0.41×
PE
46.5×
EV / EBITDA
22.3×
Historical Financials
UNIVASTU · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹58.7 Cr | ₹86.9 Cr | ₹121 Cr | ₹171 Cr | +42.8% |
| EBITDA | ₹12.7 Cr | ₹15.2 Cr | ₹20.7 Cr | ₹29.1 Cr | +31.8% |
| EBIT | — | — | — | — | — |
| PAT | ₹5.2 Cr | ₹6.6 Cr | ₹7.1 Cr | ₹10.5 Cr | +26.0% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹11.7 Cr | ₹9.7 Cr | ₹10.7 Cr | ₹-4.8 Cr | — |
| CapEx | ₹-0.1 Cr | ₹-0.3 Cr | ₹-0.7 Cr | ₹-6.1 Cr | — |
| FCF | ₹11.6 Cr | ₹9.4 Cr | ₹10.1 Cr | ₹-10.8 Cr | — |
| Total Assets | ₹112 Cr | ₹123 Cr | ₹139 Cr | ₹188 Cr | +18.8% |
| Total Debt | ₹36.9 Cr | ₹33.3 Cr | ₹33.6 Cr | ₹35.2 Cr | -1.5% |
| Shareholders' Equity | ₹38.7 Cr | ₹42.9 Cr | ₹54.4 Cr | ₹85.9 Cr | +30.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
UNIVASTU vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| GENCON GENCON | — | — | Pending | 4.3% | — |
| PIGL PIGL | — | — | Pending | 10.6% | — |
| MBECL MCNALLY BH. ENG. CO.LTD | -100.0% | 15 | Data Limited | 29.1% | — |
| GLOBECIVIL GLOBE CIVIL PROJECTS LTD | -25.0% | 64 | Overvalued | 19.8% | — |
| A2ZINFRA A2ZINFRA | — | — | Pending | 33.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for UNIVASTU in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. UNIVASTU INDIA LIMITED (UNIVASTU.NS) trades at 69.84 vs a model fair value of 58.22, a gap of -16.6%. Piotroski F-score: 5/9. Moat label:...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of UNIVASTU →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for UNIVASTU →
Compare
Head-to-head with peers
Compare UNIVASTU side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse UNIVASTUNow →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.