UNIVERSAL CABLES LTD
UNIVCABLES · General/Diversified · NSE
₹849
Current Market Price
Fair Value (DCF)
₹213
Margin of Safety
-74.9%
Updated 3d ago
YieldIQ Score
40/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
29%
ROE
—
Debt/Equity
0.54
WACC
11.1%
Market Cap
₹2,945 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
8.4%
Return on capital employed
EV / EBITDA
15.5×
Enterprise multiple
Debt / EBITDA
3.3×
Leverage vs earnings
Interest Coverage
2.3×
EBIT covers interest
Current Ratio
1.60×
Short-term liquidity
Asset Turnover
0.70×
Revenue per ₹ of assets
Revenue CAGR (3Y)
9.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹848.8
Bear case
₹190.42
MoS -345.8%
Base case
₹213.27
MoS -298.0%
Bull case
₹336.48
MoS -152.3%
Ratio Trends
UNIVCABLES · last 8 annual periods
ROE
5.0%
ROCE
9.1%
Operating Margin
—
Debt / Equity
0.48×
PE
30.3×
EV / EBITDA
6.4×
Historical Financials
UNIVCABLES · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1281 Cr | ₹1814 Cr | ₹583 Cr | ₹580 Cr | ₹2380 Cr | +16.8% |
| EBITDA | — | ₹187 Cr | ₹260 Cr | ₹251 Cr | ₹238 Cr | +6.3% |
| EBIT | ₹78.0 Cr | ₹118 Cr | ₹47.2 Cr | ₹57.7 Cr | — | -7.3% |
| PAT | ₹67.2 Cr | ₹74.9 Cr | ₹41.1 Cr | ₹48.6 Cr | ₹89.4 Cr | +7.4% |
| EPS (diluted) | ₹19.38 | ₹21.60 | ₹11.83 | ₹14.00 | — | -7.8% |
| CFO | ₹89.7 Cr | ₹-11.8 Cr | ₹143 Cr | ₹33.1 Cr | ₹176 Cr | +18.3% |
| CapEx | — | — | — | — | ₹-163 Cr | — |
| FCF | — | — | — | — | ₹12.6 Cr | +0.0% |
| Total Assets | — | ₹2758 Cr | ₹2810 Cr | ₹3320 Cr | ₹3419 Cr | +5.5% |
| Total Debt | — | — | ₹417 Cr | ₹573 Cr | ₹849 Cr | +19.4% |
| Shareholders' Equity | — | — | ₹1497 Cr | ₹1775 Cr | ₹1772 Cr | +4.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
UNIVCABLES vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| MARSONS MARSONS | — | — | Pending | 22.9% | — |
| MARINE MARINE | — | — | Pending | 9.4% | — |
| HIRECT HIRECT | — | — | Pending | 23.2% | — |
| BBL BBL | — | — | Pending | 6.9% | — |
| RAMRAT RAMRAT | — | — | Pending | 14.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for UNIVCABLES in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of UNIVCABLES →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for UNIVCABLES →
Compare
Head-to-head with peers
Compare UNIVCABLES side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse UNIVCABLESNow →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.