UNIVERSUS IMAGINGS LTD
UNIVPHOTO · General/Diversified · NSE
₹404
Current Market Price
Fair Value (DCF)
₹1,843
Margin of Safety
+356.1%
Updated 1d ago
YieldIQ Score
43/100
Piotroski F-Score
7/9
Economic Moat
None
Confidence
38%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹442 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
10.7%
Return on capital employed
EV / EBITDA
147.5×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
—
EBIT covers interest
Current Ratio
180.58×
Short-term liquidity
Asset Turnover
0.03×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-24.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹404
Bear case
₹1,473.39
MoS +72.6%
Base case
₹1,842.71
MoS +78.1%
Bull case
₹3,208.04
MoS +87.4%
Ratio Trends
UNIVPHOTO · last 4 annual periods
ROE
10.0%
ROCE
11.0%
Operating Margin
—
Debt / Equity
—
PE
1.2×
EV / EBITDA
—
Historical Financials
UNIVPHOTO · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹56.2 Cr | ₹43.2 Cr | ₹32.4 Cr | ₹24.6 Cr | -24.1% |
| EBITDA | ₹597 Cr | ₹-39.2 Cr | ₹-187 Cr | ₹95.7 Cr | -45.7% |
| EBIT | — | — | — | — | — |
| PAT | ₹514 Cr | ₹-44.5 Cr | ₹-196 Cr | ₹87.0 Cr | -44.7% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹-59.6 Cr | ₹-8.3 Cr | ₹3.9 Cr | ₹185 Cr | — |
| CapEx | ₹-0.0 Cr | ₹-0.0 Cr | ₹-0.0 Cr | ₹-0.0 Cr | — |
| FCF | ₹-59.6 Cr | ₹-8.3 Cr | ₹3.9 Cr | ₹185 Cr | — |
| Total Assets | ₹1090 Cr | ₹1058 Cr | ₹880 Cr | ₹892 Cr | -6.4% |
| Total Debt | — | — | — | — | — |
| Shareholders' Equity | ₹1073 Cr | ₹1048 Cr | ₹864 Cr | ₹874 Cr | -6.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
UNIVPHOTO vs 1 closest peer by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| NURECA NURECA | — | — | Pending | 0.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for UNIVPHOTO in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. UNIVPHOTO.NS has a current price of 404.00 and a fair value of 1842.71, with a MoS of 356.1% and ROCE of 10.7%. Revenue CAGR is -24.1% ov...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of UNIVPHOTO →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for UNIVPHOTO →
Compare
Head-to-head with peers
Compare UNIVPHOTO side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse UNIVPHOTONow →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.