Data Under Review
Some valuation figures for this stock are being recalibrated. Hidden fields will return after data review.
Reported as ticker: USK· We're continuously improving data quality. Contact support if this persists.
UDAYSHIVAKUMAR INFRA LTD
USK · General/Diversified · NSE
₹24
Current Market Price
Fair Value (DCF)
₹0
Margin of Safety
-100.0%
Updated 43m ago
YieldIQ Score
9/100
Piotroski F-Score
2/9
Economic Moat
None
Confidence
5%
ROE
—
Debt/Equity
0.39
WACC
11.1%
Market Cap
₹133 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
-0.5×
EBIT covers interest
Current Ratio
1.74×
Short-term liquidity
Asset Turnover
0.88×
Revenue per ₹ of assets
Revenue CAGR (3Y)
15.9%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹24
Bear case
₹0
MoS -Infinity%
Base case
₹0
MoS -Infinity%
Bull case
₹0
MoS -Infinity%
Ratio Trends
USK · last 4 annual periods
ROE
-4.3%
ROCE
3.3%
Operating Margin
—
Debt / Equity
0.36×
PE
—
EV / EBITDA
—
Historical Financials
USK · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹186 Cr | ₹287 Cr | ₹577 Cr | ₹289 Cr | +15.9% |
| EBITDA | ₹24.5 Cr | ₹31.3 Cr | ₹51.2 Cr | ₹7.5 Cr | -32.5% |
| EBIT | — | — | — | — | — |
| PAT | ₹12.1 Cr | ₹16.0 Cr | ₹30.1 Cr | ₹-7.2 Cr | — |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹32.0 Cr | ₹12.2 Cr | ₹-47.7 Cr | ₹-8.1 Cr | — |
| CapEx | ₹-17.4 Cr | ₹-17.0 Cr | ₹-4.1 Cr | ₹-34.2 Cr | — |
| FCF | ₹14.6 Cr | ₹-4.8 Cr | ₹-51.8 Cr | ₹-42.2 Cr | — |
| Total Assets | ₹163 Cr | ₹285 Cr | ₹322 Cr | ₹330 Cr | +26.6% |
| Total Debt | ₹26.5 Cr | ₹32.4 Cr | ₹38.1 Cr | ₹60.0 Cr | +31.3% |
| Shareholders' Equity | ₹68.3 Cr | ₹144 Cr | ₹175 Cr | ₹168 Cr | +35.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
USK vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| TARMAT TARMAT | — | — | Pending | 1.1% | — |
| HECPROJECT HECPROJECT | — | — | Pending | 17.4% | — |
| MITCON MITCON | — | — | Pending | 4.0% | — |
| SADBHIN SADBHIN | — | — | Pending | 13.2% | — |
| NIRAJ NIRAJ CEMENT STRUC LTD | +24.0% | 42 | Undervalued | 6.2% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for USK in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of USK →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for USK →
Compare
Head-to-head with peers
Compare USK side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse USKNow →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.