Nifty

:

25145.50

Sensex

:

82029.98

-81.85 (-0.32%)
-297.07 (-0.36%)

Login

Nifty
Sensex

:
:

25145.50
82029.98

-81.85 (-0.32%)
-297.07 (-0.36%)

Unique Organics Ltd.

Solvent Extraction

Rating :

65/99

BSE: 530997 | NSE: Not Listed

Watchlist

NSE BSE

113.55

14-Oct-2025

Open
High
Low
Previous Close

112
116
112
112.05

Volume
Traded Value (lacs)
52 Week High
52 Week Low

1816
204220
116
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

67.60
7.33
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

52.21
N/A
1.91

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

1.83
19.60
-6.42

EBITDA CAGR (%)

10 Years
5 Years
3 Years

18.56
78.06
32.98

PAT CAGR (%)

10 Years
5 Years
3 Years

27.34
191.59
40.14

P:E (Median)

8 Years
5 Years
3 Years

7.27
8.60
9.52

P:BV (Average)

8 Years
5 Years
3 Years

1.68
1.81
2.38

EV:EBITDA (Average)

8 Years
5 Years
3 Years

55.00
27.17
6.93

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 32.52 31.10 4.57% 21.77 35.41 -38.52% 60.60 69.65 -12.99% 35.62 30.89 15.31%
Expenses 29.62 26.19 13.10% 22.66 35.80 -36.70% 57.17 65.77 -13.08% 30.71 29.80 3.05%
EBITDA 2.90 4.90 -40.82% -0.89 -0.39 - 3.43 3.88 -11.60% 4.91 1.09 350.46%
EBIDTM 8.92% 15.77% -4.08% -1.11% 5.66% 5.57% 13.79% 3.53%
Other Income 0.47 0.10 370.00% 0.89 0.51 74.51% 0.90 0.90 0.00% 0.26 0.54 -51.85%
Interest 0.19 0.06 216.67% 0.09 0.26 -65.38% 0.23 0.20 15.00% 0.03 0.18 -83.33%
Depreciation 0.06 0.05 20.00% 0.05 0.05 0.00% 0.06 0.04 50.00% 0.06 0.04 50.00%
PBT 3.12 4.89 -36.20% -0.14 -0.19 - 4.04 4.54 -11.01% 5.09 1.41 260.99%
Tax 0.78 1.23 -36.59% -0.20 -0.23 - 1.02 1.26 -19.05% 1.28 0.39 228.21%
PAT 2.33 3.66 -36.34% 0.06 0.04 50.00% 3.02 3.28 -7.93% 3.81 1.02 273.53%
PATM 7.17% 11.76% 0.26% 0.10% 4.99% 4.71% 10.69% 3.30%
EPS 3.89 6.10 -36.23% 0.09 0.06 50.00% 5.04 5.46 -7.69% 6.34 1.70 272.94%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 150.51 149.08 201.95 181.89 95.92 60.91 30.28 28.95 38.58 31.77 124.41 Net Sales Growth -9.90% -26.18% 11.03% 89.63% 57.48% 101.16% 4.59% -24.96% 21.44% -74.46% Cost Of Goods Sold 124.22 121.40 154.86 141.87 73.37 46.44 25.36 21.02 32.09 26.58 111.69 Gross Profit 26.29 27.68 47.09 40.02 22.54 14.46 4.92 7.93 6.50 5.19 12.73 GP Margin 17.47% 18.57% 23.32% 22.00% 23.50% 23.74% 16.25% 27.39% 16.85% 16.34% 10.23% Total Expenditure 140.16 136.73 194.84 178.92 96.02 60.22 29.62 27.68 37.70 32.78 122.16 Power & Fuel Cost - 0.28 0.23 0.20 0.28 0.23 0.22 0.12 0.11 0.03 0.00 % Of Sales - 0.19% 0.11% 0.11% 0.29% 0.38% 0.73% 0.41% 0.29% 0.09% 0% Employee Cost - 3.88 2.30 1.68 1.68 1.51 1.14 1.23 0.73 1.01 0.89 % Of Sales - 2.60% 1.14% 0.92% 1.75% 2.48% 3.76% 4.25% 1.89% 3.18% 0.72% Manufacturing Exp. - 4.93 12.05 16.15 13.84 7.54 2.00 2.41 3.98 3.94 7.84 % Of Sales - 3.31% 5.97% 8.88% 14.43% 12.38% 6.61% 8.32% 10.32% 12.40% 6.30% General & Admin Exp. - 0.41 0.80 0.75 0.42 0.29 0.20 0.19 0.22 0.37 0.45 % Of Sales - 0.28% 0.40% 0.41% 0.44% 0.48% 0.66% 0.66% 0.57% 1.16% 0.36% Selling & Distn. Exp. - 3.34 23.74 15.80 0.40 0.29 0.24 0.20 0.26 0.56 0.84 % Of Sales - 2.24% 11.76% 8.69% 0.42% 0.48% 0.79% 0.69% 0.67% 1.76% 0.68% Miscellaneous Exp. - 2.48 0.85 2.47 6.02 3.93 0.46 2.50 0.33 0.30 0.84 % Of Sales - 1.66% 0.42% 1.36% 6.28% 6.45% 1.52% 8.64% 0.86% 0.94% 0.37% EBITDA 10.35 12.35 7.11 2.97 -0.10 0.69 0.66 1.27 0.88 -1.01 2.25 EBITDA Margin 6.88% 8.28% 3.52% 1.63% -0.10% 1.13% 2.18% 4.39% 2.28% -3.18% 1.81% Other Income 2.52 2.15 2.43 3.44 0.94 0.23 0.12 0.27 0.29 0.42 0.76 Interest 0.54 0.42 0.83 0.81 0.63 0.64 0.51 0.77 0.78 0.61 1.51 Depreciation 0.23 0.21 0.17 0.16 0.17 0.16 0.17 0.17 0.15 0.15 0.14 PBT 12.11 13.87 8.54 5.43 0.04 0.11 0.10 0.60 0.24 -1.35 1.37 Tax 2.88 3.33 2.20 1.60 0.02 0.06 0.06 -0.05 -0.06 0.00 0.43 Tax Rate 23.78% 24.01% 25.76% 29.47% 50.00% 54.55% 60.00% -8.33% -25.00% 0.00% 31.39% PAT 9.22 10.54 6.34 3.83 0.02 0.05 0.04 0.66 0.31 -1.36 0.94 PAT before Minority Interest 9.22 10.54 6.34 3.83 0.02 0.05 0.04 0.66 0.31 -1.36 0.94 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 6.13% 7.07% 3.14% 2.11% 0.02% 0.08% 0.13% 2.28% 0.80% -4.28% 0.76% PAT Growth 15.25% 66.25% 65.54% 19,050.00% -60.00% 25.00% -93.94% 112.90% - - EPS 15.37 17.57 10.57 6.38 0.03 0.08 0.07 1.10 0.52 -2.27 1.57

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 33.07 22.53 16.21 12.37 12.34 12.30 12.25 11.61 11.30 12.66 Share Capital 5.97 5.97 5.97 5.97 5.97 5.97 5.97 5.97 5.97 5.97 Total Reserves 27.11 16.56 10.24 6.40 6.37 6.33 6.28 5.64 5.33 6.69 Non-Current Liabilities 0.25 1.19 1.65 1.61 0.09 0.07 0.02 0.19 0.26 0.25 Secured Loans 0.00 0.96 1.46 1.50 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.18 0.15 0.09 0.09 0.07 0.06 0.05 0.05 0.04 0.03 Current Liabilities 2.64 3.14 13.71 14.02 7.38 6.85 7.08 5.87 8.71 16.01 Trade Payables 0.12 0.51 4.18 1.80 0.56 1.48 0.92 0.41 0.46 2.13 Other Current Liabilities 2.34 2.31 2.06 1.78 1.71 0.94 0.89 0.67 1.60 1.26 Short Term Borrowings 0.00 0.00 7.42 10.40 5.03 4.41 5.15 4.77 6.63 12.14 Short Term Provisions 0.18 0.32 0.06 0.05 0.08 0.03 0.12 0.01 0.02 0.49 Total Liabilities 35.96 26.86 31.57 28.00 19.81 19.22 19.35 17.67 20.27 28.92 Net Block 2.48 1.97 1.49 1.60 1.69 1.75 1.60 1.66 1.52 1.62 Gross Block 5.38 4.68 4.23 4.18 4.16 4.06 3.74 3.69 3.57 3.52 Accumulated Depreciation 2.90 2.71 2.74 2.57 2.47 2.31 2.14 2.03 2.05 1.90 Non Current Assets 2.51 2.00 1.52 1.63 1.71 1.77 1.62 1.68 1.54 1.63 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.03 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 33.46 24.87 30.05 26.38 18.11 17.44 17.73 15.99 18.72 27.29 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 2.80 5.37 3.65 3.84 1.08 1.78 1.07 0.87 2.69 2.87 Sundry Debtors 13.00 8.74 23.67 19.00 13.65 14.61 15.33 13.75 14.06 21.85 Cash & Bank 15.39 3.93 0.01 0.10 0.28 0.34 0.34 0.35 0.53 0.36 Other Current Assets 2.26 0.06 0.08 0.07 3.10 0.71 0.99 1.03 1.44 2.22 Short Term Loans & Adv. 2.19 6.77 2.64 3.37 3.07 0.68 0.97 1.02 1.32 2.02 Net Current Assets 30.81 21.73 16.34 12.36 10.72 10.59 10.65 10.12 10.02 11.27 Total Assets 35.97 26.87 31.57 28.01 19.82 19.21 19.35 17.67 20.26 28.92

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 14.39 12.05 2.95 -6.97 -0.58 1.08 -0.27 1.96 5.59 -0.77 PBT 13.87 8.54 5.43 0.04 0.11 0.10 0.60 0.24 -1.35 1.37 Adjustment 0.97 0.16 0.19 0.18 0.15 0.18 0.16 0.16 -0.01 0.15 Changes in Working Capital 2.89 5.55 -1.13 -7.17 -0.80 0.82 -0.91 1.57 6.95 -1.59 Cash after chg. in Working capital 17.74 14.26 4.48 -6.95 -0.54 1.10 -0.15 1.98 5.59 -0.07 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -3.35 -2.21 -1.53 -0.02 -0.05 -0.02 -0.12 -0.02 0.00 -0.70 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -1.47 -0.67 -0.06 -0.08 -0.10 -0.33 -0.11 -0.30 0.10 -0.12 Net Fixed Assets -0.70 -0.45 -0.05 -0.02 -0.10 -0.32 -0.05 -0.12 -0.05 -0.07 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.77 -0.22 -0.01 -0.06 0.00 -0.01 -0.06 -0.18 0.15 -0.05 Cash from Financing Activity -1.46 -7.46 -2.98 6.87 0.62 -0.74 0.37 -1.85 -5.52 -0.10 Net Cash Inflow / Outflow 11.46 3.92 -0.09 -0.18 -0.07 0.01 -0.01 -0.18 0.18 -0.99 Opening Cash & Equivalents 3.93 0.01 0.10 0.28 0.34 0.34 0.35 0.53 0.36 1.34 Closing Cash & Equivalent 15.39 3.93 0.01 0.10 0.28 0.34 0.34 0.35 0.53 0.36

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 55.53 37.82 27.20 20.76 20.70 20.63 20.56 19.47 18.95 21.24 ROA 33.56% 21.71% 12.85% 0.08% 0.26% 0.23% 3.54% 1.61% -5.52% 3.14% ROE 37.94% 32.77% 26.81% 0.16% 0.42% 0.36% 5.50% 2.68% -11.34% 7.74% ROCE 50.09% 38.14% 25.28% 3.21% 4.44% 3.60% 8.15% 5.99% -3.50% 11.78% Fixed Asset Turnover 29.63 45.31 43.26 23.00 14.81 7.76 7.79 10.62 8.95 35.70 Receivable days 26.61 29.29 42.82 62.12 84.67 180.46 183.34 131.53 206.29 65.25 Inventory Days 10.01 8.15 7.51 9.35 8.56 17.17 12.22 16.84 31.92 8.30 Payable days 0.95 5.52 7.69 5.87 8.01 17.21 9.79 4.55 14.69 9.87 Cash Conversion Cycle 35.67 31.92 42.64 65.59 85.22 180.42 185.77 143.82 223.52 63.68 Total Debt/Equity 0.00 0.06 0.55 0.96 0.41 0.36 0.42 0.41 0.59 0.96 Interest Cover 34.16 11.35 7.66 1.07 1.18 1.20 1.78 1.31 -1.24 1.91

Top Investors:

investor education and protection fund authority ministry of corporate affairs

mahendra girdharilal wadhwani

shree gopal jhawar .

morliwala dharmesh dineshbhai

Annual Reports:

News Update:

Unique Organics - Quarterly Results
13th Aug 2025, 18:21 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback