Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: February 19, 2026, 9:05 pm
Author: Getaka|Social: XLinkedIn

Mayur Uniquoters Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: February 19, 2026, 9:05 pm

Market Cap 2,476 Cr.
Current Price 570
Intrinsic Value₹459.76
High / Low 630/435
Stock P/E14.0
Book Value 233
Dividend Yield0.88 %
ROCE20.7 %
ROE15.4 %
Face Value 5.00
PEG Ratio1.04

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Mayur Uniquoters Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
NB Footwear Ltd 12.7 Cr. 9.40 16.2/6.13 1.260.00 %%% 10.0
Euro Leder Fashion Ltd 8.58 Cr. 19.2 26.4/17.028.6 32.90.00 %4.72 %1.31 % 10.0
Billwin Industries Ltd 10.4 Cr. 24.9 42.8/22.517.3 34.60.00 %9.09 %7.08 % 10.0
Anka India Ltd 140 Cr. 27.2 71.1/13.8 5.230.00 %%% 10.0
Amin Tannery Ltd 18.5 Cr. 1.71 3.00/1.4563.7 1.200.00 %4.26 %2.29 % 1.00
Industry Average715.86 Cr190.7632.15135.720.17%6.81%4.43%8.00

All Competitor Stocks of Mayur Uniquoters Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 170199192182175216195216195214206238237
Expenses 136159153144137174152168149169163178179
Operating Profit 33403938384243484645435958
OPM % 20%20%20%21%22%19%22%22%23%21%21%25%25%
Other Income 5288961114311191319
Interest 1111110000000
Depreciation 5777777777777
Profit before tax 33343938394046554149556570
Tax % 20%20%23%25%25%19%24%24%27%28%25%26%24%
Net Profit 26273028293235413035414853
EPS in Rs 5.936.236.816.456.657.287.909.536.878.069.4911.0712.18

Last Updated: February 5, 2026, 12:46 am

Below is a detailed analysis of the quarterly data for Mayur Uniquoters Ltd based on the most recent figures (Dec 2025) and their trends compared to the previous period:

  • For Sales, as of Dec 2025, the value is 237.00 Cr.. The value appears to be declining and may need further review. It has decreased from 238.00 Cr. (Sep 2025) to 237.00 Cr., marking a decrease of 1.00 Cr..
  • For Expenses, as of Dec 2025, the value is 179.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 178.00 Cr. (Sep 2025) to 179.00 Cr., marking an increase of 1.00 Cr..
  • For Operating Profit, as of Dec 2025, the value is 58.00 Cr.. The value appears to be declining and may need further review. It has decreased from 59.00 Cr. (Sep 2025) to 58.00 Cr., marking a decrease of 1.00 Cr..
  • For OPM %, as of Dec 2025, the value is 25.00%. The value remains steady. There is no change compared to the previous period (Sep 2025) which recorded 25.00%.
  • For Other Income, as of Dec 2025, the value is 19.00 Cr.. The value appears strong and on an upward trend. It has increased from 13.00 Cr. (Sep 2025) to 19.00 Cr., marking an increase of 6.00 Cr..
  • For Interest, as of Dec 2025, the value is 0.00 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2025) which recorded 0.00 Cr..
  • For Depreciation, as of Dec 2025, the value is 7.00 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2025) which recorded 7.00 Cr..
  • For Profit before tax, as of Dec 2025, the value is 70.00 Cr.. The value appears strong and on an upward trend. It has increased from 65.00 Cr. (Sep 2025) to 70.00 Cr., marking an increase of 5.00 Cr..
  • For Tax %, as of Dec 2025, the value is 24.00%. The value appears to be improving (decreasing) as expected. It has decreased from 26.00% (Sep 2025) to 24.00%, marking a decrease of 2.00%.
  • For Net Profit, as of Dec 2025, the value is 53.00 Cr.. The value appears strong and on an upward trend. It has increased from 48.00 Cr. (Sep 2025) to 53.00 Cr., marking an increase of 5.00 Cr..
  • For EPS in Rs, as of Dec 2025, the value is 12.18. The value appears strong and on an upward trend. It has increased from 11.07 (Sep 2025) to 12.18, marking an increase of 1.11.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: December 15, 2025, 4:59 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 466503507477552573516501631764764820853
Expenses 372401371349407446410380517620608639660
Operating Profit 94102136127145128107120114144156181193
OPM % 20%20%27%27%26%22%21%24%18%19%20%22%23%
Other Income 16611132119202016314047
Interest 4331112322221
Depreciation 7121617171818182022292929
Profit before tax 8493122121140130106118111135155190210
Tax % 32%29%32%32%33%33%24%25%24%21%23%26%
Net Profit 576683829487818984107120141154
EPS in Rs 13.1215.2217.8317.9320.7619.2317.7919.9718.9224.4527.2032.4535.49
Dividend Payout % 18%20%20%6%8%17%22%10%11%8%11%15%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)15.79%25.76%-1.20%14.63%-7.45%-6.90%9.88%-5.62%27.38%12.15%17.50%
Change in YoY Net Profit Growth (%)0.00%9.97%-26.96%15.84%-22.08%0.55%16.77%-15.49%33.00%-15.23%5.35%

Mayur Uniquoters Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:5%
5 Years:10%
3 Years:9%
TTM:8%
Compounded Profit Growth
10 Years:8%
5 Years:12%
3 Years:19%
TTM:19%
Stock Price CAGR
10 Years:3%
5 Years:13%
3 Years:4%
1 Year:-16%
Return on Equity
10 Years:16%
5 Years:14%
3 Years:15%
Last Year:15%

Last Updated: Unknown

Balance Sheet

Last Updated: December 4, 2025, 1:38 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 11222323232323222222222222
Reserves 150202319369431500564613687736846925992
Borrowings 421042612622344130251597
Other Liabilities 988473767580849381917990112
Total Liabilities 3004114414805356257057698208749621,0461,134
Fixed Assets 98136135128132124161194220241232221218
CWIP 276842393915121113
Investments 107697124156194172212160144198224242
Other Assets 166193201224244267333348428488532600671
Total Assets 3004114414805356257057698208749621,0461,134

Below is a detailed analysis of the balance sheet data for Mayur Uniquoters Ltd based on the most recent figures (Sep 2025) and their trends compared to the previous period:

  • For Equity Capital, as of Sep 2025, the value is 22.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2025) which recorded 22.00 Cr..
  • For Reserves, as of Sep 2025, the value is 992.00 Cr.. The value appears strong and on an upward trend. It has increased from 925.00 Cr. (Mar 2025) to 992.00 Cr., marking an increase of 67.00 Cr..
  • For Borrowings, as of Sep 2025, the value is 7.00 Cr.. The value appears to be improving (decreasing). Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has decreased from 9.00 Cr. (Mar 2025) to 7.00 Cr., marking a decrease of 2.00 Cr..
  • For Other Liabilities, as of Sep 2025, the value is 112.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 90.00 Cr. (Mar 2025) to 112.00 Cr., marking an increase of 22.00 Cr..
  • For Total Liabilities, as of Sep 2025, the value is 1,134.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 1,046.00 Cr. (Mar 2025) to 1,134.00 Cr., marking an increase of 88.00 Cr..
  • For Fixed Assets, as of Sep 2025, the value is 218.00 Cr.. The value appears to be declining and may need further review. It has decreased from 221.00 Cr. (Mar 2025) to 218.00 Cr., marking a decrease of 3.00 Cr..
  • For CWIP, as of Sep 2025, the value is 3.00 Cr.. The value appears strong and on an upward trend. It has increased from 1.00 Cr. (Mar 2025) to 3.00 Cr., marking an increase of 2.00 Cr..
  • For Investments, as of Sep 2025, the value is 242.00 Cr.. The value appears strong and on an upward trend. It has increased from 224.00 Cr. (Mar 2025) to 242.00 Cr., marking an increase of 18.00 Cr..
  • For Other Assets, as of Sep 2025, the value is 671.00 Cr.. The value appears strong and on an upward trend. It has increased from 600.00 Cr. (Mar 2025) to 671.00 Cr., marking an increase of 71.00 Cr..
  • For Total Assets, as of Sep 2025, the value is 1,134.00 Cr.. The value appears strong and on an upward trend. It has increased from 1,046.00 Cr. (Mar 2025) to 1,134.00 Cr., marking an increase of 88.00 Cr..

Notably, the Reserves (992.00 Cr.) exceed the Borrowings (7.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 49536578866858571211592159
Cash from Investing Activity + -46-94-34-26-30-71-48-1917-32-78-68
Cash from Financing Activity + 053-44-46-50-3-7-37-21-66-21-70
Net Cash Flow 312-1266-741817-721

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow52.00-2.00110.00115.00139.00106.0073.0079.0084.00119.00141.00172.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 536689998876981139093112109
Inventory Days 746363788099128165169138122114
Days Payable 735847786559697446544041
Cash Conversion Cycle 537110599103116157204213177194182
Working Capital Days 264073949599127150176147189184
ROCE %51%36%36%31%33%26%18%18%16%18%19%21%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Promoters 59.11%59.11%59.11%58.52%58.52%58.52%58.52%58.59%58.59%58.59%58.59%58.59%
FIIs 1.60%1.80%2.00%2.40%2.84%2.84%3.28%3.18%3.18%3.34%3.85%3.31%
DIIs 9.41%9.75%9.39%9.68%8.67%6.44%3.97%3.19%3.31%3.44%3.45%3.47%
Public 29.88%29.35%29.50%29.40%29.97%32.21%34.24%35.05%34.92%34.61%34.12%34.63%
No. of Shareholders 34,29532,44831,76732,49333,68633,73234,92340,59239,96739,79139,07838,960

Shareholding Pattern Chart

No. of Shareholders

Mayur Uniquoters Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
ICICI Prudential Dividend Yield Equity Fund 437,376 0.34 21.66367,0152025-12-08 01:11:2719.17%
Bandhan Small Cap Fund 275,048 0.07 13.62635,5962025-12-08 01:11:27-56.73%
Bandhan Transportation and Logistics Fund 181,000 1.31 8.96N/AN/AN/A
Quantum Small Cap Fund 43,614 1.22 2.16N/AN/AN/A

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 5.005.005.005.005.00
Basic EPS (Rs.) 34.1827.8623.6921.1719.86
Diluted EPS (Rs.) 34.1827.8623.6921.1719.86
Cash EPS (Rs.) 40.9634.5228.7725.7624.27
Book Value[Excl.RevalReserv]/Share (Rs.) 219.91197.28171.46158.63139.80
Book Value[Incl.RevalReserv]/Share (Rs.) 219.91197.28171.46158.63139.80
Revenue From Operations / Share (Rs.) 202.55182.69176.47147.26115.01
PBDIT / Share (Rs.) 53.3543.3835.6032.7631.73
PBIT / Share (Rs.) 46.7436.7330.5328.1727.60
PBT / Share (Rs.) 46.3236.1329.9727.6426.81
Net Profit / Share (Rs.) 34.3627.8623.7121.1720.13
NP After MI And SOA / Share (Rs.) 34.3627.8623.7121.1720.13
PBDIT Margin (%) 26.3323.7420.1722.2427.59
PBIT Margin (%) 23.0720.1017.3019.1323.99
PBT Margin (%) 22.8619.7716.9818.7623.30
Net Profit Margin (%) 16.9615.2513.4314.3717.50
NP After MI And SOA Margin (%) 16.9615.2513.4314.3717.50
Return on Networth / Equity (%) 15.6214.1213.8213.3414.40
Return on Capital Employeed (%) 20.9818.3317.3917.2119.22
Return On Assets (%) 14.1512.7111.9611.4811.86
Long Term Debt / Equity (X) 0.000.010.010.020.02
Total Debt / Equity (X) 0.010.010.030.040.06
Asset Turnover Ratio (%) 0.870.870.900.800.68
Current Ratio (X) 7.778.075.735.664.12
Quick Ratio (X) 5.485.583.423.252.75
Inventory Turnover Ratio (X) 4.362.032.402.352.20
Dividend Payout Ratio (NP) (%) 8.837.178.439.445.05
Dividend Payout Ratio (CP) (%) 7.405.796.957.764.18
Earning Retention Ratio (%) 91.1792.8391.5790.5694.95
Cash Earning Retention Ratio (%) 92.6094.2193.0592.2495.82
Interest Coverage Ratio (X) 127.4973.2062.9360.8140.19
Interest Coverage Ratio (Post Tax) (X) 83.1148.0142.9240.2926.50
Enterprise Value (Cr.) 1976.281947.651799.161596.091875.55
EV / Net Operating Revenue (X) 2.252.432.322.433.66
EV / EBITDA (X) 8.5310.2111.5010.9313.26
MarketCap / Net Operating Revenue (X) 2.342.492.382.433.62
Retention Ratios (%) 91.1692.8291.5690.5594.94
Price / BV (X) 2.152.312.452.262.98
Price / Net Operating Revenue (X) 2.342.492.382.433.62
EarningsYield 0.070.060.050.050.04

After reviewing the key financial ratios for Mayur Uniquoters Ltd, here is a detailed analysis based on the latest available data and recent trends:

  • For FaceValue, as of Mar 25, the value is 5.00. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 5.00.
  • For Basic EPS (Rs.), as of Mar 25, the value is 34.18. This value is within the healthy range. It has increased from 27.86 (Mar 24) to 34.18, marking an increase of 6.32.
  • For Diluted EPS (Rs.), as of Mar 25, the value is 34.18. This value is within the healthy range. It has increased from 27.86 (Mar 24) to 34.18, marking an increase of 6.32.
  • For Cash EPS (Rs.), as of Mar 25, the value is 40.96. This value is within the healthy range. It has increased from 34.52 (Mar 24) to 40.96, marking an increase of 6.44.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 219.91. It has increased from 197.28 (Mar 24) to 219.91, marking an increase of 22.63.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 219.91. It has increased from 197.28 (Mar 24) to 219.91, marking an increase of 22.63.
  • For Revenue From Operations / Share (Rs.), as of Mar 25, the value is 202.55. It has increased from 182.69 (Mar 24) to 202.55, marking an increase of 19.86.
  • For PBDIT / Share (Rs.), as of Mar 25, the value is 53.35. This value is within the healthy range. It has increased from 43.38 (Mar 24) to 53.35, marking an increase of 9.97.
  • For PBIT / Share (Rs.), as of Mar 25, the value is 46.74. This value is within the healthy range. It has increased from 36.73 (Mar 24) to 46.74, marking an increase of 10.01.
  • For PBT / Share (Rs.), as of Mar 25, the value is 46.32. This value is within the healthy range. It has increased from 36.13 (Mar 24) to 46.32, marking an increase of 10.19.
  • For Net Profit / Share (Rs.), as of Mar 25, the value is 34.36. This value is within the healthy range. It has increased from 27.86 (Mar 24) to 34.36, marking an increase of 6.50.
  • For NP After MI And SOA / Share (Rs.), as of Mar 25, the value is 34.36. This value is within the healthy range. It has increased from 27.86 (Mar 24) to 34.36, marking an increase of 6.50.
  • For PBDIT Margin (%), as of Mar 25, the value is 26.33. This value is within the healthy range. It has increased from 23.74 (Mar 24) to 26.33, marking an increase of 2.59.
  • For PBIT Margin (%), as of Mar 25, the value is 23.07. This value exceeds the healthy maximum of 20. It has increased from 20.10 (Mar 24) to 23.07, marking an increase of 2.97.
  • For PBT Margin (%), as of Mar 25, the value is 22.86. This value is within the healthy range. It has increased from 19.77 (Mar 24) to 22.86, marking an increase of 3.09.
  • For Net Profit Margin (%), as of Mar 25, the value is 16.96. This value exceeds the healthy maximum of 10. It has increased from 15.25 (Mar 24) to 16.96, marking an increase of 1.71.
  • For NP After MI And SOA Margin (%), as of Mar 25, the value is 16.96. This value is within the healthy range. It has increased from 15.25 (Mar 24) to 16.96, marking an increase of 1.71.
  • For Return on Networth / Equity (%), as of Mar 25, the value is 15.62. This value is within the healthy range. It has increased from 14.12 (Mar 24) to 15.62, marking an increase of 1.50.
  • For Return on Capital Employeed (%), as of Mar 25, the value is 20.98. This value is within the healthy range. It has increased from 18.33 (Mar 24) to 20.98, marking an increase of 2.65.
  • For Return On Assets (%), as of Mar 25, the value is 14.15. This value is within the healthy range. It has increased from 12.71 (Mar 24) to 14.15, marking an increase of 1.44.
  • For Long Term Debt / Equity (X), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 0.2. It has decreased from 0.01 (Mar 24) to 0.00, marking a decrease of 0.01.
  • For Total Debt / Equity (X), as of Mar 25, the value is 0.01. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 0.01.
  • For Asset Turnover Ratio (%), as of Mar 25, the value is 0.87. There is no change compared to the previous period (Mar 24) which recorded 0.87.
  • For Current Ratio (X), as of Mar 25, the value is 7.77. This value exceeds the healthy maximum of 3. It has decreased from 8.07 (Mar 24) to 7.77, marking a decrease of 0.30.
  • For Quick Ratio (X), as of Mar 25, the value is 5.48. This value exceeds the healthy maximum of 2. It has decreased from 5.58 (Mar 24) to 5.48, marking a decrease of 0.10.
  • For Inventory Turnover Ratio (X), as of Mar 25, the value is 4.36. This value is within the healthy range. It has increased from 2.03 (Mar 24) to 4.36, marking an increase of 2.33.
  • For Dividend Payout Ratio (NP) (%), as of Mar 25, the value is 8.83. This value is below the healthy minimum of 20. It has increased from 7.17 (Mar 24) to 8.83, marking an increase of 1.66.
  • For Dividend Payout Ratio (CP) (%), as of Mar 25, the value is 7.40. This value is below the healthy minimum of 20. It has increased from 5.79 (Mar 24) to 7.40, marking an increase of 1.61.
  • For Earning Retention Ratio (%), as of Mar 25, the value is 91.17. This value exceeds the healthy maximum of 70. It has decreased from 92.83 (Mar 24) to 91.17, marking a decrease of 1.66.
  • For Cash Earning Retention Ratio (%), as of Mar 25, the value is 92.60. This value exceeds the healthy maximum of 70. It has decreased from 94.21 (Mar 24) to 92.60, marking a decrease of 1.61.
  • For Interest Coverage Ratio (X), as of Mar 25, the value is 127.49. This value is within the healthy range. It has increased from 73.20 (Mar 24) to 127.49, marking an increase of 54.29.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 25, the value is 83.11. This value is within the healthy range. It has increased from 48.01 (Mar 24) to 83.11, marking an increase of 35.10.
  • For Enterprise Value (Cr.), as of Mar 25, the value is 1,976.28. It has increased from 1,947.65 (Mar 24) to 1,976.28, marking an increase of 28.63.
  • For EV / Net Operating Revenue (X), as of Mar 25, the value is 2.25. This value is within the healthy range. It has decreased from 2.43 (Mar 24) to 2.25, marking a decrease of 0.18.
  • For EV / EBITDA (X), as of Mar 25, the value is 8.53. This value is within the healthy range. It has decreased from 10.21 (Mar 24) to 8.53, marking a decrease of 1.68.
  • For MarketCap / Net Operating Revenue (X), as of Mar 25, the value is 2.34. This value is within the healthy range. It has decreased from 2.49 (Mar 24) to 2.34, marking a decrease of 0.15.
  • For Retention Ratios (%), as of Mar 25, the value is 91.16. This value exceeds the healthy maximum of 70. It has decreased from 92.82 (Mar 24) to 91.16, marking a decrease of 1.66.
  • For Price / BV (X), as of Mar 25, the value is 2.15. This value is within the healthy range. It has decreased from 2.31 (Mar 24) to 2.15, marking a decrease of 0.16.
  • For Price / Net Operating Revenue (X), as of Mar 25, the value is 2.34. This value is within the healthy range. It has decreased from 2.49 (Mar 24) to 2.34, marking a decrease of 0.15.
  • For EarningsYield, as of Mar 25, the value is 0.07. This value is below the healthy minimum of 5. It has increased from 0.06 (Mar 24) to 0.07, marking an increase of 0.01.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Mayur Uniquoters Ltd as of February 20, 2026 is: ₹405.41

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of February 20, 2026, Mayur Uniquoters Ltd is Overvalued by 28.88% compared to the current share price ₹570.00

Intrinsic Value of Mayur Uniquoters Ltd as of February 20, 2026 is: ₹459.76

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of February 20, 2026, Mayur Uniquoters Ltd is Overvalued by 19.34% compared to the current share price ₹570.00

Last 5 Year EPS CAGR: 13.41%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 26.92%, which is a positive sign.
  2. The company has higher reserves (564.15 cr) compared to borrowings (28.69 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (609.77 cr) and profit (131.92 cr) over the years.
  1. The stock has a high average Working Capital Days of 116.67, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 139.50, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Mayur Uniquoters Ltd:
    1. Net Profit Margin: 16.96%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 20.98% (Industry Average ROCE: 6.81%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 15.62% (Industry Average ROE: 4.43%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 83.11
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 5.48
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 14 (Industry average Stock P/E: 32.15)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0.01
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Mayur Uniquoters Ltd. is a Public Limited Listed company incorporated on 14/09/1992 and has its registered office in the State of Rajasthan, India. Company's Corporate Identification Number(CIN) is L18101RJ1992PLC006952 and registration number is 006952. Currently Company is involved in the business activities of Manufacture of other textiles/textile products. Company's Total Operating Revenue is Rs. 820.21 Cr. and Equity Capital is Rs. 21.73 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Leather/Synthetic ProductsVillage Jaitpura, Jaipur - Sikar Road, Jaipur Rajasthan 303704Contact not found
Management
NamePosition Held
Mr. Suresh Kumar PoddarChairman & M.D & CEO
Mr. Arun Kumar BagariaExecutive Director
Mr. Arvind Kumar SharmaIndependent Director
Mr. Ratan Kumar RoongtaIndependent Director
Mr. Shyam AgrawalIndependent Director
Mrs. Nivedita Ravindra SardaIndependent Director

FAQ

What is the intrinsic value of Mayur Uniquoters Ltd?

Mayur Uniquoters Ltd's intrinsic value (as of 19 February 2026) is ₹459.76 which is 19.34% lower the current market price of ₹570.00, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's ₹2,476 Cr. market cap, FY2025-2026 high/low of ₹630/435, reserves of ₹992 Cr, and liabilities of ₹1,134 Cr.

What is the Market Cap of Mayur Uniquoters Ltd?

The Market Cap of Mayur Uniquoters Ltd is 2,476 Cr..

What is the current Stock Price of Mayur Uniquoters Ltd as on 19 February 2026?

The current stock price of Mayur Uniquoters Ltd as on 19 February 2026 is ₹570.

What is the High / Low of Mayur Uniquoters Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Mayur Uniquoters Ltd stocks is ₹630/435.

What is the Stock P/E of Mayur Uniquoters Ltd?

The Stock P/E of Mayur Uniquoters Ltd is 14.0.

What is the Book Value of Mayur Uniquoters Ltd?

The Book Value of Mayur Uniquoters Ltd is 233.

What is the Dividend Yield of Mayur Uniquoters Ltd?

The Dividend Yield of Mayur Uniquoters Ltd is 0.88 %.

What is the ROCE of Mayur Uniquoters Ltd?

The ROCE of Mayur Uniquoters Ltd is 20.7 %.

What is the ROE of Mayur Uniquoters Ltd?

The ROE of Mayur Uniquoters Ltd is 15.4 %.

What is the Face Value of Mayur Uniquoters Ltd?

The Face Value of Mayur Uniquoters Ltd is 5.00.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Mayur Uniquoters Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports