Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:19 am
Author: Getaka|Social: XLinkedIn

Mayur Uniquoters Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹368.06Overvalued by 28.95%vs CMP ₹518.00

P/E (12.7) × ROE (15.4%) × BV (₹233.00) × DY (0.96%)

₹432.47Overvalued by 16.51%vs CMP ₹518.00
MoS: -19.8% (Negative)Confidence: 58/100 (Moderate)Models: 1 Under, 1 Fair, 7 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹429.2122%Over (-17.1%)
Graham NumberEarnings₹462.4916%Over (-10.7%)
Earnings PowerEarnings₹230.9613%Over (-55.4%)
DCFCash Flow₹876.1611%Under (+69.1%)
Net Asset ValueAssets₹233.247%Over (-55%)
EV/EBITDAEnterprise₹481.439%Fair (-7.1%)
Earnings YieldEarnings₹408.007%Over (-21.2%)
ROCE CapitalReturns₹376.159%Over (-27.4%)
Revenue MultipleRevenue₹282.925%Over (-45.4%)
Consensus (9 models)₹432.47100%Overvalued

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 16.6%

*Investments are subject to market risks

Investment Snapshot

73
Mayur Uniquoters Ltd scores 73/100 (Strong)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health83/100 · Strong
ROCE 20.7% ExcellentROE 15.4% GoodD/E 0.06 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 58.6% Stable
Earnings Quality55/100 · Moderate
OPM expanding (19% → 21%) ImprovingWorking capital: 184 days Capital intensive
Quarterly Momentum80/100 · Strong
Revenue (4Q): +9% YoY GrowingProfit (4Q): +28% YoY Strong
Industry Rank90/100 · Strong
P/E 12.7 vs industry 28.0 Cheaper than peersROCE 20.7% vs industry 6.8% Above peersROE 15.4% vs industry 4.4% Above peers3Y sales CAGR: 9% Moderate

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Mayur Uniquoters Ltd Investor Signals

Computed from valuation, cash flow, balance sheet, ownership and quarterly trend data already available in this stock page.

Value Trap Score
20/100
Low
Derived from: Cheapness + weak quality + weak cash support
Current data: P/E 12.7 vs Ind 28.0 | ROCE 20.7% | ROE 15.4% | CFO/NP N/A
Balance Sheet Stress
0/100
Comfortable
Derived from: Leverage + debt servicing + liquidity + debt trend
Current data: D/E 0.06x | IntCov 0.0x | Current 4.12x | Borrow/Reserve 0.01x
Cash Flow Reliability
43/100
Mixed
Derived from: Cash backing of earnings + working capital pressure
Current data: CFO ₹0 Cr | NP ₹141 Cr | CFO/NP N/A
Ownership Accumulation
-50
Distribution
Derived from: FII + DII + promoter direction, adjusted by crowding
Current data: FII -0.08 pp | DII -0.15 pp | Prom 0.00 pp
Business Momentum
+12
Stable
Derived from: Latest quarter sales + profit + OPM change
Current data: Q Sales -0.4% | Q NP +10.4% | Q OPM 0.0 pp
Derived FieldValueHow it is derived
Valuation Gap %-16.5%((Fair Value - CMP) / CMP) × 100
Borrowings / Reserves0.01xLatest borrowings divided by latest reserves
CFO / Net ProfitN/ALatest operating cash flow divided by latest net profit
FII Change-0.08 ppLatest FII% minus previous FII%
DII Change-0.15 ppLatest DII% minus previous DII%
Promoter Change0.00 ppLatest promoter% minus previous promoter%
Shareholder Count Change-574Latest shareholder count minus previous count
Quarterly Sales Change-0.4%Latest quarter sales vs previous quarter sales
Quarterly Profit Change+10.4%Latest quarter net profit vs previous quarter net profit
Quarterly OPM Change0.0 ppLatest quarter OPM minus previous quarter OPM

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 3:19 am

Market Cap 2,252 Cr.
Current Price 518
Intrinsic Value₹432.47
High / Low 630/435
Stock P/E12.7
Book Value 233
Dividend Yield0.96 %
ROCE20.7 %
ROE15.4 %
Face Value 5.00
PEG Ratio0.76

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 ⇩
Mayur Uniquoters Ltd 2,252 Cr. 518 630/43512.7 2330.96 %20.7 %15.4 % 5.00
Bhartiya International Ltd 938 Cr. 699 988/44425.3 3600.00 %8.85 %3.75 % 10.0
Sreeleathers Ltd – a Premier Leather Goods Manufacturer 404 Cr. 174 283/16516.6 2090.57 %7.31 %5.14 % 10.0
Mirza International Ltd 384 Cr. 27.8 44.0/24.8 41.70.00 %1.00 %0.78 % 2.00
Superhouse Ltd 153 Cr. 139 202/12224.9 4180.58 %3.90 %1.19 % 10.0
Industry Average620.71 Cr165.2628.04135.720.19%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

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 25, 2026, 12:46 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 466503507477552573516501631764764820895
Expenses 372401371349407446410380517620608639689
Operating Profit 94102136127145128107120114144156181206
OPM % 20%20%27%27%26%22%21%24%18%19%20%22%23%
Other Income 16611132119202016314063
Interest 4331112322221
Depreciation 7121617171818182022292929
Profit before tax 8493122121140130106118111135155190239
Tax % 32%29%32%32%33%33%24%25%24%21%23%26%
Net Profit 576683829487818984107120141177
EPS in Rs 13.1215.2217.8317.9320.7619.2317.7919.9718.9224.4527.2032.4540.80
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

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 -21947687922929-358571141
CFO/OP 78%77%72%98%91%90%78%66%37%104%81%114%

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

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 59.11%59.11%58.52%58.52%58.52%58.52%58.59%58.59%58.59%58.59%58.59%58.59%
FIIs 1.80%2.00%2.40%2.84%2.84%3.28%3.18%3.18%3.34%3.85%3.31%3.23%
DIIs 9.75%9.39%9.68%8.67%6.44%3.97%3.19%3.31%3.44%3.45%3.47%3.32%
Public 29.35%29.50%29.40%29.97%32.21%34.24%35.05%34.92%34.61%34.12%34.63%34.85%
No. of Shareholders 32,44831,76732,49333,68633,73234,92340,59239,96739,79139,07838,96038,386

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 0.35 22.4367,0152025-12-08 01:11:2719.17%
Bandhan Small Cap Fund 275,048 0.07 14.09635,5962025-12-08 01:11:27-56.73%
Bandhan Transportation and Logistics Fund 200,000 1.55 10.25181,0002026-02-23 03:21:0610.5%
Quantum Small Cap Fund 43,614 1.25 2.23N/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

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

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 and is it undervalued?

As of 05 April 2026, Mayur Uniquoters Ltd's intrinsic value is ₹432.47, which is 16.51% lower than the current market price of ₹518.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (15.4 %), book value (₹233), dividend yield (0.96 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Mayur Uniquoters Ltd?

Mayur Uniquoters Ltd is trading at ₹518.00 as of 05 April 2026, with a FY2026-2027 high of ₹630 and low of ₹435. The stock is currently in the middle of its 52-week range. Market cap stands at ₹2,252 Cr..

How does Mayur Uniquoters Ltd's P/E ratio compare to its industry?

Mayur Uniquoters Ltd has a P/E ratio of 12.7, which is below the industry average of 28.04. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Mayur Uniquoters Ltd financially healthy?

Key indicators for Mayur Uniquoters Ltd: ROCE of 20.7 % indicates efficient capital utilization; ROE of 15.4 % shows strong shareholder returns. Dividend yield is 0.96 %.

Is Mayur Uniquoters Ltd profitable and how is the profit trend?

Mayur Uniquoters Ltd reported a net profit of ₹141 Cr in Mar 2025 on revenue of ₹820 Cr. Compared to ₹84 Cr in Mar 2022, the net profit shows an improving trend.

Does Mayur Uniquoters Ltd pay dividends?

Mayur Uniquoters Ltd has a dividend yield of 0.96 % at the current price of ₹518.00. The company pays dividends, though the yield is modest.

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