Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:52 am
Author: Getaka|Social: XLinkedIn

United Polyfab Gujarat Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹21.28Overvalued by 10.96%vs CMP ₹23.90

P/E (24.6) × ROE (20.0%) × BV (₹5.30) × DY (2.00%)

₹15.73Overvalued by 34.18%vs CMP ₹23.90
MoS: -51.9% (Negative)Confidence: 59/100 (Moderate)Models: 1 Fair, 7 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹24.8126%Fair (+3.8%)
Graham NumberEarnings₹10.7619%Over (-55%)
DCFCash Flow₹15.9013%Over (-33.5%)
Net Asset ValueAssets₹5.318%Over (-77.8%)
EV/EBITDAEnterprise₹20.0711%Over (-16%)
Earnings YieldEarnings₹9.708%Over (-59.4%)
ROCE CapitalReturns₹11.278%Over (-52.8%)
Revenue MultipleRevenue₹13.106%Over (-45.2%)
Consensus (8 models)₹15.73100%Overvalued
Key Drivers: Wide model spread (₹5–₹25) — high uncertainty.

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

61
United Polyfab Gujarat Ltd scores 61/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health62/100 · Moderate
ROCE 15.1% GoodROE 20.0% ExcellentD/E 1.58 High debtInterest Coverage 0.0x RiskyProfitable 4/5 years Consistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 51.5% Stable
Earnings Quality50/100 · Moderate
OPM stable around 6% Steady
Quarterly Momentum70/100 · Strong
Revenue (4Q): -1% YoY FlatProfit (4Q): +63% YoY Strong
Industry Rank70/100 · Strong
P/E 24.6 vs industry 153.0 Cheaper than peersROCE 15.1% vs industry 11.7% Above peers3Y sales CAGR: -3% Shrinking

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.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 3:52 am

Market Cap 549 Cr.
Current Price 23.9
Intrinsic Value₹15.73
High / Low 51.2/14.5
Stock P/E24.6
Book Value 5.30
Dividend Yield0.00 %
ROCE15.1 %
ROE20.0 %
Face Value 1.00
PEG Ratio1.48

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

View Share Price Target for United Polyfab Gujarat Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
United Polyfab Gujarat Ltd 549 Cr. 23.9 51.2/14.524.6 5.300.00 %15.1 %20.0 % 1.00
Uniphos Enterprises Ltd 655 Cr. 94.2 173/87.433.0 4090.53 %0.06 %0.01 % 2.00
Vinyl Chemicals (I) Ltd 342 Cr. 187 357/16017.9 66.13.75 %21.1 %15.6 % 1.00
Delton Cables Ltd 339 Cr. 393 912/33618.1 1140.51 %19.4 %16.2 % 10.0
Purple Finance Ltd 309 Cr. 52.4 69.9/33.0 20.00.00 %13.2 %24.8 % 10.0
Industry Average7,439.67 Cr186.66153.03219.100.31%11.73%22.92%9.00

All Competitor Stocks of United Polyfab Gujarat Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 154.97179.62210.46240.09241.83216.10137.73158.69152.38153.43146.18185.22175.10
Expenses 147.30172.86202.49232.67233.69208.12129.44147.16140.45142.26132.82172.55161.20
Operating Profit 7.676.767.977.428.147.988.2911.5311.9311.1713.3612.6713.90
OPM % 4.95%3.76%3.79%3.09%3.37%3.69%6.02%7.27%7.83%7.28%9.14%6.84%7.94%
Other Income 0.340.321.660.520.300.350.180.240.310.280.433.780.17
Interest 1.942.302.342.192.132.382.821.992.152.712.402.712.16
Depreciation 3.153.183.423.183.193.203.163.163.283.403.403.403.48
Profit before tax 2.921.603.872.573.122.752.496.626.815.347.9910.348.43
Tax % 35.62%39.38%14.73%36.19%42.63%104.73%-51.41%24.92%25.70%26.78%25.78%26.40%42.11%
Net Profit 1.880.973.291.641.80-0.133.774.975.053.905.937.604.88
EPS in Rs 0.090.050.160.080.08-0.010.160.220.220.170.260.330.21

Last Updated: March 3, 2026, 2:02 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 26, 2026, 7:46 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 9313540104163264210661653908602660
Expenses 829313590141243186628624876558609
Operating Profit 1235142222243329324451
OPM % 9%7%9%12%13%14%8%11%5%4%4%7%8%
Other Income 0100001011315
Interest 00113871299101110
Depreciation 122291111101213131314
Profit before tax 01122342128122132
Tax % 29%31%32%31%32%39%16%79%23%32%46%17%
Net Profit 001112309571822
EPS in Rs 0.030.050.090.060.080.090.170.020.450.260.290.770.97
Dividend Payout % 0%0%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2016-20172017-20182018-20192019-20202020-20212022-20232023-20242024-2025
YoY Net Profit Growth (%)0.00%0.00%100.00%50.00%-100.00%-44.44%40.00%157.14%
Change in YoY Net Profit Growth (%)0.00%0.00%100.00%-50.00%-150.00%55.56%84.44%117.14%

United Polyfab Gujarat Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 8 years from 2016-2017 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:34%
5 Years:18%
3 Years:-3%
TTM:-27%
Compounded Profit Growth
10 Years:44%
5 Years:38%
3 Years:23%
TTM:180%
Stock Price CAGR
10 Years:%
5 Years:146%
3 Years:96%
1 Year:272%
Return on Equity
10 Years:11%
5 Years:12%
3 Years:13%
Last Year:20%

Last Updated: September 5, 2025, 1:50 pm

Balance Sheet

Last Updated: December 10, 2025, 3:36 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 3336677212121232323
Reserves 34521253539253443577499
Borrowings 1818126010611999108121114125118109
Other Liabilities 531528464346163420383039
Total Liabilities 292735114183204191170210198243246270
Fixed Assets 17171684751271171089793809487
CWIP 009464100102508
Investments 0111111000000
Other Assets 121092543757361112104138152175
Total Assets 292735114183204191170210198243246270

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 347-2-31431271018219
Cash from Investing Activity + -14-2-10-65-59-1-11-2-2-10-21-3
Cash from Financing Activity + 12-117259-13-22-274-1312-17
Net Cash Flow 02-15-30-1-112-5-70
Free Cash Flow -123-3-67-63133226710-2117
CFO/OP 312%195%240%-34%-22%64%149%116%36%67%8%59%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-17.00-16.00-9.00-55.00-92.00-97.00-77.00-84.00-88.00-85.00-93.00-74.00

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 1561526575990708547404059
Inventory Days 991631433637107391131
Days Payable 11166589154025291561013
Cash Conversion Cycle 14424-8117987566235434177
Working Capital Days 97178-9655238388222033
ROCE %3%4%8%5%4%8%7%9%13%10%11%15%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 45.54%45.54%45.54%50.29%50.29%50.29%50.29%51.51%51.51%51.51%51.51%51.51%
FIIs 6.70%6.70%6.70%6.12%6.12%6.12%6.12%6.12%6.12%6.12%6.09%6.07%
DIIs 0.00%0.00%0.00%0.00%0.00%0.00%0.00%1.74%2.18%2.16%2.16%2.16%
Public 47.76%47.76%47.76%43.59%43.59%43.59%43.59%40.63%40.20%40.21%40.24%40.26%
No. of Shareholders 2,9802,7942,4492,6713,2213,4463,8333,1402,9625,2058,1597,846

Shareholding Pattern Chart

No. of Shareholders

United Polyfab Gujarat Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24
FaceValue 10.0010.00
Basic EPS (Rs.) 7.713.09
Diluted EPS (Rs.) 7.713.09
Cash EPS (Rs.) 13.378.46
Book Value[Excl.RevalReserv]/Share (Rs.) 42.4034.70
Book Value[Incl.RevalReserv]/Share (Rs.) 42.4034.70
Revenue From Operations / Share (Rs.) 262.38395.82
PBDIT / Share (Rs.) 19.1314.88
PBIT / Share (Rs.) 13.479.30
PBT / Share (Rs.) 9.265.36
Net Profit / Share (Rs.) 7.712.88
NP After MI And SOA / Share (Rs.) 7.712.88
PBDIT Margin (%) 7.293.75
PBIT Margin (%) 5.132.34
PBT Margin (%) 3.521.35
Net Profit Margin (%) 2.930.72
NP After MI And SOA Margin (%) 2.930.72
Return on Networth / Equity (%) 18.178.29
Return on Capital Employeed (%) 20.1613.45
Return On Assets (%) 7.182.72
Long Term Debt / Equity (X) 0.500.88
Total Debt / Equity (X) 1.221.58
Asset Turnover Ratio (%) 2.460.00
Current Ratio (X) 1.631.64
Quick Ratio (X) 1.161.34
Inventory Turnover Ratio (X) 17.180.00
Interest Coverage Ratio (X) 4.543.78
Interest Coverage Ratio (Post Tax) (X) 2.831.73
Enterprise Value (Cr.) 456.59330.67
EV / Net Operating Revenue (X) 0.750.36
EV / EBITDA (X) 10.409.68
MarketCap / Net Operating Revenue (X) 0.560.23
Price / BV (X) 3.532.64
Price / Net Operating Revenue (X) 0.560.23
EarningsYield 0.050.03

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

United Polyfab Gujarat Ltd. is a Public Limited Listed company incorporated on 16/11/2010 and has its registered office in the State of Gujarat, India. Company's Corporate Identification Number(CIN) is L18109GJ2010PLC062928 and registration number is 062928. Currently Company is involved in the business activities of Textile, leather and other apparel products. Company's Total Operating Revenue is Rs. 602.22 Cr. and Equity Capital is Rs. 22.95 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Textiles - DenimSurvey No.238/239, Shahwadi, Ahmedabad Gujarat 382405Contact not found
Management
NamePosition Held
Mr. Gagan Nirmalkumar MittalChairman & Managing Director
Mr. Ritesh Kamalkishore HadaNon Exe.Non Ind.Director
Mr. Nirmalkumar Mangalchand MittalNon Exe.Non Ind.Director
Ms. Sejal Shantilal ParmarInd. Non-Executive Director
Ms. Rashmi Kamlesh OtavaniInd. Non-Executive Director
Mr. Safalkumar Hasmukhbhai PatelInd. Non-Executive Director

FAQ

What is the intrinsic value of United Polyfab Gujarat Ltd and is it undervalued?

As of 14 April 2026, United Polyfab Gujarat Ltd's intrinsic value is ₹15.73, which is 34.18% lower than the current market price of ₹23.90, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (20.0 %), book value (₹5.30), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of United Polyfab Gujarat Ltd?

United Polyfab Gujarat Ltd is trading at ₹23.90 as of 14 April 2026, with a FY2026-2027 high of ₹51.2 and low of ₹14.5. The stock is currently in the middle of its 52-week range. Market cap stands at ₹549 Cr..

How does United Polyfab Gujarat Ltd's P/E ratio compare to its industry?

United Polyfab Gujarat Ltd has a P/E ratio of 24.6, which is below the industry average of 153.03. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is United Polyfab Gujarat Ltd financially healthy?

Key indicators for United Polyfab Gujarat Ltd: ROCE of 15.1 % indicates efficient capital utilization; ROE of 20.0 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is United Polyfab Gujarat Ltd profitable and how is the profit trend?

United Polyfab Gujarat Ltd reported a net profit of ₹18 Cr in Mar 2025 on revenue of ₹602 Cr. Compared to ₹9 Cr in Mar 2022, the net profit shows an improving trend.

Does United Polyfab Gujarat Ltd pay dividends?

United Polyfab Gujarat Ltd has a dividend yield of 0.00 % at the current price of ₹23.90. The company is currently not paying meaningful dividends.

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 United Polyfab Gujarat 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