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

Universus Photo Imagings Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹816.89Undervalued by 102.70%vs CMP ₹403.00

P/E (15.0) × ROE (8.7%) × BV (₹768.00) × DY (2.00%)

Defaults: P/E=15

₹594.25Undervalued by 47.46%vs CMP ₹403.00
MoS: +32.2% (Strong)Confidence: 43/100 (Low)Models: 4 Under, 3 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹231.1625%Over (-42.6%)
Graham NumberEarnings₹1,172.0819%Under (+190.8%)
DCFCash Flow₹784.0519%Under (+94.6%)
Net Asset ValueAssets₹768.5310%Under (+90.7%)
Earnings YieldEarnings₹795.0010%Under (+97.3%)
ROCE CapitalReturns₹107.5910%Over (-73.3%)
Revenue MultipleRevenue₹34.278%Over (-91.5%)
Consensus (7 models)₹594.25100%Undervalued
Key Drivers: EPS CAGR -71.7% drags value — could be higher if earnings stabilize. | Wide model spread (₹34–₹1,172) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -71.7% · Defaults: P/E=15

*Investments are subject to market risks

Investment Snapshot

43
Universus Photo Imagings Ltd scores 43/100 (Weak)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health58/100 · Moderate
ROCE 9.6% AverageROE 8.7% AverageD/E 0.00 Low debtInterest Coverage 0.0x RiskyProfitable 3/5 years Mixed
Smart Money50/100 · Moderate
Promoter holding at 74.5% Stable
Earnings Quality30/100 · Weak
OPM contracting (-75% → -350%) DecliningWorking capital: 5,700 days Capital intensive
Quarterly Momentum35/100 · Weak
Revenue (4Q): -40% YoY DecliningProfit (4Q): -235% YoY DecliningOPM: -698.0% (up 1,260.0% YoY) Margin expansion
Industry Rank40/100 · Moderate
ROCE 9.6% vs industry 12.2% Average3Y sales CAGR: -24% 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 441 Cr.
Current Price 403
Intrinsic Value₹594.25
High / Low 518/174
Stock P/E
Book Value 768
Dividend Yield0.00 %
ROCE9.55 %
ROE8.69 %
Face Value 10.0
PEG Ratio0.00

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

View Share Price Target for Universus Photo Imagings Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Universus Photo Imagings Ltd 441 Cr. 403 518/174 7680.00 %9.55 %8.69 % 10.0
Jindal Photo Ltd 1,077 Cr. 1,050 1,635/61089.0 1,0300.00 %13.8 %14.0 % 10.0
Choksi Imaging Ltd 75.6 Cr. 133 177/66.014.4 68.70.00 %13.2 %10.4 % 10.0
Industry Average759.00 Cr528.6751.70622.230.00%12.18%11.03%10.00

All Competitor Stocks of Universus Photo Imagings Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 108887109654554
Expenses 5949506089582679934313831
Operating Profit -49-40-42-53-81-48-17-1-94-29-26-32-27
OPM % -497%-494%-554%-670%-1,108%-503%-187%-10%-1,958%-658%-533%-604%-698%
Other Income 24810616672145111144
Interest 0000000000000
Depreciation 0000000000000
Profit before tax -25-33-32-47-65-43-10214-89-19-15-28-23
Tax % 10%7%9%4%6%2%19%2%-0%12%10%-7%6%
Net Profit -28-35-35-48-69-43-12209-89-21-17-26-24
EPS in Rs -25.62-31.87-32.15-44.05-63.46-39.72-10.93190.94-81.29-19.22-15.55-23.72-21.82

Last Updated: March 3, 2026, 2:00 pm

Quarterly Chart

Profit & Loss - Annual Report

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

MetricMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 062475643322519
Expenses 053394611625726134
Operating Profit -010811-73-225-2-115
OPM % 15%17%19%-169%-692%-7%-618%
Other Income 0393158734389830
Interest 00000000
Depreciation 01100000
Profit before tax -04839597-40-18796-85
Tax % 0%9%12%14%13%5%9%
Net Profit -04434514-44-19687-88
EPS in Rs 40.1031.29469.87-40.62-179.3779.50-80.31
Dividend Payout % 0%0%0%0%-25%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-22.73%1411.76%-108.56%-345.45%144.39%
Change in YoY Net Profit Growth (%)0.00%1434.49%-1520.33%-236.89%489.84%

Universus Photo Imagings Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 5 years from 2020-2021 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:%
5 Years:-17%
3 Years:-24%
TTM:-40%
Compounded Profit Growth
10 Years:%
5 Years:15%
3 Years:-44%
TTM:147%
Stock Price CAGR
10 Years:%
5 Years:4%
3 Years:-22%
1 Year:-31%
Return on Equity
10 Years:%
5 Years:7%
3 Years:-7%
Last Year:10%

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

Balance Sheet

Last Updated: December 4, 2025, 2:10 am

MonthMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 0.0511111111111111
Reserves -01,2011,0961,0621,037853863830
Borrowings 00000000
Other Liabilities 013131710161816
Total Liabilities 01,2241,1201,0901,058880892857
Fixed Assets 010954444
CWIP 00000000
Investments 01,1731,100886851675878719
Other Assets 0411019920320010135
Total Assets 01,2241,1201,0901,058880892857

Reserves and Borrowings Chart

Cash Flow

MonthMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 1,18556-60-84185
Cash from Investing Activity + -1,168-825919-3-186
Cash from Financing Activity + 1100-1100
Net Cash Flow 27-27-0-01-1
Free Cash Flow 1,17456-51-84185
CFO/OP 12,330%733%165%-3%-3%-10,883%

Free Cash Flow

MonthMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow0.0010.008.0011.00-73.00-225.00-2.00

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 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 151217132418
Inventory Days 6564137150107121
Days Payable 16151211712
Cash Conversion Cycle 6461142152123127
Working Capital Days 59561,2351,6882,2165,700
ROCE %8%3%54%-7%-20%11%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 74.54%74.54%74.54%74.54%74.54%74.54%74.54%74.54%74.54%74.54%74.54%74.54%
Public 25.44%25.45%25.46%25.45%25.45%25.46%25.46%25.45%25.46%25.45%25.45%25.46%
No. of Shareholders 30,03829,64829,27328,82228,33727,94827,80828,32728,31128,07527,92027,747

Shareholding Pattern Chart

No. of Shareholders

Universus Photo Imagings 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 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 79.49-179.37-40.62469.8731.29
Diluted EPS (Rs.) 79.49-179.37-40.62469.8731.29
Cash EPS (Rs.) 29.1228.4232.23365.8313.53
Book Value[Excl.RevalReserv]/Share (Rs.) 798.62788.91957.36979.951011.26
Book Value[Incl.RevalReserv]/Share (Rs.) 798.62788.91957.36979.951011.26
Revenue From Operations / Share (Rs.) 22.4729.6439.4851.3142.90
PBDIT / Share (Rs.) 36.9836.9836.76441.1717.65
PBIT / Share (Rs.) 36.8536.7836.51440.7817.16
PBT / Share (Rs.) 36.8536.7836.51440.7717.16
Net Profit / Share (Rs.) 29.0028.2231.98365.4313.03
NP After MI And SOA / Share (Rs.) 79.49-179.37-40.62469.8731.29
PBDIT Margin (%) 164.56124.7793.10859.9041.15
PBIT Margin (%) 164.02124.0992.48859.1239.99
PBT Margin (%) 164.02124.0992.47859.1239.99
Net Profit Margin (%) 129.0695.1981.00712.2630.37
NP After MI And SOA Margin (%) 353.77-605.12-102.89915.8372.94
Return on Networth / Equity (%) 9.95-22.73-4.2447.943.09
Return on Capital Employeed (%) 4.534.583.7844.601.68
Return On Assets (%) 9.75-22.32-4.2047.193.05
Asset Turnover Ratio (%) 0.020.030.050.060.06
Current Ratio (X) 180.59374.92254.1169.5471.79
Quick Ratio (X) 177.90370.90248.8967.7869.28
Inventory Turnover Ratio (X) 3.941.351.592.233.19
Dividend Payout Ratio (NP) (%) 0.000.00-24.610.000.00
Dividend Payout Ratio (CP) (%) 0.000.00-24.760.000.00
Earning Retention Ratio (%) 0.000.00124.610.000.00
Cash Earning Retention Ratio (%) 0.000.00124.760.000.00
Interest Coverage Ratio (X) 0.00404864.0057478.43127088.1112078.38
Interest Coverage Ratio (Post Tax) (X) 0.00308877.0050011.00105269.688915.38
Enterprise Value (Cr.) 195.98361.82396.08600.79172.55
EV / Net Operating Revenue (X) 7.9711.159.1710.703.67
EV / EBITDA (X) 4.848.949.841.248.93
MarketCap / Net Operating Revenue (X) 7.9711.199.1710.703.68
Retention Ratios (%) 0.000.00124.610.000.00
Price / BV (X) 0.220.420.370.560.15
Price / Net Operating Revenue (X) 7.9711.199.1710.703.68
EarningsYield 0.44-0.54-0.110.850.19

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Universus Photo Imagings Ltd. is a Public Limited Listed company incorporated on 12/11/2011 and has its registered office in the State of Uttar Pradesh, India. Company's Corporate Identification Number(CIN) is L22222UP2011PLC103611 and registration number is 000381. Currently Company is involved in the business activities of Manufacture of photographic plates, films, sensitized paper and other sensitized unexposed materials,chemical preparations for photographic uses. Company's Total Operating Revenue is Rs. 24.60 Cr. and Equity Capital is Rs. 10.95 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Printing/Publishing/Stationery19th KM, Hapur-Bulandshahr Road, Bulandshahar Uttar Pradesh 245408Contact not found
Management
NamePosition Held
Mr. Sanjeev AgarwalChairman & Ind.Director
Mr. Shailendra SinhaManaging Director
Mr. Rathi Binod PalNon Executive Director
Mr. S K AgarwalNon Executive Director
Mr. Vinod Kumar GuptaNon Executive Director
Mrs. Sonal Agarwal BaliIndependent Director

FAQ

What is the intrinsic value of Universus Photo Imagings Ltd and is it undervalued?

As of 15 April 2026, Universus Photo Imagings Ltd's intrinsic value is ₹594.25, which is 47.46% higher than the current market price of ₹403.00, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (8.69 %), book value (₹768), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Universus Photo Imagings Ltd?

Universus Photo Imagings Ltd is trading at ₹403.00 as of 15 April 2026, with a FY2026-2027 high of ₹518 and low of ₹174. The stock is currently in the middle of its 52-week range. Market cap stands at ₹441 Cr..

How does Universus Photo Imagings Ltd's P/E ratio compare to its industry?

Universus Photo Imagings Ltd has a P/E ratio of , which is below the industry average of 51.70. This is broadly in line with or below the industry average.

Is Universus Photo Imagings Ltd financially healthy?

Key indicators for Universus Photo Imagings Ltd: ROCE of 9.55 % is on the lower side compared to the industry average of 12.18%. Dividend yield is 0.00 %.

Is Universus Photo Imagings Ltd profitable and how is the profit trend?

Universus Photo Imagings Ltd reported a net profit of ₹87 Cr in Mar 2025 on revenue of ₹25 Cr. Compared to ₹514 Cr in Mar 2022, the net profit shows a declining trend.

Does Universus Photo Imagings Ltd pay dividends?

Universus Photo Imagings Ltd has a dividend yield of 0.00 % at the current price of ₹403.00. 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 Universus Photo Imagings 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