Unicorn Organics Ltd - Stock Valuation and Financial Performance

Name: Unicorn Organics
Brand: Unicorn Organics

BSE: 524087 | NSE: | Chemicals | Small Cap

Place order

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Unicorn Organics

Based on:

Data

M-Cap below 100cr DeciZen not available

Unicorn Organics stock performance -

PE Chart Key Ratios

P/E Ratio (SA):

0.00

Market Cap:

1.2 Cr.

52-wk low:

52-wk high:

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Unicorn Organics:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Standalone Basis ^P Consolidated Basis

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	TTM
ROCE % ⓘ	-95.9%	189.5%	8.1%	6.8%	2.5%	2.4%	-0.6%	-15.8%	-11.7%	-21.9%	-
Value Creation Index ⓘ	NA	12.5	-0.4	-0.5	-0.8	-0.8	-1.1	NA	NA	NA	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	0	0	0	0	0	0	0	0	0	0	0
Sales YoY Gr.	-	NA	NA	NA	NA	NA	NA	NA	NA	NA	-
Adj EPS ⓘ	-0.8	0.2	0	0	0	0	0	-0.1	-0.1	-0.1	-0.1
YoY Gr.	-	NA	-80%	0%	-75%	0%	-100%	NA	NA	NA	-
BVPS (₹) ⓘ	-15.2	-15	-14.9	-14.9	-14.9	-14.8	-14.9	-14.9	-15	-15.1	-1.3
Adj Net Profit ⓘ	-0.8	0.2	0	0	0	0	0	-0.1	-0.1	-0.1	0
Cash Flow from Ops. ⓘ	0	0	0.3	0	0	0	0	-0.1	-0.1	0.2	-
Debt/CF from Ops. ⓘ	529	2085.6	61.3	404.5	1058.5	1089.2	1013.8	-115	-257.9	98.9	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	NA	NA	NA	NA
Adj EPS ⓘ	NA	-255.2%	NA	NA
BVPSⓘ	NA	NA	NA	NA
Share Price	-	-	-	-

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	TTM
Return on Equity % ⓘ	5.1	-1.3	-0.3	-0.3	-0.1	-0.1	0	0.6	0.4	0.6	1.1
Op. Profit Mgn % ⓘ	0	0	0	0	0	0	0	0	0	0	NAN
Net Profit Mgn % ⓘ	0	0	0	0	0	0	0	0	0	0	-INF
Debt to Equity ⓘ	-1	-1	-1	-1	-1	-1	-1	-1	-1	-1	-
Working Cap Days ⓘ	0	0	0	0	0	0	0	0	0	0	0
Cash Conv. Cycle ⓘ	0	0	0	0	0	0	0	0	0	0	0

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Unicorn Organics Ltd.

	Standalone	Consolidated
TTM EPS (₹)	-0.1	-
TTM Sales (₹ Cr.)	0	-
BVPS (₹.) ⓘ	-1.3	-
Reserves (₹ Cr.) ⓘ	-12	-
P/BV ⓘ	-0.92	-
PE ⓘ	0.00	-

From the Market
52 Week Low / High (₹)	0.00 / 0.00
All Time Low / High (₹)	0.25 / 75.00
Market Cap (₹ Cr.)	1.2
Equity (₹ Cr.)	10.3
Face Value (₹)	10
Industry PE ⓘ	49.6

Management X-Ray of Unicorn Organics:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

0.00

* Pledged shares as % of Promoter's holding (%)

Valuation of Unicorn Organics

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of Unicorn Organics

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22
Sales	0	0	0	0	0	0	0	0	0	0
Operating Expenses ⓘ	0.01	0.02	0	0	0.02	0	0.03	0.12	0.07	0.11
Manufacturing Costs	0	0	0	0	0	0	0	0	0	0
Material Costs	0	0	0	0	0	0	0	0	0	0
Employee Cost	0	0	0	0	0	0	0	0	0	0
Other Costs ⓘ	0	0.02	0	0	0.02	0	0.03	0.12	0.07	0.11
Operating Profit ⓘ	-0.01	-0.02	0	0	-0.02	0	-0.03	-0.12	-0.07	-0.11
Operating Profit Margin (%)	-	-	-	-	-	-	-	-	-	-
Other Income ⓘ	0.03	0.99	0.05	0.04	0.03	0.02	0.03	0.03	0.02	0.02
Interest ⓘ	0.72	0.72	0	0	0	0	0	0	0	0
Depreciation ⓘ	0.06	0.04	0	0	0	0	0	0	0	0
Exceptional Items ⓘ	0	0	0	0	0	0	0	0	0	0
Profit Before Tax ⓘ	-0.77	0.21	0.04	0.04	0.01	0.01	0	-0.09	-0.06	-0.09
Tax ⓘ	0	0	0	0	0	0	0	0	0	0
Profit After Tax	-0.77	0.21	0.04	0.04	0.01	0.01	0	-0.09	-0.06	-0.09
PAT Margin (%)	-	-	-	-	-	-	-	-	-	-
Adjusted EPS (₹)	-0.8	0.2	0.0	0.0	0.0	0.0	0.0	-0.1	-0.1	-0.1
Dividend Payout Ratio (%)	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22
Equity and Liabilities
Shareholders Fund	-15.56	-15.35	-15.31	-15.27	-15.26	-15.24	-15.25	-15.33	-15.39	-15.48
Share Capital ⓘ	10.27	10.27	10.27	10.27	10.27	10.27	10.27	10.27	10.27	10.27
Reserves ⓘ	-25.82	-25.62	-25.58	-25.54	-25.52	-25.51	-25.51	-25.60	-25.66	-25.75
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	15.81	15.85	15.85	15.85	15.85	15.85	15.85	15.85	15.85	15.85
Long Term Debt	15.81	15.85	15.85	15.85	15.85	15.85	15.85	15.85	15.85	15.85
Short Term Debt	0	0	0	0	0	0	0	0	0	0
Trade Payables	0.21	0	0	0	0	0	0	0	0	0
Others Liabilities ⓘ	0.92	0	0	0.01	0.01	0.01	0.04	0	0	0.23
Total Liabilities ⓘ	1.39	0.51	0.55	0.59	0.60	0.62	0.65	0.52	0.46	0.60
Fixed Assets
Gross Block	13.73	11.75	0.14	0.14	0.14	0.14	0.14	0.14	0.14	0.14
Accumulated Depreciation	12.93	11.67	0.06	0.06	0.07	0.07	0.07	0.07	0.07	0.08
Net Fixed Assetsⓘ	0.80	0.08	0.08	0.08	0.07	0.07	0.07	0.07	0.07	0.06
CWIP ⓘ	0	0	0	0	0	0	0	0	0	0
Investmentsⓘ	0.22	0.22	0	0	0	0	0	0	0	0
Inventories	0.16	0	0	0	0	0	0	0	0	0
Trade Receivables	0	0	0	0	0	0	0	0	0	0
Cash Equivalents ⓘ	0.16	0.17	0.43	0.47	0.48	0.50	0.51	0.38	0.31	0.47
Others Assetsⓘ	0.05	0.04	0.04	0.04	0.05	0.05	0.06	0.08	0.08	0.06
Total Assets ⓘ	1.39	0.51	0.55	0.59	0.60	0.62	0.65	0.52	0.46	0.60

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22
Cash Flow From Operating Activity ⓘ	0.03	0.01	0.26	0.04	0.01	0.01	0.02	-0.14	-0.06	0.16
PBT ⓘ	-0.77	0.21	0.04	0.04	0.01	0.01	0	-0.09	-0.06	-0.09
Adjustment ⓘ	0.79	-0.21	0	0	0	0	0	0	0	0
Changes in Working Capital ⓘ	0.01	0.01	0.22	0	0	-0	0.02	-0.05	-0.01	0.25
Tax Paid ⓘ	0	0	0	0	0	0	0	0	0	0
Cash Flow From Investing Activity ⓘ	0	0.68	0	0	0	0	0	0	0	0
Capex	0	0.68	0	0	0	0	0	0	0	0
Net Investments	0	0	0	0	0	0	0	0	0	0
Others ⓘ	0	0	0	0	0	0	0	0	0	0
Cash Flow From Financing Activityⓘ	0	-0.68	0	0	0	0	0	0	0	0
Net Proceeds from Shares ⓘ	0	0	0	0	0	0	0	0	0	0
Net Proceeds from Borrowing ⓘ	0	0	0	0	0	0	0	0	0	0
Interest Paid ⓘ	0	0	0	0	0	0	0	0	0	0
Dividend Paid ⓘ	0	0	0	0	0	0	0	0	0	0
Others ⓘ	0	-0.68	0	0	0	0	0	0	0	0
Net Cash Flow ⓘ	0.03	0.01	0.26	0.04	0.01	0.01	0.02	-0.14	-0.06	0.16

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22
Ratios
ROE (%)	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
ROCE (%)	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Asset Turnover Ratio	0	0	0	0	0	0	0	0	0	0
PAT to CFO Conversion(x)	N/A	0.05	6.5	1	1	1	N/A	N/A	N/A	N/A
Working Capital Days
Receivable Days	0	0	0	0	0	0	0	0	0	0
Inventory Days	0	0	0	0	0	0	0	0	0	0
Payable Days	0	0	0	0	0	0	0	0	0	0

Unicorn Organics Ltd Stock News

Unicorn Organics Ltd FAQs

What is the share price of Unicorn Organics?

Company share prices are keep on changing according to the market conditions. The closing price of Unicorn Organics on 01-Jan-1970 05:30 is ₹0.00.

What is the market cap of Unicorn Organics?

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of Unicorn Organics stood at ₹1.23.

What is the P/E ratio of Unicorn Organics?

The latest P/E ratio of Unicorn Organics as of 01-Jan-1970 05:30 is 0.00.

What is the P/B ratio of Unicorn Organics?

The latest P/B ratio of Unicorn Organics as of 01-Jan-1970 05:30 is -0.92.

What is the 52-week high and low of Unicorn Organics?

The 52-week high of Unicorn Organics is ₹0.00 and the 52-week low is ₹0.00.

What is the TTM revenue of Unicorn Organics?

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Unicorn Organics is ₹0.00 ( Cr.) .

About Unicorn Organics Ltd

Unicorn Organics Ltd. is over three Decade old Engineering Company serving Dairy, Beverage, Food, Pharma and Allied Processing Industries. It has been Supplying Unit Processing / Storage Equipments and also executing Turn-key Projects from Concept to Commissioning. manufacturing facility is located at Medchal situated at a distance of 20 Kms. From Hyderabad Airport.

It has a full fledged facility to manufacture custom built Equipment in Stainless Steel, Carbon Steel, Aluminium, Copper and other materials. It is conversant with various design and manufacturing codes like ASME, TEMA, DIN, BS, IS Etc,.

The company also undertakes manufacturing of Equipments under inspection by Third Party Agencies like Llyod's, EIL,DAVY POWERGAS, UDHE etc,. It has supplied over 5000 Units of Process and Storage Equipments to various Food, Dairy and Pharma Industries.

The range of Equipments designed, manufactured are :

Roller, Chain, Belt & Screw Conveyors
Insulated / Un-insulated Storage Vessels
Jacketted / Non-jacketted Reactors with orwithout Agitator
Limpet Coil Vessels with or without Agitators
Pressure Vessels
Tubular Heat Exchangers with fixed or floating heads
Crystallizers - Vertical or Horizontal
Distillation Columns
Batch or Continuous Evaporators
Filtration Equipment Ribbon / Drum type Blenders
Insulated / Un-insulated Transportation Tankers
Clean in Place System
Equipment for manufacturing Butter, Cheese,Ghee, Ice Cream and other Dairy Products.