UNIVASTU INDIA LIMITED·Construction Companies·Construction Companies

2026-08-21 NSE Web 5%ESM-I

Price

171.55

-0.53%
O:165.01
H:177.7
L:163.83
C:171.55

52W Range

56.02177.7
+206%/-3%

Market Cap

₹617.35 Cr

Traded: ₹3.86 Cr (0.63%) 0.0x

Free Float: ₹220.77 Cr (1.75% of FF traded)

Volume · 60D trend

2.32 L 0.0x

Delivery: % 0.0x

View Delivery Data

Returns

1W:+0% 1M:+26% 3M:+92% 6M:+148% 12M:+159%

Valuation

P/E20.3
P/B6.0
P/S1.9
EV/EBIT7.4

Business Strength

ROE15.9%
ROCE26.6%
OPM16.5%
NPM10.7%

Growth (3Y CAGR)

EPS+122.7%
Sales+41.0%
Profit+52.0%
3Y Return+58.0%

Balance Sheet

Debt/Equity0.3
Debt33.14 Cr
Pledge0.0%
CWIP/Fixed Asset15.4%

Cash Position

CFO/NP--
FCF11.4 Cr
FCF 3Y Avg10.6 Cr
Cash/MCap4.0%

Others

Div Yield0.0%
Div Payout0.0%
Cash Conv. Cycle-183 days
Tradeable Free Float35.8%

MTF Exposure Trend

60 sessions · funded amount, % of FF, daily delta

Current
₹ 0.01 L
0.00% FF
60d high
₹ 1.02 Cr
60d low
₹ 0.01 L
60d mean
₹ 58.81 L
vs mean
▼ 99.98%

Growth Trends

Metric10Y5Y3Y1YTTMTrend
Sales
+27.0%
+37.0%
+41.0%
--
+107.0%
Accelerating
ROE
+21.0%
+19.0%
+20.0%
--
--
Stable
Profit
+44.0%
+19.0%
+52.0%
--
+163.0%
Accelerating
Return
--
+51.0%
+58.0%
+59.0%
--
Accelerating

Quarterly Results

Jun 2026

7 Aug
Rev
104 Cr
+253% YoY--
OPM14.0%
NPM--
PAT
+282% YoY10 Cr
EPS
--2.8

Mar 2026

28 May
Rev
109 Cr
+174% YoY+95% QoQ
OPM13.0%
NPM9.2%
PAT
+264% YoY10 Cr
EPS
+265% YoY2.9

Dec 2025

13 Feb
Rev
56 Cr
+34% YoY+17% QoQ
OPM18.0%
NPM10.7%
PAT
+82% YoY6 Cr
EPS
+72% YoY1.5

Sep 2025

PDF
Rev
48 Cr
+14% YoY+66% QoQ
OPM17.0%
NPM10.4%
PAT
+51% YoY5 Cr
EPS
+43% YoY1.3

Jun 2025

PDF
Rev
29 Cr
+5% YoY-28% QoQ
OPM25.0%
NPM13.8%
PAT
+50% YoY4 Cr
EPS
+41% YoY0.7

Mar 2025

PDF
Rev
40 Cr
+2% YoY-5% QoQ
OPM19.0%
NPM10.0%
PAT
-14% YoY4 Cr
EPS
-19% YoY0.8

Dec 2024

PDF
Rev
42 Cr
+40% YoY+0% QoQ
OPM18.0%
NPM11.9%
PAT
+94% YoY5 Cr
EPS
+93% YoY0.9

Sep 2024

PDF
Rev
42 Cr
+73% YoY+50% QoQ
OPM20.0%
NPM9.5%
PAT
+107% YoY4 Cr
EPS
+105% YoY0.9

Jun 2024

PDF
Rev
28 Cr
+5% YoY-28% QoQ
OPM16.0%
NPM7.1%
PAT
+74% YoY2 Cr
EPS
+76% YoY0.5

Mar 2024

PDF
Rev
39 Cr
+40% YoY+30% QoQ
OPM21.0%
NPM12.8%
PAT
+484% YoY5 Cr
EPS
+500% YoY1.0

Dec 2023

PDF
Rev
30 Cr
+7% YoY+20% QoQ
OPM16.0%
NPM6.7%
PAT
-48% YoY2 Cr
EPS
-48% YoY0.5

Sep 2023

PDF
Rev
25 Cr
+40% YoY-7% QoQ
OPM17.0%
NPM8.0%
PAT
-26% YoY2 Cr
EPS
-25% YoY0.4

Jun 2023

PDF
Rev
27 Cr
+107% YoY-4% QoQ
OPM11.0%
NPM3.7%
PAT
-1% YoY1 Cr
EPS
--0.3

Mar 2023

Rev
28 Cr
---0% QoQ
OPM9.0%
NPM3.6%
PAT
-21% YoY1 Cr
EPS
--0.2

Dec 2022

Rev
28 Cr
--+60% QoQ
OPM19.9%
NPM10.8%
PAT
+372% YoY3 Cr
EPS
--0.9

Sep 2022

Rev
18 Cr
----
OPM24.3%
NPM11.5%
PAT
+312% YoY2 Cr
EPS
--0.6

Revenue & Margin Trends

Annual

Quarterly

Balance Sheet Health

Leverage

Debt / Equity0.33
Interest Coverage12.0x
Promoter Pledge0.0%
Borrowings34 Cr

Efficiency

Receivable Days121 days
Inventory Days5 days
Payable Days309 days
Cash Conversion cycle-183 days

Cash Position

Operating Cash Flow12 Cr
Investing Cash Flow6 Cr
Financing Cash Flow-3 Cr
Free Cash Flow11 Cr

Detailed Financials

Jun 2026PDF ↗
Mar 2026PDF ↗
Dec 2025PDF ↗
Sep 2025PDF ↗
Jun 2025PDF ↗
Mar 2025PDF ↗
Dec 2024PDF ↗
Sep 2024PDF ↗
Jun 2024PDF ↗
Mar 2024PDF ↗
Dec 2023PDF ↗
Sep 2023PDF ↗
Jun 2023PDF ↗
Mar 2023
Dec 2022
Sep 2022
Sales1041095648294042422839302527282818
Expenses89954640223234342431252024252213
Operating Profit1514108788858543364
OPM %14.0%13.0%18.0%17.0%25.0%19.0%18.0%20.0%16.0%21.0%16.0%17.0%11.0%9.0%19.9%24.3%
Other Income0100000000010000
Interest1111111111121211
Depreciation1000000000000000
Profit Before Tax141497676737332143
Tax %26.0%27.0%29.0%27.0%33.0%38.0%19.0%44.0%28.0%33.0%27.0%34.0%27.0%36.0%25.4%25.2%
Net Profit101065445425221132
Exceptional Items--------------------------------
EPS (Rs)2.82.91.51.30.70.80.90.90.51.00.50.40.30.20.90.6
Sales Growth (YoY)253.0%174.0%34.0%14.0%5.0%2.0%40.0%73.0%5.0%40.0%7.0%40.0%107.0%------
Sales Growth (QoQ)--94.6%16.7%65.5%-27.5%-4.8%0.0%50.0%-28.2%30.0%20.0%-7.4%-3.6%-0.1%59.8%--
OP Growth (YoY)114.3%75.0%25.0%0.0%40.0%0.0%60.0%100.0%66.7%166.7%-10.6%-6.3%--------
OP Growth (QoQ)7.1%40.0%25.0%14.3%-12.5%0.0%0.0%60.0%-37.5%60.0%25.0%33.3%0.0%-46.3%30.9%--
Profit Growth (YoY)282.0%264.0%82.0%51.0%50.0%-14.0%94.0%107.0%74.0%484.0%-48.0%-26.0%-1.0%-21.0%372.0%312.0%
EPS Growth (YoY)--265.4%71.9%43.3%41.2%-18.8%93.5%104.5%75.9%500.0%-48.3%-25.4%--------
EPS Growth (QoQ)--86.3%18.6%79.2%-7.7%-12.4%-1.1%76.5%-46.9%108.7%4.5%51.7%81.3%-82.0%50.9%--
OP Margin--12.8%17.9%16.7%24.1%20.0%19.1%19.1%17.9%20.5%16.7%16.0%11.1%10.7%19.9%24.3%
Net Margin--9.2%10.7%10.4%13.8%10.0%11.9%9.5%7.1%12.8%6.7%8.0%3.7%3.6%10.8%11.5%
Material Cost %77.0%79.0%70.0%73.0%62.0%67.0%71.0%69.0%71.0%62.0%71.0%70.0%78.0%78.0%71.0%62.0%
Employee Cost %4.0%3.0%5.0%6.0%5.0%6.0%7.0%7.0%5.0%8.0%5.0%6.0%5.0%5.0%5.0%9.0%
P/S1.942.001.571.51------------------------
P/E20.3321.0917.5618.18------------------------
P/B5.994.713.142.77------------------------

Shareholding Pattern

Shareholders:8.6K (+94.3%)
Current MixJul 2026

Annual Reports

6

2025

2024

2023

2022

2021

2020

Credit Ratings

6
infomericsRating update
22 Jul 2025Report
crisilRating update
19 May 2025Report
crisilRating update
23 Apr 2025Report
brickworkRating update
24 Jan 2025Report
infomericsRating update
16 May 2024Report
brickworkRating update

Concalls

2

Feb 2026

28 Feb 2026

Dec 2025

31 Dec 2025