Subscribe

Mayur Uniquoters Limited (MAYURUNIQ.NS)

INR812.35 -6.45 (-0.79%)
IN NSE Industrials Manufacturing - Textiles
Address Jaitpura Village 303704
Jaipur, IN
CEO Suresh Kumar Poddar
IPO 2012-09-25
ISIN INE040D01038

Explore sections of this company profile

Also trades on Bombay Stock Exchange · MAYURUNIQ.BO (INR) National Stock Exchange of India · MAYURUNIQ.NS (INR)
Description

Established in 1992 and based in Jaipur, India, Mayur Uniquoters Limited is a key manufacturer and distributor of coated textile materials. The company's diverse product portfolio, sold both within India and internationally, includes artificial leather, foam leather, PVC vinyl, PU synthetic leather, and other alternatives to genuine leather. These adaptable materials find widespread application in sectors such as footwear, home furnishings, and the automotive industry, catering to original equipment manufacturers (OEMs), the replacement market, and automotive exports.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
INR812.35 -6.45 (-0.79%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
294.5K
Beta
0.38
Float Shares
17.40M
Free Float %
40.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.01% +9.26% +31.26% +57.38% +62.79% +60.15% +37.11% +57.49% +56.73% +88.83% +730.58%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
812.35
DCF (Unlevered) 1,774.07 +118.4%
DCF (Levered) 2,532.27 +211.7%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 67% Bullish
Rating 2026-06 Change
Strong Buy 0 0
Buy 2 -1
Hold 1 +1
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
18.10
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
8 / 10
Strong MOAT
Composite Rating
A+
Overall Score
5 / 5
High
DCF Score
5 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
4 / 5
High
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers ★ Strong MOAT
  • Revenue growth Manufacturing - Textiles: +1.7%
    +9.9% Q1'26: +9.1% (vs Q1'25)
  • EPS growth Manufacturing - Textiles: +17.5%
    +29.1% Q1'26: +44.0% (vs Q1'25)
  • FCF margin FCF growth · Manufacturing - Textiles: +74.6%
    +8.3% Q1'26: +24.9% (vs Q1'25)
  • EBIT margin Manufacturing - Textiles: +5.8%
    +21.2% Q1'26: +28.7% (vs Q1'25)
  • ROIC Manufacturing - Textiles: +4.9%
    +17.2% Q1'26: +26.0% (vs Q1'25)
  • Share dilution Manufacturing - Textiles: +0.0%
    -0.5% Q1'26: -0.5% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Manufacturing - Textiles: 1.32×
    0.03× Q1'26: 0.02× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.38) × ERP
WACC = 100% × Ke + 0% × Kd (17.9%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1,752.56 Current price: 812.35
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2012
actual
Mar 2013
actual
Mar 2014
actual
Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
1 Rev. Ana.
1 EPS Ana.
Mar 2027
2 Rev. Ana.
2 EPS Ana.
Mar 2028
2 Rev. Ana.
2 EPS Ana.
Revenue
3.17B
est: 3.20B (-0.8%)
3.81B
est: 3.84B (-0.8%)
4.70B
est: 4.78B (-1.8%)
5.06B
est: 5.10B (-0.6%)
4.96B
est: 5.09B (-2.7%)
4.71B
est: 4.89B (-3.7%)
5.63B
est: 5.60B (+0.5%)
5.89B
est: 6.07B (-3.0%)
5.21B
est: 5.30B (-1.6%)
5.13B
est: 4.91B (+4.4%)
6.56B
est: 6.76B (-2.9%)
7.76B
est: 7.69B (+0.9%)
8.03B
est: 7.62B (+5.4%)
8.80B
est: 8.54B (+3.1%)
9.65B
9.65B – 9.65B
+13.0% YoY
10.95B
10.95B – 10.95B
+13.5% YoY
12.68B
12.68B – 12.68B
+15.8% YoY
EBITDA
541.02M
est: 767.27M (-29.5%)
680.54M
est: 628.52M (+8.3%)
913.87M
est: 899.38M (+1.6%)
1.08B
est: 1.02B (+5.6%)
1.36B
est: 1.07B (+27.3%)
1.38B
est: 1.34B (+2.9%)
1.63B
est: 1.66B (-1.7%)
1.51B
est: 1.93B (-21.9%)
1.24B
est: 1.48B (-16.4%)
1.41B
est: 1.17B (+20.8%)
1.46B
est: 1.70B (-13.9%)
1.56B
est: 2.03B (-22.8%)
1.91B
est: 2.65B (-28.0%)
2.32B
est: 2.49B (-6.8%)
2.81B
2.81B – 2.81B
+13.0% YoY
3.19B
3.19B – 3.19B
+13.5% YoY
3.70B
3.70B – 3.70B
+15.8% YoY
EBIT
502.29M
est: 661.80M (-24.1%)
627.37M
est: 593.01M (+5.8%)
843.70M
est: 782.40M (+7.8%)
947.91M
est: 986.03M (-3.9%)
1.18B
est: 826.80M (+43.3%)
1.20B
est: 1.09B (+10.1%)
1.46B
est: 1.24B (+18.0%)
1.32B
est: 1.47B (-10.2%)
1.05B
est: 966.56M (+8.4%)
1.23B
est: 658.94M (+86.0%)
1.25B
est: 958.41M (+30.5%)
1.34B
est: 1.15B (+16.6%)
1.61B
est: 1.50B (+7.4%)
2.03B
est: 2.22B (-8.5%)
2.51B
2.51B – 2.51B
+13.0% YoY
2.85B
2.85B – 2.85B
+13.5% YoY
3.30B
3.30B – 3.30B
+15.8% YoY
Net Income
333.71M
est: 317.62M (+5.1%)
436.26M
est: 400.26M (+9.0%)
567.97M
est: 544.09M (+4.4%)
659.01M
est: 645.98M (+2.0%)
771.93M
est: 624.97M (+23.5%)
815.09M
est: 746.18M (+9.2%)
969.19M
est: 919.51M (+5.4%)
895.88M
est: 1.08B (-16.7%)
797.75M
est: 777.43M (+2.6%)
897.49M
est: 614.80M (+46.0%)
943.70M
est: 894.21M (+5.5%)
1.04B
est: 1.07B (-2.5%)
1.22B
est: 1.40B (-12.3%)
1.49B
est: 1.42B (+5.4%)
1.95B
1.95B – 1.95B
+37.7% YoY
2.23B
2.23B – 2.23B
+14.5% YoY
2.55B
2.55B – 2.55B
+14.2% YoY
SGA
63.28M
est: 203.32M (-68.9%)
100.94M
est: 270.96M (-62.7%)
214.89M
est: 381.35M (-43.7%)
242.57M
est: 464.13M (-47.7%)
296.80M
est: 525.18M (-43.5%)
182.71M
est: 574.24M (-68.2%)
203.02M
est: 755.11M (-73.1%)
221.34M
est: 820.49M (-73.0%)
258.86M
est: 704.78M (-63.3%)
280.69M
est: 738.11M (-62.0%)
347.99M
est: 1.07B (-67.6%)
621.52M
est: 1.28B (-51.6%)
620.26M
est: 1.68B (-63.0%)
464.13M
est: 709.01M (-34.5%)
801.51M
801.51M – 801.51M
+13.0% YoY
909.43M
909.43M – 909.43M
+13.5% YoY
1.05B
1.05B – 1.05B
+15.8% YoY
EPS
7.71
est: 7.27 (+6.0%)
10.07
est: 9.38 (+7.4%)
13.12
est: 12.20 (+7.5%)
15.22
est: 14.66 (+3.8%)
15.99
est: 17.52 (-8.7%)
17.69
est: 18.20 (-2.8%)
21.19
est: 20.80 (+1.9%)
19.76
est: 19.97 (-1.0%)
17.60
est: 17.03 (+3.3%)
19.86
est: 17.62 (+12.7%)
21.17
est: 21.60 (-2.0%)
23.69
est: 24.73 (-4.2%)
27.86
est: 27.55 (+1.1%)
34.18
est: 32.00 (+6.8%)
44.90
44.90 – 44.90
+40.3% YoY
51.40
51.40 – 51.40
+14.5% YoY
58.70
58.70 – 58.70
+14.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-06-12 A+ 5/5 5/5 5/5 5/5 4/5 3/5 3/5
2026-06-11 A+ 5/5 5/5 5/5 5/5 4/5 3/5 3/5
2026-06-10 A+ 5/5 5/5 5/5 5/5 4/5 3/5 3/5
2026-06-09 A+ 4/5 4/5 5/5 5/5 4/5 3/5 3/5
2026-06-08 A+ 4/5 4/5 5/5 5/5 4/5 3/5 3/5
2026-06-05 A+ 4/5 4/5 5/5 5/5 4/5 3/5 3/5
2026-06-04 A+ 4/5 4/5 5/5 5/5 4/5 3/5 3/5
2026-06-03 A+ 4/5 4/5 5/5 5/5 4/5 3/5 3/5
2026-06-02 A+ 4/5 4/5 5/5 5/5 4/5 3/5 3/5
2026-06-01 A+ 4/5 4/5 5/5 5/5 4/5 3/5 3/5
2026-05-29 A+ 4/5 4/5 5/5 5/5 4/5 3/5 3/5
2026-05-27 A+ 4/5 4/5 5/5 5/5 4/5 3/5 3/5
2026-05-26 A+ 4/5 4/5 5/5 5/5 4/5 3/5 3/5
2026-05-25 A+ 4/5 4/5 5/5 5/5 4/5 3/5 3/5
2026-05-22 A+ 4/5 4/5 5/5 5/5 4/5 3/5 3/5
2026-05-21 S- 5/5 5/5 5/5 5/5 4/5 4/5 3/5
2026-05-20 C 2/5 3/5 1/5 1/5 1/5 3/5 1/5
2026-05-19 C 2/5 3/5 1/5 1/5 1/5 4/5 1/5
2026-05-18 C 2/5 3/5 1/5 1/5 1/5 4/5 1/5
2026-05-15 C 2/5 3/5 1/5 1/5 1/5 4/5 1/5
2026-05-14 C 2/5 3/5 1/5 1/5 1/5 4/5 1/5
2026-05-13 C 2/5 3/5 1/5 1/5 1/5 4/5 1/5
2026-05-12 C 2/5 3/5 1/5 1/5 1/5 4/5 1/5
2026-05-11 C 2/5 3/5 1/5 1/5 1/5 4/5 1/5
2026-05-08 C 2/5 3/5 1/5 1/5 1/5 4/5 1/5
2026-05-07 C 2/5 3/5 1/5 1/5 1/5 4/5 1/5
2026-05-06 C 2/5 3/5 1/5 1/5 1/5 4/5 1/5
2026-05-05 C 2/5 3/5 1/5 1/5 1/5 4/5 1/5
2026-05-04 C 2/5 3/5 1/5 1/5 1/5 4/5 1/5
2026-04-30 C 2/5 3/5 1/5 1/5 1/5 4/5 1/5
2026-04-29 C 2/5 3/5 1/5 1/5 1/5 4/5 1/5
2026-04-28 C 2/5 3/5 1/5 1/5 1/5 4/5 1/5
2026-04-27 C 2/5 3/5 1/5 1/5 1/5 4/5 1/5
2026-04-24 C 2/5 3/5 1/5 1/5 1/5 4/5 1/5
2026-04-23 C 2/5 3/5 1/5 1/5 1/5 4/5 1/5
2026-04-22 C 2/5 3/5 1/5 1/5 1/5 4/5 1/5
2026-04-21 C 2/5 3/5 1/5 1/5 1/5 4/5 1/5
2026-04-20 C 2/5 3/5 1/5 1/5 1/5 4/5 1/5
2026-04-17 C 2/5 3/5 1/5 1/5 1/5 4/5 1/5
2026-04-16 C 2/5 3/5 1/5 1/5 1/5 4/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
976.36M
OE per share TTM
22.47
Owner's Yield
2.83%
Maintenance CapEx ratio
13.94%
Maint CapEx / Avg PPE
30.5%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
4.32M
Shares Outstanding
43.45M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Suresh Kumar Poddar Founder, Chairman, MD & Chief Executive Officer 26M male
Arun Kumar Bagaria Whole-Time Executive Director 18M male
Manish Kaushik Assistant General Manager male
Pankaj Kumar Pandey Senior General Manager of Operations male
Puja Poddar President of HR & Administration female
Rajesh Gupta Senior General Manager male
S. Venkatesh Senior General Manager of Marketing male
Satish Uniyal General Manager male
Vinod Kumar Sharma Chief Financial Officer male
Kapil Arora Company Secretary & Compliance Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits