Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹31Cr
Rev Gr TTM
Revenue Growth TTM
77.53%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

UNISON
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 44.8 | 16.8 | 18.7 | -19.7 | 47.5 | -0.9 | 11.0 | 33.1 | 13.4 | 152.9 | 62.6 | 130.5 |
| 66 | 56 | 62 | 52 | 90 | 50 | 63 | 68 | 116 | 133 | 105 | 155 |
Operating Profit Operating ProfitCr |
| 9.2 | -2.1 | -3.7 | 3.3 | 16.3 | 7.2 | 5.2 | 3.9 | 4.2 | 3.5 | 3.4 | 5.2 |
Other Income Other IncomeCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 1 | 2 | 2 | 1 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| 5 | -4 | -5 | -1 | 14 | 2 | 1 | 1 | 3 | 2 | 2 | 6 |
| 1 | -1 | -1 | -1 | 4 | 0 | 0 | 0 | 1 | 1 | 0 | 2 |
|
Growth YoY PAT Growth YoY% | 223.7 | 23.3 | -111.1 | -103.8 | 165.3 | 147.8 | 114.0 | 416.7 | -77.1 | -26.7 | 172.9 | 1,031.6 |
| 5.1 | -5.0 | -5.7 | -0.2 | 9.1 | 2.4 | 0.7 | 0.5 | 1.8 | 0.7 | 1.2 | 2.6 |
| 0.2 | -0.2 | -0.2 | 0.0 | 0.6 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 41.3 | | -9.4 | 126.8 | 11.5 | -14.3 | 11.8 | 49.3 | 16.4 | 14.3 | 68.7 |
| 33 | 47 | 69 | 61 | 141 | 158 | 131 | 149 | 227 | 260 | 300 | 510 |
Operating Profit Operating ProfitCr |
| 5.5 | 5.0 | 4.3 | 6.4 | 5.1 | 4.6 | 7.6 | 6.2 | 4.0 | 5.9 | 4.8 | 4.2 |
Other Income Other IncomeCr | 0 | 0 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 1 | 1 | 1 |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 3 | 5 | 5 | 6 | 5 | 6 | 8 | 6 | 6 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 2 | 3 | 4 | 4 | 3 | 4 | 4 | 4 |
| 1 | 0 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 5 | 6 | 13 |
| 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 4 |
|
| | -34.5 | | 9.8 | -44.1 | 276.8 | 22.8 | -12.9 | 10.4 | 113.3 | 25.6 | 99.2 |
| 1.0 | 0.5 | 0.8 | 1.0 | 0.3 | 0.8 | 1.2 | 0.9 | 0.7 | 1.3 | 1.4 | 1.7 |
| 1.1 | 0.7 | 0.1 | 2.0 | -0.5 | 6.4 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.4 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 16 | 16 | 16 | 16 | 30 |
| 7 | 7 | 9 | 10 | 19 | 21 | 23 | 12 | 13 | 17 | 21 | 44 |
Current Liabilities Current LiabilitiesCr | 11 | 17 | 32 | 26 | 72 | 70 | 78 | 88 | 102 | 128 | 128 | 148 |
Non Current Liabilities Non Current LiabilitiesCr | 1 | 4 | 8 | 9 | 11 | 23 | 22 | 25 | 26 | 26 | 28 | 11 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 11 | 17 | 28 | 29 | 81 | 84 | 87 | 98 | 115 | 149 | 154 | 199 |
Non Current Assets Non Current AssetsCr | 12 | 15 | 25 | 19 | 25 | 34 | 39 | 42 | 42 | 38 | 41 | 35 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -1 | -4 | 0 | -6 | 8 | 5 | 11 | 6 | 5 | 5 | 8 |
Investing Cash Flow Investing Cash FlowCr | 0 | -2 | -3 | 8 | -5 | -8 | -4 | -3 | -4 | 0 | -5 |
Financing Cash Flow Financing Cash FlowCr | 1 | 6 | 3 | -3 | -3 | 2 | -9 | -1 | -1 | -7 | -3 |
|
Free Cash Flow Free Cash FlowCr | -2 | -6 | -4 | -7 | 4 | -7 | 6 | 0 | 0 | 5 | 2 |
| -238.1 | -1,678.9 | 64.8 | -866.7 | 2,196.3 | 363.1 | 618.4 | 384.5 | 293.5 | 151.6 | 187.9 |
CFO To EBITDA CFO To EBITDA% | -42.4 | -151.1 | 12.5 | -137.5 | 108.1 | 66.5 | 98.0 | 58.0 | 50.6 | 32.9 | 54.5 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 13 | 0 | 0 | 0 | 9 | 55 | 38 | 34 | 36 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 17.5 | 0.0 | 0.0 | 0.0 | 5.4 | 40.2 | 22.3 | 9.5 | 8.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.1 | 0.3 | 0.2 | 0.1 | 0.1 |
Price To Book Price To Book | 0.0 | 0.0 | 1.0 | 0.0 | 0.0 | 0.0 | 0.4 | 2.0 | 1.3 | 1.0 | 0.9 |
| 3.9 | 5.7 | 11.5 | 5.8 | 5.0 | 5.9 | 5.5 | 10.8 | 9.6 | 5.6 | 6.3 |
Profitability Ratios Profitability Ratios |
| 24.4 | 27.6 | 47.3 | 36.4 | 29.9 | 29.1 | 37.1 | 30.2 | 26.3 | 26.5 | 20.1 |
| 5.5 | 5.0 | 4.3 | 6.4 | 5.1 | 4.6 | 7.6 | 6.2 | 4.0 | 5.9 | 4.8 |
| 1.0 | 0.5 | 0.8 | 1.0 | 0.3 | 0.8 | 1.2 | 0.9 | 0.7 | 1.3 | 1.4 |
| 7.4 | 6.9 | 9.1 | 10.1 | 9.9 | 10.7 | 10.9 | 8.7 | 9.2 | 14.0 | 12.4 |
| 3.4 | 2.2 | 4.8 | 5.0 | 1.7 | 5.7 | 6.5 | 5.4 | 5.6 | 10.7 | 11.8 |
| 1.5 | 0.7 | 1.1 | 1.4 | 0.3 | 1.2 | 1.4 | 1.1 | 1.1 | 1.9 | 2.3 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Unison Metals Limited (**UML**) is an established Indian industrial manufacturer with a diversified portfolio spanning **Stainless Steel**, **Specialty Chemicals**, and **Ceramics**. Headquartered in Ahmedabad, the company is currently undergoing a strategic transformation, shifting from traditional commodity products toward high-margin, value-added metallurgical grades and expanded chemical production capacity.
---
### **Core Business Segments & Product Portfolio**
UML operates through three primary divisions, leveraging integrated manufacturing capabilities to serve both domestic and international markets.
| Segment | Key Products & Activities | Target Industry Verticals |
|:---|:---|:---|
| **Stainless Steel** | Hot & Cold Rolled Sheets, **Patta/Patti**, **Ingots**, and **Flats**. Recently expanded into **300-series** (Grades **304**, **316**) and **400-series**. | Infrastructure, Automotive, Heavy Engineering, Food Processing, Oil & Gas. |
| **Specialty Chemicals** | **Sodium Silicate** (Glass Solid and Liquid). | Detergents, Paper, Pharma, Rubber, Dyes, and Foundry Castings. |
| **Ceramic Division** | Manufacturing and sale of **Ceramic Glaze** and related intermittent products. | Domestic Construction and Interior Infrastructure. |
---
### **Strategic Expansion: The Specialty Chemicals Growth Engine**
A central pillar of UML’s current strategy is the aggressive expansion of its **Specialty Chemicals Division** located at **Dhamatwan, Ahmedabad**.
* **Capacity Transformation:** The company is investing **₹30 crore** in a new, fully automated facility for **Sodium Silicate**. This increases installed capacity to **38,000 MT** per annum—a **150% year-on-year** increase.
* **Operational Efficiency:** The facility utilizes **PLC automation** for combustion and electronic controls for raw material mixing, optimizing thermal efficiency.
* **Energy Cost Advantage:** UML has secured a direct gas supply from **ONGC** at rates significantly lower than the standard City Gas Distribution (CGD) network, protecting manufacturing margins.
* **Financial Projections:** Commercial production is slated for **May 2026**. At full capacity, this segment is expected to contribute **₹135 crore** in annual revenue (pre-GST), driving a projected **35%** increase in total turnover and a **25%** growth in consolidated **PAT**.
---
### **Metallurgical Evolution & Subsidiary Synergy**
UML is transitioning its metals business toward high-performance industrial applications through its **wholly-owned subsidiary, Chandanpani Limited** (formerly Chandanpani Private Limited).
* **Advanced Melting Division:** The company is upgrading its melting facilities to produce **high-nickel alloys** and premium stainless steel grades (**304 and 316**). This move targets **Import Substitution** and high-precision engineering sectors.
* **Projected Impact:** The shift to value-added engineering grades is expected to result in a **~50% increase** in the subsidiary's topline and a **~25% increase** in consolidated **PAT**.
* **Value Unlocking:** In late **2024**, the Board approved a proposal for a **partial dilution** of UML’s stake in Chandanpani Limited via an **Initial Public Offering (IPO)** to unlock shareholder value and potentially reduce group debt.
* **Inter-company Dynamics:** UML maintains a stable supply chain via job work and trade with this subsidiary, with transaction limits capped at **₹200 Crore**.
---
### **Financial Performance & Capital Structure**
UML has shown consistent growth in total income, though net profitability remains sensitive to raw material cycles. The company follows a strict policy of reinvesting surpluses into **Capital Expenditure**, resulting in **no dividends** for **FY23, FY24, and FY25**.
#### **Three-Year Standalone Financial Summary**
| Particulars (₹ in Lakhs) | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :--- | :--- | :--- |
| **Total Income** | **16,767.97** | **15,004.51** | **11,124.71** |
| **PBDIT** | **634.30** | **814.64** | **571.04** |
| **Net Profit** | **135.72** | **93.96** | **62.35** |
| **Gearing Ratio** | **58.84%** | **61.37%** | - |
#### **Capital Raising & Liquidity Actions**
* **Rights Issue (July 2025):** Successfully raised **₹34.33 crore** by allotting **13,601,287** shares at **₹25** each to fund expansion and working capital.
* **Stock Split (Nov 2025):** Executed a **1:10 stock split**, reducing the face value of equity shares from **₹10** to **₹1** to enhance market liquidity.
* **Borrowing Capacity:** Shareholders approved an increase in borrowing limits from **₹50 crore** to **₹150 crore** to support the Dhamatwan project.
* **Authorized Capital:** Expanded from **₹25 crore** to **₹35 crore** in **FY25**.
---
### **Operational Risk Management & Asset Optimization**
* **Asset Reclassification:** UML has categorized assets related to the "Cold Rolled Patta/Patti" line as **"Assets held for Sale"** due to declining market demand. An impairment loss of **₹37.03 Lakhs** was recorded as the company seeks buyers for this specialized equipment.
* **Hedging & Credit:** The company utilizes **commodity derivatives** to hedge foreign exchange risks on receivables. Credit risk is managed via internal scorecards, though concentration remains high: **8 customers** accounted for **91.88%** of trade receivables as of March 2025.
* **Geographic Diversification:** To mitigate regional economic risks, UML is expanding its footprint into **Orissa, Chhattisgarh, Bihar, Jharkhand, and J&K**.
---
### **Regulatory Challenges & Legal Contingencies**
Investors should note several ongoing regulatory and legal matters that could impact the company’s reputation and financial position.
* **SEBI Investigation (Feb 2026):** SEBI issued a final order regarding a fraudulent scheme involving **stock tips on Telegram**. While the order targeted specific individuals, it highlighted a **40% price surge** in Dec 2021 driven by "Net Sellers" who realized **₹3.87 crores** in unlawful gains.
* **Audit Qualifications:** Statutory auditors have issued qualified opinions regarding the valuation of **Chandanpani Enterprise** (an Associate firm where UML holds a **50%** profit share). The primary issue is the inability to verify the fair value of a **₹201.60 Lacs** investment in a **Kuwait-based entity** due to language barriers (Arabic records) and lack of disclosure control.
* **Naaptol Litigation:** UML is currently in arbitration/litigation with **Naaptol** over **₹113.12 Lacs** in receivables and **₹105.85 Lacs** in inventory. Prudent provisioning has been increased to **57.5%** of the total amount.
* **Compliance History:** The company received a **BSE warning** in **September 2025** for a one-year delay in disclosing promoter re-classification and has previously faced penalties for non-compliance regarding the composition of the **Audit and Nomination & Remuneration Committees**.
---
### **Market Sensitivity Analysis**
| Risk Factor | Sensitivity Metric | Impact on Profit Before Tax |
| :--- | :--- | :--- |
| **Foreign Currency** | **+/- 5%** change in **USD** | **₹5.99 Lacs** |
| **Interest Rate** | Floating rate volatility | **₹8.37 Lakhs** (FY24 impact) |
| **Customer Concentration** | Top 11 Customers | **>84%** of Receivables |
| **Credit Terms** | Standard Cycle | **14 to 180 days** |