EN DE

Uni Abex Alloy Products Limited (504605) Fair Value & Analysis

Basic Materials · IN · Market cap ₹782M

UA Uni Abex Alloy Products Limited 504605 · BSE
Price₹4,622
Fair Value₹3,296
Upside-28.7%
Quality61/100
Watch Uni Abex Alloy Products Limited for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 4.7% net margin
Low debt · generates free cash flow
1.33% dividend yield
Ranks above peers (10/14)
Narrow moat 42/100
Evidence: High Range ₹2,471 – ₹4,120 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 5 days ago

A solid business, but screening 29% overvalued on our models.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • The price sits above even our optimistic bull case (₹4,120). The favourable scenario is already priced in.
  • Solid but not exceptional quality (61/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹5,470 ₹363.91 Fair Value ₹3,296 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range ₹363.91 – ₹5,470 · fair‑value band ₹2,471 – ₹4,120 · the ₹4,622 price screens above the ₹3,296 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Uni Abex Alloy Products Limited (504605) currently trades at ₹4,622, while our model-based Fair Value estimate is ₹3,296, implying the stock looks roughly 28.7% overvalued today. The Quality Score stands at 61/100 (solid quality), in the Basic Materials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Uni Abex Alloy Products Limited generated revenue of ₹905M at a net margin of 4.7%. Revenue declined 45.6% year over year. Net debt stands at ₹2.9M. The stock trades on a trailing P/E of 17.0 (as of Jul 4, 2026). Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹2,471 (bear case) to ₹4,120 (bull case); at ₹4,622, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 15% below its 52-week high and 74% above its 52-week low. For context, the median of 10 Basic Materials peers we cover trades at -49% fair-value upside, at -29%, 504605 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF ₹1,431 ₹2,075 ₹2,996 80
Residual Income ₹13,143 ₹29,411 ₹1,176,198 76
Rev-Margin DCF ₹1,462 ₹2,269 ₹3,306 74
All 26 models by family
DCF Models
FCF DCF ₹1,448 ₹2,179 ₹3,293 38
Owner Earnings ₹15,306 ₹25,166 ₹40,185 31
5Y Revenue Exit ₹1,462 ₹2,287 ₹3,402 39
5Y EBITDA Exit ₹1,869 ₹3,122 ₹4,695 41
5Y P/E Exit ₹11,077 ₹22,023 ₹34,716 38
10Y Revenue Exit ₹1,408 ₹2,144 ₹3,259 36
10Y EBITDA Exit ₹1,687 ₹2,702 ₹4,244 37
10Y P/E Exit ₹7,262 ₹15,326 ₹27,105 35
Earnings-Based
Graham-Dodd ₹9,636 ₹44,226 ₹60,706 54
Lynch FV ₹11,615 ₹16,593 ₹21,571 50
PEG = 1.0 ₹11,615 ₹16,593 ₹21,571 46
EPV ₹1,914 ₹2,129 ₹2,308 59
Dividend Discount
Gordon GGM ₹271.92 ₹490.00 ₹674.55 70
DDM Multi-Stage ₹271.92 ₹447.60 ₹523.44 61
Multiples
P/E Multiple ₹18,067 ₹24,089 ₹30,112 63
P/S Multiple ₹1,246 ₹1,662 ₹2,077 58
P/B Multiple ₹4,723 ₹6,298 ₹7,872 55
EV/EBIT ₹2,810 ₹3,634 ₹4,458 53
EV/EBITDA ₹2,295 ₹2,947 ₹3,600 54
EV/Revenue ₹1,500 ₹1,999 ₹2,497 43
Asset-Based
NCAV (Graham) ₹1,050 ₹1,406 ₹2,099 50
Growth DCF
Growth DCF ₹1,431 ₹2,075 ₹2,996 80
Rev-Margin DCF ₹1,462 ₹2,269 ₹3,306 74
Economic Profit
Residual Income ₹13,143 ₹29,411 ₹1,176,198 76
ROIC Compounder ₹1,914 ₹2,157 ₹2,577 72
Growth Earnings
Growth-Adj P/E ₹16,688 ₹23,840 ₹30,992 68

Widest divergence: Growth Earnings (₹23,840) versus Dividend Discount (₹447.60). Highest evidence: Growth DCF (80).

Notify me when 504605 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹905M
Revenue growth (YoY) -45.6%
Net margin 4.7%
Free cash flow ₹208M FY2026
P/E ratio 17.0 as of Jul 4, 2026
Operating margin 14.3%
More key figures
EPS (TTM) ₹21.41
Dividend yield 1.3%
EPS growth (YoY) -48.3%
Net debt ₹2.9M FY2021

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 61/100

Of which business quality 64 · Market factors (momentum, volatility) 77

Profitability 73
Margins and returns on capital today
Quality Growth 55
Are margins and returns improving?
Cashflow 44
Earnings quality: real cash, not paper profit
Fin. Strength 84
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 65
Calm price path (market factor)
Momentum 88
Price trend over the last 3–12 months (market factor)
52W Momentum 72
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Uni Abex Alloy Products Limited produces and sells static and centrifugal castings, and assemblies in heat and corrosion resistant alloys in India and internationally.

Full company description

Uni Abex Alloy Products Limited produces and sells static and centrifugal castings, and assemblies in heat and corrosion resistant alloys in India and internationally. It offers reformer tubes/catalyst tubes, bends and elbows, tube sheets and supports, hangers, radiant coils, ladder side members, reducers and grids, cold cast beams, and hot collectors/headers for use in refinery, petrochemical, and fertilizer industries; air injection tubes, feed tubes, clamping flanges, coal throw pipes, swirlers, and radiation protection tubes for use in the sponge iron industry; decanter bowls, bowl cylinders, bowl cones, scroll pipes, fully machined parts, and end hubs for decanter manufacturers; and sink rolls, radiant tubes, normalizing furnace rollers, ROT rolls, and furnace rollers for use in the iron and steel industry. The company also provides sink, soaking, stabilizer, hot bridle, deflector, water cooled hearth, and entry/exit seal rolls, as well as DFH roller assemblies and radiant tubes for galvanizing plants; ring segments for use in the metal gasket and valves industry; retorts, base trays/fixtures, impeller fans, hearth rollers, and furnace sealing plates for furnace manufacturers; diffuser segments for bell/batch annealing furnaces; charging/discharging rollers of reheating furnaces; and heating elements for annealing furnace of decarb lines. Uni Abex Alloy Products Limited was incorporated in 1972 and is headquartered in Mumbai, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Uni Abex Alloy Products Limited reported revenue of ₹2.2B in FY2026 versus ₹1.4B in FY2022, a compound +12.5%/yr. Reported net income was ₹2.8B in FY2026, compounding +118.4%/yr from FY2022.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2026)
₹2.2B
Latest YoY
+13.3%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+10.3%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+15.9%
Avg. growth/yr (12Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+9.1%
Revenue +12.5%/yr
FY22 ₹1.4B
FY23 ₹1.6B
FY24 ₹1.8B
FY25 ₹1.9B
FY26 ₹2.2B
Net income +118.4%/yr
FY22 ₹123M
FY23 ₹185M
FY24 ₹355M
FY25 ₹336M
FY26 ₹2.8B

504605 screens 29% overvalued. Compare with Steel Authority of India Limited →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Uni Abex Alloy Products Limited Fair Value". https://www.fairvalue-calculator.com/stock/504605

Peer Group

Materials · 3561 stocks

How this stock ranks against its sector: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median. (Industry “Steel & Iron” was too small, so the broader sector is used.)

Quality Score 61 · Top 25%
Fair Value upside −8% · Above median
Return on assets 0% · Below median
Net margin (TTM) 5% · Above median
Operating margin (TTM) 14% · Top 25%
Revenue growth -46% · Bottom 25%
Dividend yield (TTM) 1.3% · Below median

Valuation Multiples vs Materials median · lower = cheaper

P/E (TTM) 17.0× · Cheaper than median
P/B 0.19× · Cheaper than 75% of peers
P/S (TTM) 0.86× · Cheaper than median
P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 0.7× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 22 · sector 3
FUTURE 0 · sector 8
PAST 0 · sector 12
HEALTH 100 · sector 95
DIVIDEND 27 · sector 38

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Steel & Iron stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Steel Authority of India Limited 500113 ₹174.00 ₹89.25 -49%
Surya Roshni Limited 500336 ₹222.90 ₹652.46 +193%
Mukand Limited 500460 ₹135.65 ₹80.48 -41%
Steelcast Limited 513517 ₹354.10 ₹365.70 +3%
Panchmahal Steel Limited 513511 ₹298.55 ₹36.13 -88%
Bhagwati Autocast Limited 504646 ₹692.10 ₹664.13 -4%
Facor Alloys Limited 532656 ₹3.21 ₹1.15 -64%
S.A.L. Steel Limited 532604 ₹71.88 ₹7.81 -89%
Rathi Bars Limited 532918 ₹19.05 ₹4.56 -76%
Rishabh Digha Steel And Allied Products Limited 531539 ₹36.16 ₹7.61 -79%

Compare Uni Abex Alloy Products Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Uni Abex Alloy Products Limited (504605) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹3,296 versus a price of ₹4,622, about −29% (overvalued).
What is the fair value of 504605?
Our model-based fair value for Uni Abex Alloy Products Limited is ₹3,296 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹4,622.
What is the quality score of 504605?
Uni Abex Alloy Products Limited has a Quality Score of 61/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Uni Abex Alloy Products Limited (504605)?
Uni Abex Alloy Products Limited reported trailing-twelve-month revenue of about ₹905M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 504605?
The net profit margin of Uni Abex Alloy Products Limited is about 4.7%, meaning it keeps roughly 4.7% of revenue as net income. Based on the latest reported figures.
Does Uni Abex Alloy Products Limited pay a dividend?
Uni Abex Alloy Products Limited currently shows a dividend yield of about 1.33% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Uni Abex Alloy Products Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.