Uni Abex Alloy Products Limited (504605) fair value: what the stock is really worth
As of Oct 1, 2026: fair value of Uni Abex Alloy Products Limited ₹3,296, price ₹4,569, upside -27.9%, quality 61 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Uni Abex Alloy Products Limited for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range ₹387.67 – ₹5,470 · fair‑value band ₹2,471 – ₹4,120 · the ₹4,569 price screens above the ₹3,296 fair value. Dashed = 300-day average. As of Sep 24, 2026.
Follow Uni Abex Alloy Products in your weekly email
Every Wednesday you see whether Uni Abex Alloy Products is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Uni Abex Alloy Products Limited produces and sells static and centrifugal castings, and assemblies in heat and corrosion resistant alloys in India and internationally.
Show more
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.
Stock analysis
Uni Abex Alloy Products Limited (504605) currently trades at ₹4,569, while our model-based Fair Value estimate is ₹3,296, 27.9% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of ₹23,840 per share, and 10 of the 26 models we run sit above the ₹4,569 price.
Bear case: the Dividend Discount group reads lowest at ₹529.34, and 16 of the 26 models stay below the price. Evidence for this calculation is medium.
Scenario range: ₹2,471 (bear) to ₹4,120 (bull), the price of ₹4,569 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 61/100 (solid quality), in the Basic Materials sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
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.
Key figures
Market cap ₹782M (≈ $8.1M) · P/E ratio 17.0 · P/S ratio 21.8 · EPS (TTM) ₹21.41 · Dividend yield 1.3% · Net margin 128% · Return on assets (EBIT) 18.0% · Operating margin 14.3%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 16% below its 52-week high and 69% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at 10% fair-value upside, at −28%, 504605 screens richer than that median.
Fair Value models
Bear ₹2,471Fair Value ₹3,296Bull ₹4,120
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2026 figures (about 6 months old). Earnings retained since then (₹8.36 per share) are deliberately not added.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+13.3%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+10.3%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+15.9%
Start year 2021 (pandemic). Over 10 years: +13.4% a year
Revenue growth 12 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+9.1%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in INR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: EBIT basis. Measured in INR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
≈ +25.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+24.0%
Dividend (yield on the price)1.3%
Profit margin 2021 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.15% → 21%
⚠ Rate on operating basis: 2026 sits 734% above its own trend.
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+26.3%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (India: IMF forecast 4.1% a year to 2030, 4.7% from 2016 to 2025) that is about +21.2% a year for the price.
Compare Uni Abex Alloy Products Limited with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.)Materials · 3439 stocks
Beats the sector median on 4/8 measures
A mixed picture versus its sector peers.
Valuation
Quality Score61 · Top 25%
Fair Value upside−27.9% · Below median
Profitability
Return on assets0.0% · Below median
Net margin (TTM)4.7% · Above median
Operating margin (TTM)14.3% · Top 25%
Growth and dividend
Revenue growth−45.6% · Bottom 25%
Dividend yield (TTM)1.3% · Below median
Valuation Multiplesvs Materials median · lower = cheaper
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.
Is Uni Abex Alloy Products Limited (504605) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of ₹3,296 versus a price of ₹4,569, about −28% upside (overvalued).
What is the fair value of 504605?
Our model-based fair value for Uni Abex Alloy Products Limited is ₹3,296 (as of Sep 24, 2026), built from audited fundamentals. The current price: ₹4,569.
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 price target for Uni Abex Alloy Products Limited (504605)?
Our model-based price target is the fair value of ₹3,296 (as of Sep 24, 2026) from 26 valuation models. Cautious scenario ₹2,471, optimistic scenario ₹4,120. It is a calculation from audited fundamentals, not an analyst target.
What is the Uni Abex Alloy Products Limited stock forecast for 2026?
Our models put fair value at ₹3,296, about −28% upside versus a price of ₹4,569 (overvalued). Cautious scenario ₹2,471, optimistic scenario ₹4,120. The calculation is refreshed regularly with new filings.
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 Sep 24, 2026).
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 Sep 24, 2026).
What growth is priced into Uni Abex Alloy Products Limited (504605)?
For today's price to be fair in a discounted-cash-flow model, Uni Abex Alloy Products Limited would have to grow free cash flow by +26.3 % per year for five years (discount rate 10.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +15.9 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 504605 use?
Our models discount Uni Abex Alloy Products Limited at 10.9 %: a base by market capitalisation (nano), damped by beta 0.48, country premium for India. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Uni Abex Alloy Products Limited that is +26.3 % per year a year over ten years, using the same discount rate (10.9 %) and the same formula as our fair value.
How much growth has Uni Abex Alloy Products Limited (504605) delivered so far?
Over the past 5 years revenue at Uni Abex Alloy Products Limited grew +15.9 % a year. The price currently implies +26.3 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Uni Abex Alloy Products Limited (504605) growing?
The median revenue growth in the sector is +8.1 % a year. That is the yardstick for the growth priced into Uni Abex Alloy Products Limited (+26.3 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Uni Abex Alloy Products Limited (504605)?
The free-cash-flow yield on the price is 2.31 %: that much free cash flow Uni Abex Alloy Products Limited produces per unit of market value. When it exceeds the discount rate of our models (10.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Uni Abex Alloy Products Limited (504605)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Uni Abex Alloy Products Limited it is ₹3,296 per share (as of Sep 24, 2026), against a price of ₹4,569. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Uni Abex Alloy Products Limited stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 504605 trades above its calculated fair value: price ₹4,569, fair value ₹3,296, a gap of about −28% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 504605?
No. The price is what the market pays today (₹4,569); the fair value is what the company's own numbers justify (₹3,296). For Uni Abex Alloy Products Limited the two are ₹1,273 per share apart. That gap is exactly why we show both numbers side by side.
How much is Uni Abex Alloy Products Limited worth?
The market values Uni Abex Alloy Products Limited at about ₹782M (market capitalisation, as of Sep 24, 2026). Per share that is ₹4,569; our models calculate a fair value of ₹3,296 per share.
What do the bullish and bearish scenarios say about 504605?
Our models span a range for Uni Abex Alloy Products Limited: cautious scenario ₹2,471, base ₹3,296, optimistic ₹4,120 per share (as of Sep 24, 2026, price ₹4,569). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 504605?
Uni Abex Alloy Products Limited trades at a price-to-earnings ratio of 17.0 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹3,296 is built from several models across several years.
How far is 504605 from its 52-week high?
Uni Abex Alloy Products Limited trades at ₹4,569, about 16% below its 52-week high of ₹5,470 and 69% above the low of ₹2,705 (as of Oct 1, 2026). Distance from the high says nothing about value: that is what the fair value of ₹3,296 is for.
Which stocks are comparable to Uni Abex Alloy Products Limited?
From the same area (Basic Materials) we also value Facor Alloys Limited, Zijin Mining Group, Saudi Arabian Mining Company, Nan Ya Plastics Corporation, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Uni Abex Alloy Products Limited stock attractive at the current price?
The data as of Sep 24, 2026: price ₹4,569, calculated fair value ₹3,296 (−28%), Quality Score 61/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 504605 calculated?
We run Uni Abex Alloy Products Limited through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ₹3,296, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. Uni Abex Alloy Products Limited itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Uni Abex Alloy Products Limited (504605)?
The closing price on Oct 1, 2026 was ₹4,569. Our model-based fair value is ₹3,296, about −28% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Uni Abex Alloy Products Limited right 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.
Key figures of Uni Abex Alloy Products Limited
How large is the market capitalisation of Uni Abex Alloy Products Limited (504605)?
The market capitalisation of Uni Abex Alloy Products Limited is ₹782M (≈ $8.1M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Uni Abex Alloy Products Limited (504605)?
The price-to-sales ratio of Uni Abex Alloy Products Limited is 21.8 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Uni Abex Alloy Products Limited (504605)?
Earnings per share at Uni Abex Alloy Products Limited are ₹21.41 (price ÷ EPS = P/E 17.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Uni Abex Alloy Products Limited (504605)?
The dividend yield of Uni Abex Alloy Products Limited is 1.3%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Uni Abex Alloy Products Limited (504605)?
The net margin of Uni Abex Alloy Products Limited is 128% (fiscal year 2026). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the EBIT return on assets of Uni Abex Alloy Products Limited (504605)?
On an EBIT basis the return on assets of Uni Abex Alloy Products Limited is 18.0% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Uni Abex Alloy Products Limited (504605)?
The operating margin of Uni Abex Alloy Products Limited is 14.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Uni Abex Alloy Products Limited (504605)?
Revenue at Uni Abex Alloy Products Limited is growing −45.6% versus a year earlier (3y avg +10.3%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Uni Abex Alloy Products Limited (504605)?
Earnings per share at Uni Abex Alloy Products Limited are growing −48.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Uni Abex Alloy Products Limited (504605) carry?
The net debt of Uni Abex Alloy Products Limited is ₹2.9M (fiscal year 2021, ≈ 0.0 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Uni Abex Alloy Products Limited in the live analysis
One click puts Uni Abex Alloy Products Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
