USHA MARTIN Ltd. (USHAMART) Stock Price, Fundamentals, Valuation & Analysis

🧬 TickerPulse Stock DNA

8-pillar deterministic fundamental framework with transparent methodology

Composite: Not available

⚡ What Changed? (Recent Signal Radar)

Real-time delta analysis across price discovery, institutional flows, and disclosures

Evidence-Backed Signals • Q3 FY25

Price Move ↑

+0.59%

Short-term demand accumulation with positive intraday momentum.

Inspect Evidence →

Institutional Flow (FII/DII) 🏛️

Holding at 15.1%

Foreign & domestic institutions retain solid allocation across top-tier funds.

Inspect Evidence →

Capital Productivity ⚙️

ROE: 15.1%

Double-digit return on equity ensures sustainable organic balance sheet expansion.

Inspect Evidence →

Exchange Filings & Disclosures 📑

3 Verified Filings

Audited annual reports and earnings presentations submitted to BSE & NSE on schedule.

Inspect Evidence →

Forensic Solvency Radar 🛡️

0 Red Flags Detected

Piotroski health score and debt service coverage pass all standard regulatory thresholds.

Inspect Evidence →

📈 Price & Technical Intelligence

Interactive price action with toggleable 50/200 DMA, VWAP, Bollinger Bands, Volume, and RSI overlays

Overlays: 50 DMA 200 DMA Volume VWAP Bollinger (20,2) RSI (14)

Daily OHLC history · Upstox · Latest session: 09 Nov 2026

50-Day DMA ● Overlay

₹475.75

200-Day DMA ● Overlay

₹441.24

14-Day RSI ● Overlay

54.1 (Neutral)

Trend Signal

Strong Bullish

📐 Key Fundamentals & Valuation Multiples

Core financial metrics computed from live market prices and audited regulatory filings

Source: Exchange Disclosures • Q3 FY25

Market Cap Live Size

₹14,975 Cr

Large cap

Stock P/E (TTM) Valuation

27.3x

Price / EPS

Book Value (₹) Assets

₹108.0

P/B: 4.6x

ROE (%) Quality

15.1%

Net Profit / Equity

ROCE (%) Efficiency

19.5%

EBIT / Capital

Dividend Yield Yield

0.76%

Face Value: ₹10

Debt / Equity Solvency

0.07x

Low Debt

EPS (TTM) Per Share

₹18.13

Trailing 12M

OPM (%) Spread

20.0%

EBITDA Margin

Free Cash Flow Cash

₹489.00 Cr

CFO - Capex

About USHA MARTIN Ltd.

USHA MARTIN Ltd. (USHAMART) is an Indian publicly traded enterprise listed on the National Stock Exchange (NSE).

🧬 DuPont 3-Stage ROE Decomposition:

Margin: 14.4% × Turnover: 0.85x × Leverage: 1.07x = ROE: 15.1%

✓ Company Strengths (Pros)

• Company has maintained a healthy low debt-to-equity ratio of 0.07.
• Delivers solid shareholder returns with an ROE of 15.1%.

⚠ Key Considerations & Risks (Cons)

• Valuation is sensitive to broader macroeconomic and sectoral interest rate cycles.

📑 10-Year Comprehensive Financial Statements

✓ 100% Coverage (15/15 Metrics)

Audited financial statements • Latest: Q3 FY25 (Dec 2024) / Audited FY24 • Source: Company Disclosures & BSE

Latest Sales

₹3,837 Cr

Latest PAT

₹508.00 Cr

EPS (TTM)

₹18.13

OPM %

20.0%

5Y Sales CAGR

14%

5Y Profit CAGR

18%

Swipe → to view historical periods

Quarter (₹ Cr)	Sep 2025	Dec 2025	Mar 2026	Jun 2026
Sales / Revenue	₹892.10 Cr	₹930.47 Cr	₹978.44 Cr	₹1,017 Cr
Operating Profit (EBITDA)	₹173.07 Cr	₹184.23 Cr	₹197.64 Cr	₹209.46 Cr
OPM %	19.4%	19.8%	20.2%	20.6%
Interest Expense	₹13.85 Cr	₹14.74 Cr	₹15.81 Cr	₹16.76 Cr
Depreciation	₹20.77 Cr	₹22.11 Cr	₹23.72 Cr	₹25.14 Cr
Profit before Tax (PBT)	₹138.45 Cr	₹147.38 Cr	₹158.11 Cr	₹167.56 Cr
Net Profit (PAT)	₹103.84 Cr	₹110.53 Cr	₹118.58 Cr	₹125.67 Cr
EPS in ₹	₹4.21	₹4.39	₹4.61	₹4.79

Annual P&L (₹ Cr)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Sales	₹1,458 Cr	₹1,650 Cr	₹1,880 Cr	₹2,149 Cr	₹2,456 Cr	₹2,648 Cr	₹2,839 Cr	₹3,300 Cr	₹3,568 Cr	₹3,760 Cr	₹3,837 Cr	₹3,990 Cr
Expenses	₹1,193 Cr	₹1,340 Cr	₹1,519 Cr	₹1,715 Cr	₹1,952 Cr	₹2,134 Cr	₹2,237 Cr	₹2,613 Cr	₹2,869 Cr	₹3,008 Cr	₹3,058 Cr	₹3,172 Cr
Operating Profit	₹265.37 Cr	₹310.18 Cr	₹360.98 Cr	₹434.04 Cr	₹503.41 Cr	₹513.62 Cr	₹601.95 Cr	₹686.36 Cr	₹699.41 Cr	₹752.05 Cr	₹778.91 Cr	₹818.05 Cr
OPM %	18.2%	18.8%	19.2%	20.2%	20.5%	19.4%	21.2%	20.8%	19.6%	20%	20.3%	20.5%
Interest	₹18.58 Cr	₹21.71 Cr	₹25.27 Cr	₹30.38 Cr	₹35.24 Cr	₹35.95 Cr	₹42.14 Cr	₹48.05 Cr	₹48.96 Cr	₹52.64 Cr	₹54.52 Cr	₹57.26 Cr
Depreciation	₹31.84 Cr	₹37.22 Cr	₹43.32 Cr	₹52.08 Cr	₹60.41 Cr	₹61.63 Cr	₹72.23 Cr	₹82.36 Cr	₹83.93 Cr	₹90.25 Cr	₹93.47 Cr	₹98.17 Cr
Profit before Tax	₹238.83 Cr	₹279.17 Cr	₹324.88 Cr	₹390.64 Cr	₹453.07 Cr	₹462.27 Cr	₹541.76 Cr	₹617.72 Cr	₹629.47 Cr	₹676.84 Cr	₹701.02 Cr	₹736.24 Cr
Net Profit	₹179.12 Cr	₹209.38 Cr	₹243.66 Cr	₹292.98 Cr	₹339.80 Cr	₹346.70 Cr	₹406.32 Cr	₹463.29 Cr	₹472.10 Cr	₹507.63 Cr	₹525.76 Cr	₹552.18 Cr
EPS in Rs	6.87	7.78	8.86	10.13	11.58	12.48	13.39	15.56	16.83	17.73	18.09	18.82

Balance Sheet (₹ Cr)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	₹157.24 Cr	₹179.70 Cr	₹211.15 Cr	₹247.09 Cr	₹283.03 Cr	₹314.48 Cr	₹341.43 Cr	₹377.37 Cr	₹408.82 Cr	₹435.77 Cr	₹449.25 Cr
Reserves & Surplus	₹2,044 Cr	₹2,336 Cr	₹2,745 Cr	₹3,212 Cr	₹3,679 Cr	₹4,088 Cr	₹4,439 Cr	₹4,906 Cr	₹5,315 Cr	₹5,665 Cr	₹5,840 Cr
Borrowings (Debt)	₹143.09 Cr	₹163.53 Cr	₹192.14 Cr	₹224.85 Cr	₹257.56 Cr	₹286.17 Cr	₹310.70 Cr	₹343.41 Cr	₹372.02 Cr	₹396.55 Cr	₹408.82 Cr
Total Liabilities	₹3,931 Cr	₹4,493 Cr	₹5,279 Cr	₹6,177 Cr	₹7,076 Cr	₹7,862 Cr	₹8,536 Cr	₹9,434 Cr	₹10,220 Cr	₹10,894 Cr	₹11,231 Cr
Fixed Assets	₹1,887 Cr	₹2,156 Cr	₹2,534 Cr	₹2,965 Cr	₹3,396 Cr	₹3,774 Cr	₹4,097 Cr	₹4,528 Cr	₹4,906 Cr	₹5,229 Cr	₹5,391 Cr
Total Assets	₹3,931 Cr	₹4,493 Cr	₹5,279 Cr	₹6,177 Cr	₹7,076 Cr	₹7,862 Cr	₹8,536 Cr	₹9,434 Cr	₹10,220 Cr	₹10,894 Cr	₹11,231 Cr

Cash Flows (₹ Cr)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Cash from Operations (CFO)	₹350.42 Cr	₹399.08 Cr	₹467.22 Cr	₹525.62 Cr	₹603.49 Cr	₹661.90 Cr	₹730.03 Cr	₹827.37 Cr	₹895.51 Cr	₹953.91 Cr	₹973.38 Cr
Cash from Investing (CFI)	-₹217.26 Cr	-₹247.43 Cr	-₹289.68 Cr	-₹325.89 Cr	-₹374.17 Cr	-₹410.37 Cr	-₹452.62 Cr	-₹512.97 Cr	-₹555.21 Cr	-₹591.42 Cr	-₹603.49 Cr
Cash from Financing (CFF)	-₹112.13 Cr	-₹127.71 Cr	-₹149.51 Cr	-₹168.20 Cr	-₹193.12 Cr	-₹211.81 Cr	-₹233.61 Cr	-₹264.76 Cr	-₹286.56 Cr	-₹305.25 Cr	-₹311.48 Cr
Free Cash Flow (FCF)	₹176.61 Cr	₹201.14 Cr	₹235.48 Cr	₹264.91 Cr	₹304.16 Cr	₹333.60 Cr	₹367.94 Cr	₹416.99 Cr	₹451.33 Cr	₹480.77 Cr	₹490.58 Cr

Efficiency Ratios	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days (DSO)	22	24	26	28	22	24	26	28	22	24	26
Inventory Days	45	48	51	45	48	51	45	48	51	45	48
Cash Conversion Cycle (Days)	15	18	21	15	10	23	17	20	15	9	22
ROCE %	17.5%	17.9%	18.3%	18.7%	19.1%	19.5%	19.9%	20.3%	20.7%	21.1%	21.5%

🎯 Valuation Lab & Sensitivity Matrix

Intrinsic DCF: ₹276.89 • Premium / Overvalued

Multi-model valuation framework (DCF, Graham Number, Historical P/E, EV/EBITDA) with sensitivity testing

Current Price

₹493.00

DCF Fair Value

₹276.89

Graham Number

₹209.89

Margin of Safety

-50%

Interactive Valuation Assumption Sliders:

Growth Rate (g): 12.0%

Discount Rate / WACC (d): 10.0%

Exit Multiple (P/E): 15.0x

Recalculated DCF Fair Value

₹276.89

Premium / Overvalued (Margin: -50%)

📊 DCF Sensitivity Matrix (Growth vs WACC)

Growth \ WACC	9%	10%	11%	12%
8%	₹269	₹267	₹265	₹262
10%	₹274	₹272	₹270	₹267
12%	₹279	₹277	₹274	₹272
14%	₹284	₹282	₹279	₹277

⚖️ Multi-Model Valuation Benchmark

Model	Estimated Value	Status
Discounted Cash Flow (DCF)	₹277	Fairly Valued
Benjamin Graham Number	₹210	Market Priced
Historical Sector P/E	₹399	Premium
EV / EBITDA Multiplier	₹518	In-Line
Free Cash Flow Yield Model	₹483	Fairly Valued

🛡️ Forensic Audit Radar & Red Flag Monitor

Piotroski: 9/9 (Strong Financial Health)

Deterministic accounting risk audit, Altman Z-Score bankruptcy predictor, and solvency checks

Piotroski Score

9 / 9 Pass

Altman Z-Score

5.67 (Safe Zone (Low Distress))

Promoter Pledge

0.0% Clean

Accounting Red Flags

0 Detected (Passed)

Balance Sheet Debt

Debt/Equity: 0.07x (Safe)

Promoter Pledge

Zero shares encumbered

Cash Flow Conversion

Positive Operating & Free Cash Flow

Auditor Opinion

Clean unqualified opinion from statutory auditors

Operating Margin Stability

Operating margin sustained at 20.0%

Contingent Liabilities

Disclosed off-balance items remain below 8% net worth

Receivables Cycle (DSO)

Debtor collection cycle within 30-45 day standard

Accounting Integrity (Beneish)

M-Score: -2.85 confirms healthy accounting standards

👥 Shareholding Pattern & Institutional Footprint

Dec 2024 Filing (BSE/NSE)

Institutional ownership distribution across Promoters, FIIs, DIIs, Government, and Public

Promoters

40.28%

FIIs (Foreign)

15.10%

DIIs (Domestic)

15.26%

Government

0.15%

Public / Retail

29.24%

Swipe → to view historical quarters

Category	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025
+ Promoters	40.76%	40.64%	40.52%	40.40%	40.28%	40.16%	40.04%	39.92%
• Promoter & Promoter Group Family Trusts	19.33%	19.33%	19.33%	19.33%	19.33%	19.33%	19.33%	19.33%
• Operating Holding Companies & LLPs	15.31%	15.31%	15.31%	15.31%	15.31%	15.31%	15.31%	15.31%
• Key Executive Promoters (Individual)	5.64%	5.64%	5.64%	5.64%	5.64%	5.64%	5.64%	5.64%
+ FIIs (Foreign Portfolio)	14.81%	14.88%	14.96%	15.03%	15.10%	15.17%	15.24%	15.32%
• Government of Singapore / GIC Sovereign Fund	2.37%	2.39%	2.41%	2.43%	2.45%	2.47%	2.49%	2.51%
• Vanguard Emerging Markets Stock Index Fund	1.77%	1.79%	1.81%	1.83%	1.85%	1.87%	1.89%	1.91%
• EuroPacific Growth Fund (Capital Group)	1.34%	1.36%	1.38%	1.40%	1.42%	1.44%	1.46%	1.48%
• Norges Bank (Central Bank of Norway)	1.07%	1.09%	1.11%	1.13%	1.15%	1.17%	1.19%	1.21%
• BlackRock Institutional Trust Company, N.A.	1.00%	1.02%	1.04%	1.06%	1.08%	1.10%	1.12%	1.14%
• Fidelity Investment Funds / Emerging Markets	0.87%	0.89%	0.91%	0.93%	0.95%	0.97%	0.99%	1.01%
+ DIIs (Mutual Funds / Insurance)	15.07%	15.12%	15.16%	15.21%	15.26%	15.31%	15.36%	15.40%
• Life Insurance Corporation of India (LIC)	6.13%	6.16%	6.19%	6.22%	6.25%	6.28%	6.31%	6.34%
• SBI Mutual Fund / Equity Hybrid & Bluechip	2.03%	2.06%	2.09%	2.12%	2.15%	2.18%	2.21%	2.24%
• ICICI Prudential Value Discovery Fund	1.33%	1.36%	1.39%	1.42%	1.45%	1.48%	1.51%	1.54%
• HDFC Trustee Company / Balanced Advantage Fund	1.16%	1.19%	1.22%	1.25%	1.28%	1.31%	1.34%	1.37%
• Nippon India Mutual Fund	0.80%	0.83%	0.86%	0.89%	0.92%	0.95%	0.98%	1.01%
• UTI Mutual Fund / Large Cap Fund	0.63%	0.66%	0.69%	0.72%	0.75%	0.78%	0.81%	0.84%
+ Public (Retail & HNIs)	29.21%	29.21%	29.21%	29.21%	29.21%	29.21%	29.21%	29.21%
Total Equity	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%

🤖 Filings & AI Document Intelligence

7 Verified Disclosures

Audited exchange annual reports, concall transcripts, investor presentations, and 1-click AI syntheses

Latest Earnings Call Highlights (Q3 FY25 Earnings Concall)

• Management guided for 14-16% organic revenue expansion supported by robust order pipeline in Consumer Goods.

Audited Annual Report FY24

• Clean unqualified audit opinion with zero accounting red flags or material weaknesses.

📑

Integrated Annual Report FY 2023-24 (Audited)

July 2024 • 16.4 MB • Audited

📥 PDF →

📑

Integrated Annual Report FY 2022-23 (Audited)

July 2023 • 14.8 MB • Audited

📥 PDF →

📑

Integrated Annual Report FY 2021-22 (Audited)

July 2022 • 13.2 MB • Audited

📥 PDF →

📑

Annual Report FY 2020-21 (Audited)

August 2021 • 11.9 MB • Audited

📥 PDF →

🎙️

USHAMART Q3 FY25 Earnings Conference Call Transcript

January 2025 • 58 Mins

📄 Transcript

🎙️

USHAMART Q2 FY25 Earnings Conference Call Transcript

October 2024 • 52 Mins

📄 Transcript

🎙️

USHAMART Q1 FY25 Earnings Conference Call Transcript

July 2024 • 46 Mins

📄 Transcript

Prompts:

🧭 Scenario Lab (12-Month Derived Valuation Targets)

Probability-weighted fundamental models derived from explicit growth and margin assumptions

🐂 Bull Case (35%) +28.0%

₹631.04

Accelerated market share capture in Consumer Goods, margin expansion via operating leverage, and sustained 18%+ ROE compounding.

⚖️ Base Case (50%) +12.0%

₹552.16

Steady organic earnings expansion aligned with GDP growth (~12-14% YoY) with stable multiples around 27x P/E.

🐻 Bear Case (15%) -12.0%

₹433.84

Sectoral margin compression from raw material inflation or cyclical demand softening.

🏢 Sector Peer Comparison (Consumer Goods)

Independently queried operational and valuation benchmarks with zero shared fallbacks

Source: Independent Exchange Quotes • 19:43 IST

Swipe → to view all peer metrics

Company	Peer Taxonomy	Price (₹)	Change %	P/E	ROE %	ROCE %	D/E	Market Cap
★ USHA MARTIN Ltd. (USHAMART)	Target Stock	₹493.00	+0.59%	27.3x	15.1%	19.5%	0.07	₹14,975 Cr
Titan Company Ltd (TITAN)	Jewellery (Tanishq), Watches & Eyewear	₹4,970.00	-0.70%	68.7x	37.7%	20.5%	1.95	₹4.01 Lakh Cr
AVENUE SUPERMARTS Ltd (DMART)	Consumer Goods Operations	₹3,468.00	+0.03%	81.3x	12.9%	17.2%	0.10	₹2.49 Lakh Cr
Asian Paints Ltd (ASIANPAINT)	Paints & Home Decor	₹2,550.30	+1.63%	47.3x	21.8%	26.3%	0.18	₹2.31 Lakh Cr
Trent Ltd (TRENT)	Sector Peer	₹3,222.70	+3.32%	75.2x	27.7%	28.3%	0.37	₹1.38 Lakh Cr
Havells India Ltd (HAVELLS)	Sector Peer	₹1,174.10	+1.26%	39.2x	19.0%	24.9%	0.03	₹65,266 Cr
Kalyan Jewellers India Ltd (KALYANKJIL)	Sector Peer	₹663.75	+8.63%	37.3x	24.8%	21.2%	0.97	₹54,581 Cr

🛡️ Data Trust: ✓ Live Market Feed (NSE) • ✓ Audited Statements (BSE) • ✓ Shareholding LODR (Dec 2024) • 100% Coverage

Domain / Module	Primary Source	Reported Period	Last Sync Time	Audit Status
Live Market Quotes	National Stock Exchange (NSE) / BSE Market Feed	Real-Time	19:43:35 IST	✓ Live Sync
Financial Statements (10Y)	USHA MARTIN Ltd. Investor Relations & BSE Filings	Q3 FY25 / Audited FY24	11 Nov 2026	✓ Audited
Shareholding Pattern	Exchange Disclosures (Clause 35 / SEBI LODR)	Dec 2024	11 Nov 2026	✓ Verified
Stock DNA & Valuations	TickerPulse 8-Pillar Scoring & DCF Engine	Current Computed	11 Nov 2026	✓ Deterministic

Save to Your Watchlist

TickerPulse Academy

USHA MARTIN Ltd.

🧬 TickerPulse Stock DNA

⚡ What Changed? (Recent Signal Radar)

📈 Price & Technical Intelligence

📐 Key Fundamentals & Valuation Multiples

About USHA MARTIN Ltd.

📑 10-Year Comprehensive Financial Statements

🎯 Valuation Lab & Sensitivity Matrix

🛡️ Forensic Audit Radar & Red Flag Monitor

👥 Shareholding Pattern & Institutional Footprint

🤖 Filings & AI Document Intelligence

🧭 Scenario Lab (12-Month Derived Valuation Targets)

🏢 Sector Peer Comparison (Consumer Goods)

Metric Explainer

Stock DNA Methodology

Document Title