MarketFriction

Arigato Universe Ltd

BSE 530267 · Industrial Products
₹35.08 +5.00%
BSE close2026-10-01
Market cap₹18.9 Cr.
P/E7.15

Price

Drag to pan, scroll or pinch to zoom. Ruler (or Shift + drag) measures a move.Dashed lines: 52 week high and low. Prices adjusted for splits and bonuses.

Financials

Standalone, Rs crore
Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Sales0.480.230.880.110.010.007.020.0013.456.338.824.18
Expenses0.520.260.930.160.043.387.380.1612.955.668.453.72
Operating Profit-0.04-0.03-0.05-0.05-0.03-3.38-0.36-0.160.500.670.370.46
OPM %-8.33%-13.04%-5.68%-45.45%-300.00%-5.13%3.72%10.58%4.20%11.00%
Other Income0.120.110.110.000.000.090.310.090.230.390.090.25
Interest0.000.000.000.000.000.000.050.000.000.370.160.30
Depreciation0.000.000.000.000.000.000.000.010.010.010.010.01
Profit before tax0.080.080.06-0.05-0.03-3.29-0.10-0.080.720.680.290.40
Tax %12.50%12.50%16.67%0.00%0.00%0.00%0.00%0.00%15.28%32.35%-303.45%0.00%
Net Profit0.070.060.05-0.05-0.03-3.29-0.10-0.070.610.461.170.40
EPS in Rs0.110.100.08-0.08-0.05-5.40-0.16-0.111.000.751.920.66
Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Sales0.030.001.200.460.330.380.350.321.717.1428.6032.78
Expenses0.200.141.750.550.430.510.450.491.8710.9527.2330.78
Operating Profit-0.17-0.14-0.55-0.09-0.10-0.13-0.10-0.17-0.16-3.811.372.00
OPM %-566.67%-45.83%-19.57%-30.30%-34.21%-28.57%-53.12%-9.36%-53.36%4.79%6.10%
Other Income0.300.280.450.360.300.310.290.230.440.560.800.96
Interest0.000.000.000.000.000.000.000.000.000.050.520.83
Depreciation0.000.000.000.000.000.000.000.000.000.010.040.04
Profit before tax0.130.14-0.100.270.200.180.190.060.28-3.311.612.09
Tax %7.69%21.43%0.00%18.52%20.00%11.11%42.11%16.67%14.29%0.00%-40.99%
Net Profit0.120.11-0.100.210.160.160.100.050.24-3.312.272.64
EPS in Rs0.200.18-0.160.340.260.260.160.080.39-5.433.724.33
Dividend Payout %0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
10 Years5 Years3 YearsTTM1 YearLast Year
Compounded Sales Growth99%137%347%366%
Compounded Profit Growth34%70%257%176%
Stock Price CAGR11%7%13%-28%
Return on Equity0%-1%-3%27%
Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital6.106.106.106.106.106.106.106.106.106.106.106.10
Reserves3.423.543.653.563.773.934.094.194.244.471.173.44
Borrowings0.000.000.000.000.000.000.000.000.000.004.179.94
Other Liabilities0.010.030.050.681.070.990.380.710.210.736.0010.93
Total Liabilities9.539.679.8010.3410.9411.0210.5711.0010.5511.3017.4430.41
Fixed Assets0.000.000.020.020.020.020.020.020.010.010.150.26
CWIP0.000.000.000.000.000.000.000.000.000.000.000.00
Investments0.000.000.000.000.000.000.000.000.000.000.000.00
Other Assets9.539.679.7810.3210.9211.0010.5510.9810.5411.2917.2930.15
Total Assets9.539.679.8010.3410.9411.0210.5711.0010.5511.3017.4430.41
Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Cash from Operating Activity-0.330.09-0.140.22-0.140.23-0.450.09-0.42-0.73-6.73-6.44
Cash from Investing Activity0.320.30-0.15-0.340.03-0.210.410.130.621.631.980.88
Cash from Financing Activity0.000.000.000.000.000.000.000.000.00-0.394.175.24
Net Cash Flow-0.010.39-0.29-0.12-0.110.01-0.040.220.200.50-0.59-0.31
Free Cash Flow-0.260.09-0.570.22-0.140.23-0.450.09-0.42-0.73-6.88-6.58
CFO/OP330%-59%79%-40%100%-270%331%-170%241%431%177%-430%
Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Debtor Days0.000.0036.50404.67453.48288.16427.57205.31290.29438.1061.26
Inventory Days6,296.258,030.0024,090.006.7224.3334.2230.4233.1833.184.32134.74684.88
Days Payable0.000.001,095.00152.27803.001,037.97294.030.00165.91125.27313.09249.28
Cash Conversion Cycle6,296.258,030.00-109.05-373.99-550.2724.55460.7572.59169.35259.74496.86
Working Capital Days35,313.7541,245.00605.291,579.021,791.8248.03-229.4311.41196.37295.48188.88
ROCE %1.57%1.36%1.44%-1.03%2.76%2.01%1.78%1.86%0.58%2.68%-29.62%13.78%
Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Promoters0.77%0.77%65.24%65.24%65.24%65.24%65.24%65.24%65.24%65.24%65.24%65.24%
Public99.23%99.23%34.76%34.77%34.77%34.76%34.76%34.76%34.76%34.76%34.76%34.76%
No. of Shareholders1,1641,1681,1611,2101,2921,3941,4121,4221,4301,4951,4851,490

Fundamentals

Market Cap₹ 18.9 Cr.
Current Price₹ 31.0
Stock P/E7.15
Book Value₹ 16.3
ROCE13.8 %
ROE27.0 %
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)366%
Compounded Profit Growth (TTM)176%
Standalone figures.
Valuation
Market capRs 21 Cr
Enterprise valueRs 31 Cr
P/E (TTM)8.10x
Price to book2.24x
Price to sales0.65x
EV / EBITDA11.81x
EV / EBIT11.99x
EV / sales0.95x
Earnings yield12.34%
P/E, 3-year average102.11x
P/B, 3-year average4.21x
P/E, 5-year average137.77x
P/B, 5-year average2.98x
Profitability
Operating margin (excl. other income)4.79%
Operating margin (incl. other income)7.59%
EBITDA margin8.08%
Pre-tax margin6.38%
Net profit margin8.05%
Net margin, latest quarter9.57%
ROE27.01%
ROCE13.78%
ROA9.49%
ROE, 3-year average-2.60%
ROCE, 3-year average-4.39%
ROA, 3-year average-3.78%
ROE, 5-year average-1.27%
ROCE, 5-year average-2.15%
ROA, 5-year average-1.99%
ROIC (approx.)18.93%
Tax rate-40.99%
Other income / net worth8.39%
Growth
Sales growth (latest year)300.56%
Sales CAGR, 3 years347.10%
Sales CAGR, 5 years137.31%
Profit CAGR, 3 years256.74%
Profit CAGR, 5 years69.97%
Sales growth QoQ-52.61%
Profit growth QoQ-65.81%
Per share
EPS (TTM)Rs 4.33
EPS (latest year)Rs 3.72
EPS (latest quarter)Rs 0.66
EPS, 3-year averageRs -0.44
EPS, 5-year averageRs -0.21
Book value per shareRs 15.65
Sales per shareRs 53.77
Cash flow per shareRs -10.56
Free cash flow per shareRs -10.79
Efficiency
Asset turnover0.94x
Fixed asset turnover110.00x
Inventory turnover1.40x
Inventory days260 days
Debtor days61 days
Debtors turnover5.96x
Creditor days249 days
Cash conversion cycle497 days
Working capital days189 days
Leverage
Total debtRs 10 Cr
Cash and bankRs 0 Cr
Net debtRs 10 Cr
Debt to equity1.04x
Net debt / EBITDA3.74x
Interest coverage5.02x
Owners' fund to total sources31.37%
Debt to assets32.69%
Cash flow
Cash from Operating Activity (latest year)Rs -6 Cr
Cash from Investing Activity (latest year)Rs 1 Cr
Cash from Financing Activity (latest year)Rs 5 Cr
Net Cash Flow (latest year)Rs -0 Cr
Free cash flow (latest year)Rs -7 Cr
FCFE (approx.: FCF + change in debt)Rs -1 Cr
Statement figures
Net sales (TTM)Rs 33 Cr
Net sales (latest year)Rs 29 Cr
Sales (latest quarter)Rs 4 Cr
Operating profit excl. other income (latest year)Rs 1 Cr
Operating profit (latest quarter)Rs 0 Cr
Other income (TTM)Rs 1 Cr
EBITDA (TTM)Rs 3 Cr
PBDT (TTM)Rs 2 Cr
Profit before tax (TTM)Rs 2 Cr
Tax (latest year)Rs -1 Cr
Net profit (TTM)Rs 3 Cr
Net profit (latest year)Rs 2 Cr
Net profit (latest quarter)Rs 0 Cr
Depreciation (TTM)Rs 0 Cr
Depreciation (latest quarter)Rs 0 Cr
Interest (TTM)Rs 1 Cr
Cost of goods sold (latest year)Rs 26 Cr
Total expenditure (latest year)Rs 27 Cr
Total income (latest year)Rs 29 Cr
Share capitalRs 6 Cr
ReservesRs 3 Cr
Shareholders' fundsRs 10 Cr
Total assetsRs 30 Cr
Net blockRs 0 Cr
ReceivablesRs 5 Cr
InventoryRs 19 Cr
Other liabilitiesRs 11 Cr
Shares outstanding (crore)0.61
Ownership
Promoter holding65.24% (+0.00 in a year)
Computed by MarketFriction from the standalone statements. Returns use average balances.
P/E 8.1 is at the 1th percentile of its own 6.3-year range (median 79.2, low 7.7, high 374.3).
P/B 2.24 is at the 67th percentile (median 1.14).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
Period530267Nifty 50Difference
1 week+3.3%-2.8% +6.1 pts
1 month-43.5%-6.8% -36.7 pts
3 months-27.6%-7.6% -20.0 pts
3 years+63.2%+14.2% +49.0 pts
5 years+67.0%+27.9% +39.2 pts

Red flags

F-score 5 of 8
explainHigh accruals Profit exceeded operating cash by 29% of total assets in 2026
lookInventory outrunning sales Inventory grew 671% vs sales +301% in 2026
lookProfit leans on other income Other income was 50% of pre-tax profit in 2026
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.

Latest quarter

Jun 2026
Sales ₹4 Cr. Net profit ₹0 Cr +671.4%.

Activity

Compare
CompanyMcap (Cr)P/EROCE
Indo-MIM Ltd61,71995.625.0 %
Aditya Infotech Ltd46,81498.128.6 %
Syrma SGS Technology Ltd32,63887.916.8 %
Honeywell Automation India Ltd30,03853.717.0 %
Jyoti CNC Automation Ltd24,09174.921.3 %
Kaynes Technology India Ltd23,60568.012.7 %
LMW Ltd18,11599.25.58 %
Lloyds Engineering Works Ltd15,85070.916.1 %
Tega Industries Ltd15,4818.14 %
Kennametal India Ltd8,87845.333.2 %
Dynamatic Technologies Ltd8,87315110.2 %
Standard Engineering Technology Ltd8,55710014.7 %
Raymond Ltd7,89446.93.14 %
Omnitech Engineering Ltd6,93966.817.6 %
GMM Pfaudler Ltd6,64152.713.6 %
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.

Quick answers

What is the market cap of Arigato Universe Ltd?

Arigato Universe Ltd (530267) has a market capitalisation of Rs 18.9 Cr. at the 2026-10-01 close.

What is the P/E ratio of Arigato Universe Ltd?

Arigato Universe Ltd trades at a P/E of 7.15 on trailing twelve-month profit, at the 2026-10-01 close.

What were Arigato Universe Ltd's latest quarterly results?

In the Jun 2026 quarter, Arigato Universe Ltd sales was Rs 4 Cr and net profit was Rs 0 Cr.

Data: NSE and BSE daily reports, company filings. Numbers only, not investment advice, not a SEBI-registered research service.AboutMethodologyFAQResearchContactTermsPrivacyDisclaimerUpdated 2026-10-03