ADVANCE AGROLIFE LIMITED
ADVANCE · General/Diversified · NSE
₹113
Current Market Price
Fair Value (DCF)
₹60
Margin of Safety
-46.8%
Updated 22h ago
YieldIQ Score
40/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
17%
ROE
—
Debt/Equity
0.47
WACC
11.1%
Market Cap
₹729 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
36.1%
Return on capital employed
EV / EBITDA
13.0×
Enterprise multiple
Debt / EBITDA
1.4×
Leverage vs earnings
Interest Coverage
6.1×
EBIT covers interest
Current Ratio
1.16×
Short-term liquidity
Asset Turnover
1.43×
Revenue per ₹ of assets
Revenue CAGR (3Y)
26.0%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹113.43
Bear case
₹34.22
MoS -231.5%
Base case
₹60.33
MoS -88.0%
Bull case
₹78.66
MoS -44.2%
Ratio Trends
ADVANCE · last 4 annual periods
ROE
25.4%
ROCE
27.4%
Operating Margin
—
Debt / Equity
0.80×
PE
—
EV / EBITDA
—
Historical Financials
ADVANCE · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹251 Cr | ₹397 Cr | ₹455 Cr | ₹502 Cr | +26.0% |
| EBITDA | ₹16.7 Cr | ₹25.5 Cr | ₹40.7 Cr | ₹49.7 Cr | +43.8% |
| EBIT | — | — | — | — | — |
| PAT | ₹9.0 Cr | ₹14.9 Cr | ₹24.7 Cr | ₹25.6 Cr | +41.8% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹-0.1 Cr | ₹6.2 Cr | ₹14.8 Cr | ₹5.7 Cr | — |
| CapEx | ₹-3.1 Cr | ₹-8.2 Cr | ₹-30.2 Cr | ₹-33.6 Cr | — |
| FCF | ₹-3.2 Cr | ₹-2.0 Cr | ₹-15.4 Cr | ₹-27.9 Cr | — |
| Total Assets | ₹119 Cr | ₹179 Cr | ₹260 Cr | ₹351 Cr | +43.5% |
| Total Debt | ₹21.2 Cr | ₹25.3 Cr | ₹45.5 Cr | ₹80.5 Cr | +56.0% |
| Shareholders' Equity | ₹35.7 Cr | ₹50.6 Cr | ₹75.3 Cr | ₹101 Cr | +41.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
ADVANCE vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| BESTAGRO BESTAGRO | — | — | Pending | 9.2% | — |
| HERANBA HERANBA | — | — | Pending | 0.4% | — |
| KHAICHEM KHAICHEM | — | — | Pending | 0.6% | — |
| DHARMAJ DHARMAJ | — | — | Pending | 8.8% | — |
| RAMAPHO RAMAPHO | — | — | Pending | 3.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for ADVANCE in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of ADVANCE →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for ADVANCE →
Compare
Head-to-head with peers
Compare ADVANCE side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse ADVANCENow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.