AGARWAL INDS CORP LTD.
AGARIND · General/Diversified · NSE
₹470
Current Market Price
Fair Value (DCF)
₹621
Discount to FV
+32.0%
Updated just now
YieldIQ Score
36/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
31%
ROE
18.4%
Debt/Equity
0.69
WACC
11.1%
Market Cap
₹703.54 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
19.9%
Return on capital employed
EV / EBITDA
6.7×
Enterprise multiple
Debt / EBITDA
2.4×
Leverage vs earnings
Interest Coverage
5.8×
EBIT covers interest
Current Ratio
1.17×
Short-term liquidity
Asset Turnover
1.13×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-6.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹470.35
Bear case
Discount -23.2%
Base case
Discount +24.2%
Bull case
Discount +51.4%
Ratio Trends
AGARIND · last 8 annual periods
ROE
18.4%
ROCE
19.9%
Operating Margin
—
Debt / Equity
0.69×
PE
9.2×
EV / EBITDA
6.8×
Historical Financials
AGARIND · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 NSE_XBRL | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹904 Cr | ₹1598 Cr | ₹2015 Cr | ₹2125 Cr | ₹2399 Cr | +27.6% |
| EBITDA | — | ₹108 Cr | ₹144 Cr | ₹177 Cr | ₹211 Cr | +18.1% |
| EBIT | ₹58.5 Cr | ₹89.8 Cr | ₹122 Cr | ₹148 Cr | — | +26.1% |
| PAT | ₹40.5 Cr | ₹63.7 Cr | ₹92.3 Cr | ₹109 Cr | ₹116 Cr | +30.0% |
| EPS (diluted) | ₹39.51 | ₹51.10 | ₹63.78 | ₹73.02 | — | +16.6% |
| CFO | ₹45.2 Cr | ₹64.7 Cr | ₹157 Cr | ₹112 Cr | ₹99.8 Cr | +21.9% |
| CapEx | — | ₹-65.5 Cr | ₹-149 Cr | ₹-270 Cr | ₹-165 Cr | — |
| FCF | — | ₹-0.9 Cr | ₹8.0 Cr | ₹-158 Cr | ₹-65.0 Cr | — |
| Total Assets | — | ₹543 Cr | ₹750 Cr | ₹1120 Cr | ₹1345 Cr | +25.4% |
| Total Debt | — | ₹171 Cr | ₹158 Cr | ₹361 Cr | ₹435 Cr | +26.3% |
| Shareholders' Equity | — | ₹295 Cr | ₹404 Cr | ₹511 Cr | ₹627 Cr | +20.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
AGARIND vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 CHEMFAB CHEMFAB | — | — | Pending | -0.9% | — |
 JAYAGROGN JAYAGROGN | — | — | Pending | 9.5% | — |
PREMIERPOL PREMIERPOL | — | — | Pending | 22.1% | — |
CHEMCON CHEMCON | — | — | Pending | 4.9% | 19.5× |
SUKHJITS SUKHJITS | — | — | Pending | 7.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
10 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹12.60/sh
Last payout
2025-09-16
₹3.30
Peak payout
₹3.30
Trailing yield
0.70%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. AGARWAL INDS CORP LTD. (AGARIND.NS) trades at 470.35 vs a model fair value of 620.75, a gap of 32.0%. Piotroski F-score: 6/9. Moat label:...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of AGARIND →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for AGARIND →
Compare
Head-to-head with peers
Compare AGARIND side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse AGARINDNow →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.