AGI GREENPAC LIMITED
AGI · General/Diversified · NSE
₹660
Current Market Price
Fair Value (DCF)
₹1,144
Discount to FV
+73.2%
Updated just now
YieldIQ Score
40/100
Piotroski F-Score
7/9
Economic Moat
Wide
Confidence
58%
ROE
14.6%
Debt/Equity
0.10
WACC
11.1%
Market Cap
₹4,273 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
25.9%
Return on capital employed
EV / EBITDA
6.5×
Enterprise multiple
Debt / EBITDA
0.4×
Leverage vs earnings
Interest Coverage
6.2×
EBIT covers interest
Current Ratio
1.71×
Short-term liquidity
Asset Turnover
0.76×
Revenue per ₹ of assets
Revenue CAGR (3Y)
5.7%
3-year revenue growth
Revenue CAGR (5Y)
7.5%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹660.4
Bear case
Margin of Safety -7.5%
Implied upside -7.0%
Base case
Margin of Safety +29.7%
Implied upside +42.2%
Bull case
Margin of Safety +34.2%
Implied upside +51.9%
Ratio Trends
AGI · last 10 annual periods
ROE
14.6%
ROCE
25.9%
Operating Margin
—
Debt / Equity
0.10×
PE
8.0×
EV / EBITDA
5.3×
Historical Financials
AGI · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1430 Cr | ₹2256 Cr | ₹2400 Cr | ₹2529 Cr | ₹2665 Cr | +16.8% |
| EBITDA | ₹335 Cr | ₹488 Cr | ₹588 Cr | ₹689 Cr | ₹685 Cr | +19.5% |
| EBIT | ₹207 Cr | ₹361 Cr | ₹427 Cr | — | — | +19.8% |
| PAT | ₹193 Cr | ₹262 Cr | ₹251 Cr | ₹322 Cr | ₹352 Cr | +16.1% |
| EPS (diluted) | ₹17.99 | ₹38.45 | ₹38.85 | — | — | +21.2% |
| CFO | ₹181 Cr | ₹523 Cr | ₹588 Cr | ₹429 Cr | ₹571 Cr | +33.3% |
| CapEx | ₹-467 Cr | ₹-281 Cr | ₹-272 Cr | ₹-254 Cr | ₹-397 Cr | — |
| FCF | ₹-286 Cr | ₹242 Cr | ₹316 Cr | ₹175 Cr | ₹175 Cr | — |
| Total Assets | ₹3279 Cr | ₹3119 Cr | ₹3357 Cr | ₹3496 Cr | ₹3552 Cr | +2.0% |
| Total Debt | ₹1171 Cr | ₹737 Cr | ₹621 Cr | ₹553 Cr | ₹241 Cr | -32.6% |
| Shareholders' Equity | ₹1392 Cr | ₹1607 Cr | ₹1815 Cr | ₹2098 Cr | ₹2407 Cr | +14.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
AGI vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 JINDALPOLY JINDALPOLY | — | — | Pending | 2.7% | — |
 UFLEX UFLEX | — | — | Pending | 1.9% | — |
TCPLPACK TCPLPACK | — | — | Pending | 22.2% | — |
 MOLDTKPAC MOLDTKPAC | — | — | Pending | 10.6% | — |
 COSMOFIRST COSMOFIRST | — | — | Pending | 9.6% | — |
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)
₹27.00/sh
Last payout
2025-08-22
₹7.00
Peak payout
₹7.00
Trailing yield
1.06%
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. AGI GREENPAC LIMITED (AGI.NS) trades at 660.40 vs a model fair value of 1143.50, a gap of 73.2%. Piotroski F-score: 7/9. Moat label: Wide...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of AGI →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for AGI →
Compare
Head-to-head with peers
Compare AGI side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse AGINow →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.