AGI GREENPAC LIMITED
AGI · General/Diversified · NSE
₹569
Current Market Price
Fair Value (DCF)
₹1,138
Margin of Safety
+100.1%
Updated 1d ago
YieldIQ Score
76/100
Piotroski F-Score
8/9
Economic Moat
Wide
Confidence
39%
ROE
—
Debt/Equity
0.21
WACC
11.1%
Market Cap
₹3,681 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
18.5%
Return on capital employed
EV / EBITDA
6.5×
Enterprise multiple
Debt / EBITDA
0.9×
Leverage vs earnings
Interest Coverage
6.2×
EBIT covers interest
Current Ratio
1.71×
Short-term liquidity
Asset Turnover
0.72×
Revenue per ₹ of assets
Revenue CAGR (3Y)
21.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹568.95
Bear case
₹603.42
MoS +5.7%
Base case
₹1,138.37
MoS +50.0%
Bull case
₹1,305.72
MoS +56.4%
Ratio Trends
AGI · last 8 annual periods
ROE
15.4%
ROCE
25.9%
Operating Margin
—
Debt / Equity
0.26×
PE
8.0×
EV / EBITDA
5.3×
Historical Financials
AGI · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1853 Cr | ₹1430 Cr | ₹680 Cr | ₹625 Cr | ₹2529 Cr | +8.1% |
| EBITDA | — | ₹335 Cr | ₹488 Cr | ₹588 Cr | ₹686 Cr | +19.6% |
| EBIT | ₹187 Cr | ₹207 Cr | ₹158 Cr | ₹114 Cr | — | -11.5% |
| PAT | ₹88.1 Cr | ₹193 Cr | ₹109 Cr | ₹64.6 Cr | ₹322 Cr | +38.3% |
| EPS (diluted) | ₹12.71 | ₹17.99 | ₹14.81 | ₹9.98 | — | -5.9% |
| CFO | ₹349 Cr | ₹181 Cr | ₹523 Cr | ₹588 Cr | ₹429 Cr | +5.3% |
| CapEx | — | — | — | — | ₹-254 Cr | — |
| FCF | — | — | — | — | ₹175 Cr | +0.0% |
| Total Assets | — | ₹3279 Cr | ₹3120 Cr | ₹3357 Cr | ₹3496 Cr | +1.6% |
| Total Debt | — | — | ₹169 Cr | ₹119 Cr | ₹553 Cr | +34.4% |
| Shareholders' Equity | — | — | ₹1607 Cr | ₹1815 Cr | ₹2098 Cr | +6.9% |
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 | 9.5% | — |
| COSMOFIRST COSMOFIRST | — | — | Pending | 9.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for AGI in the last 10 years.
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.