AGI INFRA LIMITED
AGIIL · General/Diversified · NSE
₹366
Current Market Price
Fair Value (DCF)
₹111
Margin of Safety
-69.7%
Updated 3d ago
YieldIQ Score
50/100
Piotroski F-Score
6/9
Economic Moat
Wide
Confidence
40%
ROE
—
Debt/Equity
0.42
WACC
11.1%
Market Cap
₹4,574 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
36.2×
Enterprise multiple
Debt / EBITDA
1.1×
Leverage vs earnings
Interest Coverage
6.9×
EBIT covers interest
Current Ratio
—
Short-term liquidity
Asset Turnover
0.27×
Revenue per ₹ of assets
Revenue CAGR (3Y)
18.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹365.95
Bear case
₹58.45
MoS -526.1%
Base case
₹110.87
MoS -230.1%
Bull case
₹127
MoS -188.1%
Ratio Trends
AGIIL · last 4 annual periods
ROE
22.6%
ROCE
24.3%
Operating Margin
—
Debt / Equity
0.47×
PE
—
EV / EBITDA
—
Historical Financials
AGIIL · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹197 Cr | ₹241 Cr | ₹292 Cr | ₹325 Cr | +18.1% |
| EBITDA | ₹52.5 Cr | ₹64.2 Cr | ₹84.6 Cr | ₹105 Cr | +26.0% |
| EBIT | — | — | — | — | — |
| PAT | ₹36.4 Cr | ₹48.1 Cr | ₹52.1 Cr | ₹66.7 Cr | +22.3% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹106 Cr | ₹106 Cr | ₹61.5 Cr | ₹-19.9 Cr | — |
| CapEx | ₹-38.7 Cr | ₹-38.7 Cr | ₹-33.9 Cr | ₹-47.9 Cr | — |
| FCF | ₹67.6 Cr | ₹67.6 Cr | ₹27.6 Cr | ₹-67.8 Cr | — |
| Total Assets | ₹609 Cr | ₹759 Cr | ₹1080 Cr | ₹1196 Cr | +25.2% |
| Total Debt | ₹41.9 Cr | ₹49.0 Cr | ₹138 Cr | ₹137 Cr | +48.6% |
| Shareholders' Equity | ₹126 Cr | ₹172 Cr | ₹225 Cr | ₹295 Cr | +32.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
AGIIL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| SUNTECK SUNTECK | — | — | Pending | 4.6% | — |
| TARC TARC | — | — | Pending | -22.2% | — |
| IBULLSLTD IBULLSLTD | — | — | Pending | — | — |
| ASHIANA ASHIANA | — | — | Pending | 2.4% | — |
| MARATHON MARATHON | — | — | Pending | 15.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for AGIIL in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of AGIIL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for AGIIL →
Compare
Head-to-head with peers
Compare AGIIL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse AGIILNow →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.