AGI INFRA LIMITED
AGIIL · General/Diversified · NSE
₹370
Current Market Price
Fair Value (DCF)
₹121
Discount to FV
-67.2%
Updated just now
YieldIQ Score
40/100
Piotroski F-Score
4/9
Economic Moat
Wide
Confidence
44%
ROE
20.4%
Debt/Equity
0.40
WACC
11.1%
Market Cap
₹4,619 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
20.4%
Return on capital employed
EV / EBITDA
37.0×
Enterprise multiple
Debt / EBITDA
1.4×
Leverage vs earnings
Interest Coverage
6.9×
EBIT covers interest
Current Ratio
1.13×
Short-term liquidity
Asset Turnover
0.29×
Revenue per ₹ of assets
Revenue CAGR (3Y)
13.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹369.55
Bear case
Discount -473.8%
Base case
Discount -204.9%
Bull case
Discount -154.1%
Ratio Trends
AGIIL · last 5 annual periods
ROE
20.4%
ROCE
20.4%
Operating Margin
—
Debt / Equity
0.40×
PE
—
EV / EBITDA
—
Historical Financials
AGIIL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 yfinance | 2024 yfinance | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹197 Cr | ₹241 Cr | ₹292 Cr | ₹325 Cr | ₹353 Cr | +15.6% |
| EBITDA | ₹52.5 Cr | ₹64.2 Cr | ₹84.6 Cr | ₹105 Cr | ₹133 Cr | +26.1% |
| EBIT | ₹48.5 Cr | ₹58.3 Cr | ₹73.0 Cr | ₹86.8 Cr | — | +15.7% |
| PAT | ₹36.4 Cr | ₹48.1 Cr | ₹52.1 Cr | ₹66.7 Cr | ₹94.9 Cr | +27.0% |
| EPS (diluted) | ₹14.90 | ₹3.94 | ₹8.53 | ₹27.28 | — | +16.3% |
| CFO | ₹106 Cr | ₹106 Cr | ₹61.5 Cr | ₹-19.9 Cr | ₹-32.4 Cr | — |
| CapEx | ₹-38.7 Cr | ₹-38.7 Cr | ₹-33.9 Cr | ₹-47.9 Cr | ₹-19.6 Cr | — |
| FCF | ₹67.6 Cr | ₹67.6 Cr | ₹27.6 Cr | ₹-67.8 Cr | ₹-52.0 Cr | — |
| Total Assets | ₹609 Cr | ₹759 Cr | ₹1080 Cr | ₹1196 Cr | ₹1578 Cr | +26.9% |
| Total Debt | ₹41.9 Cr | ₹49.0 Cr | ₹138 Cr | ₹137 Cr | ₹186 Cr | +45.1% |
| Shareholders' Equity | ₹126 Cr | ₹172 Cr | ₹225 Cr | ₹295 Cr | ₹465 Cr | +38.6% |
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 |
|---|---|---|---|---|---|
IBULLSLTD IBULLSLTD | — | — | Pending | 8.9% | — |
 SUNTECK SUNTECK | — | — | Pending | 4.6% | — |
 TARC TARC LIMITED | -30.0% | 50 | High Risk | -22.2% | — |
RAYMONDREL RAYMONDREL | — | — | Pending | — | — |
 ASHIANA ASHIANA | — | — | Pending | 2.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
1 ex-dividend event on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹0.10/sh
Last payout
2025-03-19
₹0.10
Peak payout
₹0.10
Trailing yield
—
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 INFRA LIMITED (AGIIL.NS) trades at 369.55 vs a model fair value of 121.21, a gap of -67.2%. Piotroski F-score: 4/9. 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 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.