AWL Agri Business Limited
AWL · General/Diversified · NSE
₹189
Current Market Price
Fair Value (DCF)
₹212
Discount to FV
+12.2%
Updated 50m ago
YieldIQ Score
37/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
43%
ROE
10.0%
Debt/Equity
0.78
WACC
12.8%
Market Cap
₹24,414 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
13.6%
Return on capital employed
EV / EBITDA
13.1×
Enterprise multiple
Debt / EBITDA
3.1×
Leverage vs earnings
Interest Coverage
3.9×
EBIT covers interest
Current Ratio
1.25×
Short-term liquidity
Asset Turnover
2.98×
Revenue per ₹ of assets
Revenue CAGR (3Y)
11.3%
3-year revenue growth
Revenue CAGR (5Y)
5.4%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹188.7
Bear case
Discount -35.7%
Base case
Discount +10.8%
Bull case
Discount +38.7%
Ratio Trends
AWL · last 5 annual periods
ROE
10.0%
ROCE
13.6%
Operating Margin
—
Debt / Equity
0.78×
PE
90.2×
EV / EBITDA
38.1×
Historical Financials
AWL · 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 | ₹54.2K Cr | ₹58.1K Cr | ₹51.1K Cr | ₹63.7K Cr | ₹74.7K Cr | +8.4% |
| EBITDA | ₹1609 Cr | ₹1602 Cr | ₹1263 Cr | ₹2720 Cr | ₹2523 Cr | +11.9% |
| EBIT | ₹1600 Cr | ₹1564 Cr | ₹1012 Cr | — | — | -10.8% |
| PAT | ₹804 Cr | ₹582 Cr | ₹148 Cr | ₹1225 Cr | ₹1042 Cr | +6.7% |
| EPS (diluted) | ₹6.89 | ₹4.48 | ₹1.14 | — | — | -36.2% |
| CFO | ₹1160 Cr | ₹663 Cr | ₹289 Cr | ₹2150 Cr | ₹3928 Cr | +35.7% |
| CapEx | ₹-536 Cr | ₹-679 Cr | ₹-932 Cr | ₹-996 Cr | ₹-833 Cr | — |
| FCF | ₹662 Cr | ₹-15.9 Cr | ₹-643 Cr | ₹1154 Cr | ₹3095 Cr | +47.0% |
| Total Assets | ₹21.3K Cr | ₹21.0K Cr | ₹19.8K Cr | ₹22.4K Cr | ₹24.8K Cr | +3.8% |
| Total Debt | ₹10.1K Cr | ₹8884 Cr | ₹6808 Cr | ₹7670 Cr | ₹8123 Cr | -5.2% |
| Shareholders' Equity | ₹7606 Cr | ₹8166 Cr | ₹8316 Cr | ₹9424 Cr | ₹10.4K Cr | +8.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
AWL vs 1 closest peer by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 HATSUN Hatsun Agro Product Limited | -78.7% | 15 | Data Limited | 18.3% | 57.7× |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for AWL in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. AWL Agri Business Limited (AWL.NS) trades at 188.70 vs a model fair value of 211.66, a gap of 12.2%. 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 AWL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for AWL →
Compare
Head-to-head with peers
Compare AWL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse AWLNow →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.