AWL Agri Business Limited
AWL · General/Diversified · NSE
₹182
Current Market Price
Fair Value (DCF)
₹209
Margin of Safety
+15.0%
Updated just now
YieldIQ Score
34/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
39%
ROE
13.0%
Debt/Equity
0.00
WACC
12.8%
Market Cap
₹0.24 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
20.2%
Return on capital employed
EV / EBITDA
12.7×
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
3.15×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹181.97
Bear case
₹92.48
MoS -96.8%
Base case
₹209.27
MoS +13.0%
Bull case
₹216.88
MoS +16.1%
Ratio Trends
AWL · last 4 annual periods
ROE
13.0%
ROCE
15.0%
Operating Margin
—
Debt / Equity
0.81×
PE
560.9×
EV / EBITDA
33.9×
Historical Financials
AWL · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹54.2K Cr | ₹13.9K Cr | ₹13.2K Cr | ₹63.6K Cr | +5.4% |
| EBITDA | ₹1609 Cr | ₹1602 Cr | ₹1263 Cr | ₹2557 Cr | +16.7% |
| EBIT | ₹1600 Cr | ₹339 Cr | ₹382 Cr | — | -38.0% |
| PAT | ₹804 Cr | ₹93.6 Cr | ₹157 Cr | ₹1226 Cr | +15.1% |
| EPS (diluted) | ₹6.89 | ₹0.72 | ₹1.21 | — | -44.0% |
| CFO | ₹1160 Cr | ₹663 Cr | ₹289 Cr | ₹2150 Cr | +22.8% |
| CapEx | — | — | — | ₹-996 Cr | — |
| FCF | — | — | — | ₹1154 Cr | +0.0% |
| Total Assets | ₹21.3K Cr | ₹21.0K Cr | ₹19.8K Cr | ₹22.4K Cr | +1.7% |
| Total Debt | — | ₹2226 Cr | ₹2415 Cr | ₹7670 Cr | +51.0% |
| Shareholders' Equity | — | ₹8166 Cr | ₹8316 Cr | ₹9424 Cr | +4.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
AWL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| HATSUN HATSUN | — | — | Pending | 16.2% | — |
| PATANJALI PATANJALI | — | — | Pending | 11.4% | — |
| TATACONSUM TATACONSUM | — | — | Pending | 6.0% | 77.5× |
| BRITANNIA BRITANNIA | — | — | Pending | 49.7% | 54.6× |
| NESTLEIND NESTLEIND | — | — | Pending | 80.0% | 33.8× |
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 has a fair value of 209.27 and current price of 181.97, with ROCE of 20.2% and ROE of 13.0%, and debt-to-equity...
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.