Godrej Agrovet Limited
GODREJAGRO · General/Diversified · NSE
₹603
Current Market Price
Fair Value (DCF)
₹693
Margin of Safety
+15.0%
Updated just now
YieldIQ Score
40/100
Piotroski F-Score
7/9
Economic Moat
None
Confidence
30%
ROE
16.5%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.12 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
20.7%
Return on capital employed
EV / EBITDA
13.9×
Enterprise multiple
Debt / EBITDA
1.5×
Leverage vs earnings
Interest Coverage
5.2×
EBIT covers interest
Current Ratio
1.00×
Short-term liquidity
Asset Turnover
1.79×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
9.6%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹602.55
Bear case
₹317.59
MoS -89.7%
Base case
₹692.93
MoS +13.0%
Bull case
₹782.8
MoS +23.0%
Ratio Trends
GODREJAGRO · last 8 annual periods
ROE
16.5%
ROCE
22.8%
Operating Margin
—
Debt / Equity
0.54×
PE
338.2×
EV / EBITDA
13.9×
Historical Financials
GODREJAGRO · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹6267 Cr | ₹8306 Cr | ₹2095 Cr | ₹2134 Cr | ₹9356 Cr | +10.5% |
| EBITDA | — | ₹777 Cr | ₹661 Cr | ₹794 Cr | ₹912 Cr | +4.1% |
| EBIT | ₹449 Cr | ₹554 Cr | ₹39.6 Cr | ₹103 Cr | — | -30.9% |
| PAT | ₹348 Cr | ₹419 Cr | ₹23.5 Cr | ₹65.5 Cr | ₹430 Cr | +5.4% |
| EPS (diluted) | ₹16.33 | ₹20.95 | ₹1.61 | ₹2.97 | — | -34.7% |
| CFO | ₹-1.8 Cr | ₹-120 Cr | ₹874 Cr | ₹678 Cr | ₹969 Cr | — |
| CapEx | — | — | — | — | ₹-225 Cr | — |
| FCF | — | — | — | — | ₹745 Cr | +0.0% |
| Total Assets | — | ₹5584 Cr | ₹5486 Cr | ₹5703 Cr | ₹5516 Cr | -0.3% |
| Total Debt | — | — | ₹1267 Cr | ₹1016 Cr | ₹1396 Cr | +2.5% |
| Shareholders' Equity | — | — | ₹2338 Cr | ₹2517 Cr | ₹2603 Cr | +2.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
GODREJAGRO vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| BBTC BBTC | — | — | Pending | 14.4% | — |
| CCL CCL | — | — | Pending | 15.8% | — |
| LTFOODS LTFOODS | — | — | Pending | 15.7% | — |
| ORKLAINDIA ORKLAINDIA | — | — | Pending | — | — |
| ZYDUSWELL ZYDUSWELL | — | — | Pending | 6.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
8 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹48.00/sh
Last payout
2025-07-31
₹11.00
Peak payout
₹11.00
Trailing yield
1.83%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Godrej Agrovet Limited (GODREJAGRO.NS) trades at 602.55 vs a model fair value of 692.93, a gap of 15.0%. Piotroski F-score: 7/9. Moat lab...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of GODREJAGRO →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for GODREJAGRO →
Compare
Head-to-head with peers
Compare GODREJAGRO side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse GODREJAGRONow →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.