Godrej Agrovet Limited
GODREJAGRO · General/Diversified · NSE
₹558
Current Market Price
Fair Value (DCF)
₹635
Discount to FV
+13.9%
Updated 5h ago
YieldIQ Score
29/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
57%
ROE
122.9%
Debt/Equity
4.09
WACC
9.8%
Market Cap
₹10,732 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
50.0%
Return on capital employed
EV / EBITDA
11.8×
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
1.80×
Revenue per ₹ of assets
Revenue CAGR (3Y)
1.2%
3-year revenue growth
Revenue CAGR (5Y)
3.7%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹557.9
Bear case
Discount -40.5%
Base case
Discount +12.2%
Bull case
Discount +44.1%
Ratio Trends
GODREJAGRO · last 9 annual periods
ROE
122.9%
ROCE
50.0%
Operating Margin
—
Debt / Equity
4.09×
PE
21.8×
EV / EBITDA
11.8×
Historical Financials
GODREJAGRO · 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 | ₹8245 Cr | ₹9300 Cr | ₹9526 Cr | ₹9356 Cr | ₹10.2K Cr | +5.5% |
| EBITDA | ₹777 Cr | ₹661 Cr | ₹794 Cr | ₹913 Cr | ₹979 Cr | +6.0% |
| EBIT | ₹554 Cr | ₹445 Cr | ₹528 Cr | — | — | -1.2% |
| PAT | ₹403 Cr | ₹302 Cr | ₹360 Cr | ₹430 Cr | ₹473 Cr | +4.1% |
| EPS (diluted) | ₹20.95 | ₹15.71 | ₹18.71 | — | — | -2.8% |
| CFO | ₹-120 Cr | ₹874 Cr | ₹678 Cr | ₹969 Cr | ₹1281 Cr | — |
| CapEx | ₹-271 Cr | ₹-359 Cr | ₹-384 Cr | ₹-225 Cr | ₹-297 Cr | — |
| FCF | ₹-391 Cr | ₹515 Cr | ₹294 Cr | ₹745 Cr | ₹984 Cr | — |
| Total Assets | ₹5584 Cr | ₹5486 Cr | ₹5703 Cr | ₹5516 Cr | ₹6170 Cr | +2.5% |
| Total Debt | ₹1599 Cr | ₹1433 Cr | ₹1416 Cr | ₹1396 Cr | ₹1574 Cr | -0.4% |
| Shareholders' Equity | ₹2268 Cr | ₹2338 Cr | ₹2517 Cr | ₹2381 Cr | ₹385 Cr | -35.8% |
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 | 17.6% | 7.4× |
 CCL CCL Products (India) Limited | -31.5% | 35 | Above Fair Value | 16.6% | 35.7× |
 LTFOODS LT Foods Limited | +80.0% | 40 | Below Fair Value | 13.8% | — |
ORKLAINDIA ORKLAINDIA | — | — | Pending | — | — |
 ZYDUSWELL Zydus Wellness Limited | -73.6% | 38 | Data Limited | 3.4% | — |
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
1.97%
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. Godrej Agrovet Limited (GODREJAGRO.NS) trades at 557.90 vs a model fair value of 635.49, a gap of 13.9%. Piotroski F-score: 5/9. 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.