KN AGRI RESOURCES LIMITED
KNAGRI · General/Diversified · NSE
₹204
Current Market Price
Fair Value (DCF)
₹213
Discount to FV
+4.5%
Updated just now
YieldIQ Score
36/100
Piotroski F-Score
7/9
Economic Moat
None
Confidence
39%
ROE
8.2%
Debt/Equity
0.09
WACC
11.1%
Market Cap
₹509.93 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
13.9%
Return on capital employed
EV / EBITDA
9.4×
Enterprise multiple
Debt / EBITDA
0.6×
Leverage vs earnings
Interest Coverage
6.0×
EBIT covers interest
Current Ratio
4.23×
Short-term liquidity
Asset Turnover
8.00×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-6.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹203.98
Bear case
Margin of Safety -75.4%
Implied upside -43.0%
Base case
Margin of Safety +4.2%
Implied upside +4.3%
Bull case
Margin of Safety +25.0%
Implied upside +33.3%
Ratio Trends
KNAGRI · last 5 annual periods
ROE
8.2%
ROCE
13.9%
Operating Margin
—
Debt / Equity
0.09×
PE
—
EV / EBITDA
—
Historical Financials
KNAGRI · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 yfinance | 2024 yfinance | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1881 Cr | ₹2236 Cr | ₹1700 Cr | ₹1725 Cr | ₹1814 Cr | -0.9% |
| EBITDA | ₹69.0 Cr | ₹52.1 Cr | ₹53.5 Cr | ₹64.4 Cr | ₹58.2 Cr | -4.2% |
| EBIT | ₹64.9 Cr | ₹48.3 Cr | ₹49.9 Cr | ₹59.9 Cr | — | -2.0% |
| PAT | ₹47.2 Cr | ₹27.1 Cr | ₹31.0 Cr | ₹37.0 Cr | ₹31.7 Cr | -9.5% |
| EPS (diluted) | ₹25.43 | ₹11.75 | ₹12.51 | ₹14.76 | — | -12.7% |
| CFO | ₹-6.2 Cr | ₹-6.3 Cr | ₹21.5 Cr | ₹-2.6 Cr | ₹14.4 Cr | — |
| CapEx | ₹-0.3 Cr | ₹-5.2 Cr | ₹-0.5 Cr | ₹-9.5 Cr | ₹-18.0 Cr | — |
| FCF | ₹-6.6 Cr | ₹-11.5 Cr | ₹21.0 Cr | ₹-12.2 Cr | ₹-3.6 Cr | — |
| Total Assets | ₹293 Cr | ₹381 Cr | ₹454 Cr | ₹442 Cr | ₹434 Cr | +10.3% |
| Total Debt | ₹16.3 Cr | ₹79.3 Cr | ₹110 Cr | ₹51.0 Cr | ₹34.1 Cr | +20.3% |
| Shareholders' Equity | ₹255 Cr | ₹282 Cr | ₹314 Cr | ₹351 Cr | ₹385 Cr | +10.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
KNAGRI vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
MGEL MANGALAM GLOBAL ENT LTD | +27.5%+38.0% upside | 50 | Below Fair Value | 20.1% | — |
HARRMALAYA HARRMALAYA | — | — | Pending | 16.3% | 10.9× |
DBOL DBOL | — | — | Pending | 2.5% | — |
 SAKUMA SAKUMA | — | — | Pending | 2.1% | — |
 VIKASLIFE VIKASLIFE | — | — | Pending | -2.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for KNAGRI in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. KN AGRI RESOURCES LIMITED (KNAGRI.NS) trades at 203.98 vs a model fair value of 213.22, a gap of 4.5%. Piotroski F-score: 7/9. Moat label...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of KNAGRI →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for KNAGRI →
Compare
Head-to-head with peers
Compare KNAGRI side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse KNAGRINow →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.