KN AGRI RESOURCES LIMITED
KNAGRI · General/Diversified · NSE
₹198
Current Market Price
Fair Value (DCF)
₹156
Margin of Safety
-21.5%
Updated 3d ago
YieldIQ Score
26/100
Piotroski F-Score
7/9
Economic Moat
None
Confidence
31%
ROE
—
Debt/Equity
0.13
WACC
11.1%
Market Cap
₹496 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
17.0%
Return on capital employed
EV / EBITDA
9.6×
Enterprise multiple
Debt / EBITDA
0.9×
Leverage vs earnings
Interest Coverage
6.0×
EBIT covers interest
Current Ratio
4.23×
Short-term liquidity
Asset Turnover
3.91×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-2.9%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹198.36
Bear case
₹102.5
MoS -93.5%
Base case
₹155.62
MoS -27.5%
Bull case
₹224.62
MoS +11.7%
Ratio Trends
KNAGRI · last 4 annual periods
ROE
10.5%
ROCE
15.7%
Operating Margin
—
Debt / Equity
0.15×
PE
—
EV / EBITDA
—
Historical Financials
KNAGRI · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹1881 Cr | ₹2236 Cr | ₹1700 Cr | ₹1725 Cr | -2.8% |
| EBITDA | ₹69.0 Cr | ₹52.1 Cr | ₹53.5 Cr | ₹63.4 Cr | -2.8% |
| EBIT | — | — | — | — | — |
| PAT | ₹47.2 Cr | ₹27.1 Cr | ₹31.0 Cr | ₹37.0 Cr | -7.7% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹-6.2 Cr | ₹-6.3 Cr | ₹21.5 Cr | ₹-2.6 Cr | — |
| CapEx | ₹-0.3 Cr | ₹-5.2 Cr | ₹-0.5 Cr | ₹-9.5 Cr | — |
| FCF | ₹-6.6 Cr | ₹-11.5 Cr | ₹21.0 Cr | ₹-12.2 Cr | — |
| Total Assets | ₹293 Cr | ₹381 Cr | ₹454 Cr | ₹442 Cr | +14.7% |
| Total Debt | ₹16.3 Cr | ₹79.3 Cr | ₹110 Cr | ₹51.0 Cr | +46.3% |
| Shareholders' Equity | ₹255 Cr | ₹282 Cr | ₹314 Cr | ₹352 Cr | +11.3% |
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 MGEL | — | — | Pending | 11.5% | — |
| HARRMALAYA HARRMALAYA | — | — | Pending | 9.7% | — |
| DBOL DBOL | — | — | Pending | 1.5% | — |
| 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.
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.