N R AGARWAL INDS LTD
NRAIL · General/Diversified · NSE
₹464
Current Market Price
Under Review— We don’t have enough data to publish a fair value estimate for NRAIL yet. Reason: Data Limited.
Updated just now
YieldIQ Score
—
Piotroski F-Score
5/9
Economic Moat
None
Confidence
16%
ROE
5.4%
Debt/Equity
1.01
WACC
11.1%
Market Cap
₹789.26 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
11.8%
Return on capital employed
EV / EBITDA
8.0×
Enterprise multiple
Debt / EBITDA
4.1×
Leverage vs earnings
Interest Coverage
1.3×
EBIT covers interest
Current Ratio
1.33×
Short-term liquidity
Asset Turnover
1.21×
Revenue per ₹ of assets
Revenue CAGR (3Y)
7.1%
3-year revenue growth
Revenue CAGR (5Y)
12.9%
5-year revenue growth
Ratio Trends
NRAIL · last 10 annual periods
ROE
5.4%
ROCE
11.8%
Operating Margin
—
Debt / Equity
1.01×
PE
3.5×
EV / EBITDA
2.6×
Historical Financials
NRAIL · 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 | ₹1601 Cr | ₹1745 Cr | ₹1283 Cr | ₹1659 Cr | ₹2145 Cr | +7.6% |
| EBITDA | ₹149 Cr | ₹194 Cr | ₹183 Cr | ₹142 Cr | ₹192 Cr | +6.5% |
| EBIT | ₹120 Cr | ₹162 Cr | ₹148 Cr | — | — | +5.4% |
| PAT | ₹61.0 Cr | ₹99.3 Cr | ₹125 Cr | ₹17.7 Cr | ₹43.7 Cr | -8.0% |
| EPS (diluted) | ₹35.85 | ₹58.35 | ₹73.72 | — | — | +19.7% |
| CFO | ₹95.6 Cr | ₹129 Cr | ₹135 Cr | ₹176 Cr | ₹94.9 Cr | -0.2% |
| CapEx | ₹-42.0 Cr | ₹-194 Cr | ₹-534 Cr | ₹-120 Cr | ₹-294 Cr | — |
| FCF | ₹53.6 Cr | ₹-65.2 Cr | ₹-399 Cr | ₹56.4 Cr | ₹-199 Cr | — |
| Total Assets | ₹1001 Cr | ₹1045 Cr | ₹1567 Cr | ₹1770 Cr | ₹2031 Cr | +19.4% |
| Total Debt | ₹175 Cr | ₹164 Cr | ₹579 Cr | ₹644 Cr | ₹821 Cr | +47.2% |
| Shareholders' Equity | ₹536 Cr | ₹636 Cr | ₹760 Cr | ₹775 Cr | ₹815 Cr | +11.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
NRAIL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 PDMJEPAPER PDMJEPAPER | — | — | Pending | 16.4% | — |
KUANTUM KUANTUM | — | — | Pending | 9.5% | — |
 TNPL TNPL | — | — | Pending | 0.2% | — |
SATIA SATIA | — | — | Pending | 11.3% | — |
EMAMIPAP EMAMI PAPER MILLS LIMITED | +53.4%+114.8% upside | 40 | Data Limited | 10.7% | 5.6× |
Click a ticker to view its fair-value analysis.
Dividend History
6 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹5.00/sh
Last payout
2025-09-17
₹2.00
Peak payout
₹4.00
Trailing yield
0.43%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
Risk Analysis
Volatility & drawdown
Risk profile of NRAIL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for NRAIL →
Compare
Head-to-head with peers
Compare NRAIL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse NRAILNow →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.