N R AGARWAL INDS LTD
NRAIL · General/Diversified · NSE
₹478
Current Market Price
Fair Value (DCF)
₹244
Margin of Safety
-49.0%
Updated 3d ago
YieldIQ Score
25/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
40%
ROE
—
Debt/Equity
0.93
WACC
11.1%
Market Cap
₹813 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
5.2%
Return on capital employed
EV / EBITDA
10.1×
Enterprise multiple
Debt / EBITDA
4.4×
Leverage vs earnings
Interest Coverage
1.3×
EBIT covers interest
Current Ratio
1.33×
Short-term liquidity
Asset Turnover
0.93×
Revenue per ₹ of assets
Revenue CAGR (3Y)
0.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹477.85
Bear case
₹91.28
MoS -423.5%
Base case
₹243.63
MoS -96.1%
Bull case
₹456.51
MoS -4.7%
Ratio Trends
NRAIL · last 9 annual periods
ROE
2.3%
ROCE
9.7%
Operating Margin
—
Debt / Equity
0.83×
PE
17.5×
EV / EBITDA
1.8×
Historical Financials
NRAIL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1146 Cr | ₹1617 Cr | ₹386 Cr | ₹247 Cr | ₹1638 Cr | +9.4% |
| EBITDA | — | ₹149 Cr | ₹194 Cr | ₹183 Cr | ₹138 Cr | -2.0% |
| EBIT | ₹108 Cr | ₹120 Cr | ₹28.3 Cr | ₹26.1 Cr | — | -29.9% |
| PAT | ₹57.2 Cr | ₹61.0 Cr | ₹19.9 Cr | ₹15.7 Cr | ₹17.7 Cr | -25.5% |
| EPS (diluted) | ₹33.63 | ₹35.85 | ₹11.68 | ₹9.20 | — | -27.7% |
| CFO | ₹116 Cr | ₹94.7 Cr | ₹129 Cr | ₹135 Cr | ₹176 Cr | +11.0% |
| CapEx | — | — | — | — | ₹-120 Cr | — |
| FCF | — | — | — | — | ₹56.4 Cr | +0.0% |
| Total Assets | — | ₹1001 Cr | ₹1041 Cr | ₹1567 Cr | ₹1770 Cr | +15.3% |
| Total Debt | — | — | ₹1.7 Cr | ₹107 Cr | ₹644 Cr | +342.2% |
| Shareholders' Equity | — | — | ₹636 Cr | ₹760 Cr | ₹775 Cr | +5.1% |
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 TAMILNADU NEWSPRT & PAPER | +180.0% | 37 | Undervalued | 0.2% | — |
| SATIA SATIA | — | — | Pending | 11.3% | — |
| EMAMIPAP EMAMIPAP | — | — | Pending | 3.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for NRAIL in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
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.