ZUARI AGRO CHEMICALS LTD
ZUARI · General/Diversified · NSE
₹233
Current Market Price
Fair Value (DCF)
₹817
Margin of Safety
+251.5%
Updated 3d ago
YieldIQ Score
69/100
Piotroski F-Score
8/9
Economic Moat
Narrow
Confidence
59%
ROE
—
Debt/Equity
0.24
WACC
11.1%
Market Cap
₹978 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
16.8%
Return on capital employed
EV / EBITDA
4.0×
Enterprise multiple
Debt / EBITDA
1.9×
Leverage vs earnings
Interest Coverage
2.9×
EBIT covers interest
Current Ratio
1.17×
Short-term liquidity
Asset Turnover
0.88×
Revenue per ₹ of assets
Revenue CAGR (3Y)
7.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹232.54
Bear case
₹540.08
MoS +56.9%
Base case
₹817.36
MoS +71.5%
Bull case
₹1,270.26
MoS +81.7%
Ratio Trends
ZUARI · last 4 annual periods
ROE
6.5%
ROCE
17.3%
Operating Margin
—
Debt / Equity
0.28×
PE
1.1×
EV / EBITDA
2.4×
Historical Financials
ZUARI · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹3588 Cr | ₹4550 Cr | ₹4592 Cr | ₹4430 Cr | +7.3% |
| EBITDA | ₹434 Cr | ₹936 Cr | ₹540 Cr | ₹561 Cr | +8.9% |
| EBIT | — | — | — | — | — |
| PAT | ₹130 Cr | ₹477 Cr | ₹99.8 Cr | ₹165 Cr | +8.1% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹571 Cr | ₹94.8 Cr | ₹473 Cr | ₹511 Cr | -3.6% |
| CapEx | ₹-228 Cr | ₹-317 Cr | ₹-144 Cr | ₹-105 Cr | — |
| FCF | ₹344 Cr | ₹-222 Cr | ₹329 Cr | ₹407 Cr | +5.8% |
| Total Assets | ₹6262 Cr | ₹5052 Cr | ₹4820 Cr | ₹5026 Cr | -7.1% |
| Total Debt | ₹2643 Cr | ₹2108 Cr | ₹1783 Cr | ₹717 Cr | -35.3% |
| Shareholders' Equity | ₹844 Cr | ₹2114 Cr | ₹2290 Cr | ₹2517 Cr | +43.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
Peers not yet ranked for ZUARI. Comparable companies and side-by-side valuation will appear here once the peer set is established.
Dividend History
No dividend events recorded for ZUARI in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of ZUARI →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for ZUARI →
Compare
Head-to-head with peers
Compare ZUARI side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse ZUARINow →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.