Valuation Godrej Agrovet Limited

Equities

Market Closed - NSE India S.E. Other stock markets 04:35:02 11/02/2026 pm IST			5-day change	1st Jan Change
591.30 ^INR	-0.68%		+5.88%	+3.52%

05/02	IIFL Upgrades Godrej Agrovet to Buy from Add, Price Target is INR795	MT
04/02	Godrej Agrovet Limited, Q3 2026 Earnings Call, Feb 04, 2026

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,00,607	84,943	79,305	93,607	1,44,911	1,14,503	-	-
Change	-	-15.57%	-6.64%	18.03%	54.81%	-20.98%	-	-
Enterprise Value (EV) ¹	1,09,526	1,00,256	92,224	1,06,163	1,57,722	1,31,178	1,29,348	1,27,333
Change	-	-8.46%	-8.01%	15.11%	48.57%	-16.83%	-1.4%	-1.56%
P/E ratio	32.1x	21.1x	26.3x	26x	33.7x	24.9x	20.1x	16.3x
PBR	4.9x	3.74x	3.39x	3.72x	5.57x	4.78x	4.19x	3.65x
PEG	-	0.7x	-1.1x	1.4x	1.7x	3.46x	0.8x	0.7x
Capitalization / Revenue	1.61x	1.02x	0.85x	0.98x	1.54x	1.12x	1.04x	0.95x
EV / Revenue	1.75x	1.21x	0.98x	1.11x	1.68x	1.28x	1.17x	1.05x
EV / EBITDA	19.4x	15.1x	17.6x	15.1x	19.3x	14.8x	12.4x	10.3x
EV / EBIT	26.7x	20.4x	27.3x	21.8x	26.7x	20.1x	16.4x	13.2x
EV / FCF	-43.6x	-25.6x	17.9x	36.2x	21.2x	27.1x	28.7x	19.9x
FCF Yield	-2.29%	-3.9%	5.58%	2.77%	4.72%	3.69%	3.49%	5.01%
Dividend per Share ²	8	9.5	9.5	10	11	11.78	12.8	14.44
Rate of return	1.53%	2.15%	2.3%	2.05%	1.46%	1.98%	2.15%	2.43%
EPS ²	16.33	20.95	15.71	18.71	22.34	23.95	29.64	36.6
Distribution rate	49%	45.3%	60.5%	53.4%	49.2%	49.2%	43.2%	39.5%
Net sales ¹	62,667	83,061	93,737	95,606	93,828	1,02,188	1,10,556	1,21,032
EBITDA ¹	5,638	6,654	5,228	7,014	8,162	8,869	10,447	12,331
EBIT ¹	4,098	4,921	3,373	4,872	5,901	6,523	7,909	9,644
Net income ¹	3,137	4,026	3,019	3,597	4,297	4,610	5,701	7,035
Net Debt ¹	8,919	15,313	12,920	12,556	12,811	16,675	14,844	12,830
Reference price ²	523.80	442.15	412.70	487.00	753.70	595.35	595.35	595.35
Nbr of stocks (in thousands)	1,92,072	1,92,113	1,92,161	1,92,211	1,92,266	1,92,329	-	-
Announcement Date	07/05/21	09/05/22	09/05/23	08/05/24	30/04/25	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GODREJ AGROVET LIMITED	24.86x	1.28x	14.79x	1.98%	126.43Cr
WENS FOODSTUFF GROUP CO., LTD.	14.89x	1.1x	9.01x	2.01%	1.52TCr
CHAROEN POKPHAND FOODS	6.39x	1.08x	7.4x	6.65%	554.26Cr
QL RESOURCES	32.5x	2.07x	15.73x	1.24%	383.31Cr
KWS SAAT SE & CO. KGAA	12.28x	1.37x	6.34x	2.07%	286.25Cr
FRESH DEL MONTE PRODUCE INC.	26.05x	-	-	-	186.7Cr
PT JAPFA COMFEED INDONESIA TBK	8.66x	0.62x	5.67x	6.09%	178.59Cr
STAR LAKE BIOSCIENCE CO., INC.ZHAOQING GUANGDONG	9.5x	-	-	-	173.59Cr
Average	16.89x	1.25x	9.82x	3.34%	426.19Cr
Weighted average by Cap.	15.65x	1.22x	9.36x	3%