Valuation N R Agarwal Industries Limited

Stocks

Delayed Bombay S.E. 02:00:12 28/10/2026 pm IST			5-day change	1st Jan Change
675.00 ^INR	+0.10%		-0.30%	+38.33%

12/10	N R Agarwal Industries Limited Announces Appointment of Makarand P Barhanpurkar as Director ? Operations & Project, Effective October 12, 2026	CI
02/09	N R Agarwal Industries Limited Approves Dividend for the Financial Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	4,044	4,508	3,491	7,352	3,780	6,944
Change	-	11.49%	-22.57%	110.63%	-48.59%	83.7%
Enterprise Value (EV) ¹	5,925	6,254	5,048	13,141	9,481	14,988
Change	-	5.56%	-19.28%	160.31%	-27.85%	58.08%
P/E	7.07x	7.39x	3.52x	5.86x	21.4x	15.9x
PBR	0.85x	0.84x	0.55x	0.97x	0.49x	0.85x
PEG	-	1.12x	0.1x	0.2x	-0.2x	0x
Capitalization / Revenue	0.35x	0.28x	0.2x	0.57x	0.23x	0.32x
EV / Revenue	0.52x	0.39x	0.29x	1.02x	0.57x	0.7x
EV / EBITDA	4.56x	4.43x	2.78x	7.11x	8.83x	8.83x
EV / EBIT	5.95x	5.7x	3.37x	8.68x	20.8x	14.2x
EV / FCF	18.8x	-9.47x	-40.6x	-2.8x	-61.3x	-5.42x
FCF Yield	5.33%	-10.6%	-2.46%	-35.7%	-1.63%	-18.5%
Dividend per Share ²	1	-	-	2	2	2
Rate of return	0.42%	-	-	0.46%	0.9%	0.49%
EPS ²	33.63	35.85	58.35	73.72	10.37	25.68
Distribution rate	2.97%	-	-	2.71%	19.3%	7.79%
Net sales ¹	11,456	16,165	17,661	12,931	16,590	21,454
EBITDA ¹	1,299	1,413	1,818	1,848	1,073	1,697
EBIT ¹	995.8	1,098	1,499	1,514	455.2	1,058
Net income ¹	572.3	610.2	993	1,255	176.5	437
Net Debt ¹	1,881	1,746	1,558	5,788	5,701	8,044
Reference price ²	237.60	264.90	205.10	432.00	222.10	408.00
Nbr of stocks (in thousands)	17,019	17,019	17,019	17,019	17,019	17,019
Announcement Date	02/09/21	23/09/22	01/09/23	15/07/24	30/08/25	04/08/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
N R AGARWAL INDUSTRIES LIMITED	-	-	-	-	12Cr
UPM-KYMMENE OYJ	17.87x	1.68x	10.7x	6.14%	1.44TCr
SUZANO S.A.	6.43x	2.36x	5.75x	3.31%	1.1TCr
HOLMEN AB	21.38x	2.39x	11.67x	2.97%	461.31Cr
SHANDONG SUNPAPER CO., LTD.	9.71x	1.34x	7.98x	3.13%	539.73Cr
OJI HOLDINGS CORPORATION	21.31x	0.84x	10.72x	4.34%	445.71Cr
KLABIN S.A.	13.96x	2.27x	6.28x	5.53%	429.91Cr
THE NAVIGATOR COMPANY, S.A.	18.78x	1.64x	8.88x	4.66%	238.04Cr
EMPRESAS CMPC S.A.	17.64x	0.99x	6.59x	1.7%	239.28Cr
PT INDAH KIAT PULP & PAPER TBK	3.58x	-	-	-	205.04Cr
Average	14.52x	1.69x	8.57x	3.97%	510.79Cr
Weighted average by Cap.	14.29x	1.80x	8.71x	4.37%