Valuation N R Agarwal Industries Limited NSE India S.E.

Stocks

Market Closed - NSE India S.E. Other stock markets 07:05:08 2026-07-29 EDT			5-day change	1st Jan Change
468.60 ^INR	+0.89%		+3.68%	-3.24%

05-13	N R Agarwal Industries Ups Capacity Plan for Multi-layer Board Project in Dahej, India	MT
05-12	N R Agarwal Industries upgrades multilayer board project capacity to 1500 tpd	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,486	4,044	4,508	3,491	7,352	3,780
Change	-	62.63%	11.49%	-22.57%	110.63%	-48.59%
Enterprise Value (EV) ¹	4,734	5,925	6,254	5,048	13,141	9,481
Change	-	25.17%	5.56%	-19.28%	160.31%	-27.85%
P/E	2.13x	7.07x	7.39x	3.52x	5.86x	21.4x
PBR	0.59x	0.85x	0.84x	0.55x	0.97x	0.49x
PEG	-	-0.1x	1.12x	0.1x	0.2x	-0.2x
Capitalization / Revenue	0.18x	0.35x	0.28x	0.2x	0.57x	0.23x
EV / Revenue	0.34x	0.52x	0.39x	0.29x	1.02x	0.57x
EV / EBITDA	2.22x	4.56x	4.43x	2.78x	7.11x	10.1x
EV / EBIT	2.56x	5.95x	5.7x	3.37x	8.68x	29.5x
EV / FCF	5.04x	18.8x	-9.47x	-40.6x	-2.8x	-39.8x
FCF Yield	19.8%	5.33%	-10.6%	-2.46%	-35.7%	-2.52%
Dividend per Share ²	-	1	-	-	2	2
Rate of return	-	0.42%	-	-	0.46%	0.9%
EPS ²	68.6	33.63	35.85	58.35	73.72	10.37
Distribution rate	-	2.97%	-	-	2.71%	19.3%
Net sales ¹	14,049	11,456	16,165	17,661	12,931	16,590
EBITDA ¹	2,136	1,299	1,413	1,818	1,848	939.4
EBIT ¹	1,848	995.8	1,098	1,499	1,514	321.3
Net income ¹	1,167	572.3	610.2	993	1,255	176.5
Net Debt ¹	2,247	1,881	1,746	1,558	5,788	5,701
Reference price ²	146.10	237.60	264.90	205.10	432.00	222.10
Nbr of stocks (in thousands)	17,019	17,019	17,019	17,019	17,019	17,019
Announcement Date	9/10/20	9/2/21	9/23/22	9/1/23	7/15/24	8/30/25

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.($)
UPM-KYMMENE OYJ	16.36x	1.59x	10.13x	6.51%	13.93B
SUZANO S.A.	5.73x	2.28x	5.34x	3.62%	10.41B
HOLMEN AB	20.51x	2.43x	11.93x	3.02%	4.96B
OJI HOLDINGS CORPORATION	19.98x	0.86x	11.25x	4.08%	4.58B
KLABIN S.A.	10.14x	2.22x	6.11x	5.4%	4.33B
EMPRESAS CMPC S.A.	15.46x	1.02x	6.49x	1.36%	2.77B
THE NAVIGATOR COMPANY, S.A.	14.17x	1.72x	7.63x	6.29%	2.64B
XIANHE CO.,LTD.	11.07x	-	-	3.17%	2.18B
SEMAPA - SOCIEDADE DE INVESTIMENTO E GESTÃO, SGPS, S.A.	5.57x	0.82x	4.08x	2.82%	1.85B
Average	13.22x	1.62x	7.87x	4.03%	5.29B
Weighted average by Cap.	13.42x	1.77x	8.35x	4.57%