Valuation N R Agarwal Industries Limited

Stocks

Market Closed - Bombay S.E. Other stock markets 06:00:52 2026-07-10 EDT			5-day change	1st Jan Change
419.05 ^INR	+1.04%		-2.17%	-14.12%

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
N R AGARWAL INDUSTRIES LIMITED	-	-	-	-	73.95M
UPM-KYMMENE OYJ	13.87x	1.51x	9.05x	6.55%	13.77B
SUZANO S.A.	5.33x	2.23x	5.21x	3.73%	9.89B
HOLMEN AB	19.14x	2.3x	11.26x	3.23%	4.67B
OJI HOLDINGS CORPORATION	17.09x	0.84x	10.83x	4.36%	4.31B
KLABIN S.A.	9.78x	2.18x	5.98x	5.58%	4.17B
EMPRESAS CMPC S.A.	15.97x	1.04x	6.62x	1.32%	2.94B
THE NAVIGATOR COMPANY, S.A.	12.38x	1.47x	6.96x	6.81%	2.68B
XIANHE CO.,LTD.	11.97x	-	-	2.93%	2.34B
SEMAPA - SOCIEDADE DE INVESTIMENTO E GESTÃO, SGPS, S.A.	8.17x	0.89x	3.89x	2.33%	1.89B
Average	12.63x	1.56x	7.48x	4.1%	4.68B
Weighted average by Cap.	12.24x	1.69x	7.80x	4.67%