Valuation N R Agarwal Industries Limited

Stocks

Market Closed - Bombay S.E. 14:02:28 28/09/2026 +04			5-day change	1st Jan Change
647.20 ^INR	-4.68%		+3.23%	+32.64%

09-02	N R Agarwal Industries Limited Approves Dividend for the Financial Year Ended March 31, 2026	CI
09-01	N R Agarwal Industries Limited Announces Appointment of Manoj Chauhan as Chief Marketing & Business Transformation Officer, Effective September 1, 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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
N R AGARWAL INDUSTRIES LIMITED	-	-	-	-	121M
UPM-KYMMENE OYJ	17.72x	1.71x	10.69x	6.04%	15.21B
SUZANO S.A.	6.12x	2.28x	5.54x	3.74%	10.67B
HOLMEN AB	21.82x	2.46x	12.17x	2.86%	4.92B
OJI HOLDINGS CORPORATION	20.63x	0.86x	10.99x	4.11%	4.73B
KLABIN S.A.	13.41x	2.24x	6.17x	5.72%	4.3B
THE NAVIGATOR COMPANY, S.A.	16.85x	1.81x	8.21x	5.69%	2.64B
EMPRESAS CMPC S.A.	17.53x	1x	6.57x	1.65%	2.5B
XIANHE CO.,LTD.	11.07x	-	-	5.51%	2.3B
SEMAPA - SOCIEDADE DE INVESTIMENTO E GESTÃO, SGPS, S.A.	5.8x	0.85x	4.24x	2.77%	1.89B
Average	14.55x	1.65x	8.07x	4.23%	4.93B
Weighted average by Cap.	14.69x	1.81x	8.67x	4.62%