Petrochemicals · Founded 1995 · www.aicltd.in · BSE 531921 · NSE AGAR IND COR · ISIN INE204E01012
No Notes Added Yet
Business
Agarwal Industrial Corporation Ltd. (AGARIND) is primarily engaged in the manufacturing and trading of various petroleum products, particularly focusing on bitumen and related derivatives. The company's core business model involves sourcing crude oil derivatives, processing them into specialized products like bitumen (used in road construction), fuel oil, and other industrial oils, and then distributing these to infrastructure projects and industrial customers. It also operates in the logistics sector, providing transportation services for its products, which enhances its supply chain efficiency. AGARIND makes money through the sale of its manufactured and traded petroleum products, leveraging its processing capabilities and distribution network.
Revenue Mix
AGARIND's primary revenue driver is its Bitumen and Allied Products segment, which includes various grades of bitumen, bitumen emulsions, modified bitumen, and other industrial oils like furnace oil and light diesel oil. While specific percentage breakdowns are not always consistently detailed in public reports, the bulk of its revenue is derived from the sales of these petroleum products to infrastructure and industrial clients. The company also has a smaller, but integrated, logistics segment that supports its core business by providing transportation services.
Industry
The Indian petrochemicals and petroleum products industry is characterized by the presence of large public sector undertakings (PSUs) and a few large private players with integrated operations. AGARIND operates in a niche within this broader sector, primarily focusing on bitumen and its derivatives for the infrastructure development market. This market is highly dependent on government spending on roads and highways. AGARIND positions itself as a specialized manufacturer and supplier of bitumen, competing with other mid-sized players and often supplying to large contractors involved in infrastructure projects. Its positioning is supported by its processing facilities and logistics capabilities.
MOAT
AGARIND's competitive advantages are primarily derived from:
Logistics Integration: Owning and operating a fleet of specialized tankers for bitumen transportation provides better control over the supply chain, reduces reliance on third-party logistics, and ensures timely delivery, which is crucial for infrastructure projects.
Processing Capabilities: The company's processing units allow it to customize bitumen grades and other petroleum products to meet specific customer requirements, adding value beyond simple trading.
Established Client Relationships: Over the years, the company has built relationships with contractors and government agencies involved in road construction, providing a degree of sticky demand.
Scalability: While not a market leader, its existing infrastructure provides a base for scaling operations with increasing demand.
Growth Drivers
Government Infrastructure Push: Significant government investments in road construction, highways, and other infrastructure projects (e.g., Bharatmala Pariyojana) are a major driver for bitumen demand.
Urbanization and Industrialization: Growing urbanization and industrial activity in India will increase demand for fuel oils and other industrial petroleum products.
Product Diversification: Expansion into new grades of bitumen (e.g., polymer-modified bitumen, crumb rubber modified bitumen) and other specialty chemicals can open new revenue streams.
Geographical Expansion: Expanding its processing and distribution network to new regions within India can tap into untapped markets.
Logistics Expansion: Growing its logistics arm could not only support its core business but also become an independent revenue generator by serving other industrial clients.
Risks
Commodity Price Volatility: Prices of crude oil and its derivatives (inputs for AGARIND's products) are highly volatile, impacting raw material costs and profitability.
Regulatory Changes: Changes in environmental regulations or taxation policies related to petroleum products could increase operational costs or impact demand.
Intense Competition: The industry faces competition from larger, more integrated players and other specialized bitumen suppliers, which can exert pressure on pricing and margins.
Infrastructure Spending Dependency: A slowdown in government spending on infrastructure projects could directly and significantly impact demand for bitumen.
Working Capital Management: The nature of the business often requires significant working capital to manage inventory and receivables, posing a financial risk if not managed effectively.
Management & Ownership
Agarwal Industrial Corporation Ltd. is a promoter-driven company. The Agarwal family holds a significant ownership stake and is actively involved in the management, providing continuity and strategic direction. Mr. R.C. Agarwal is a key figure, leading the company. The ownership structure is typical of many Indian mid-cap companies, with promoters maintaining a controlling stake, aligning their interests with the long-term performance of the company.
Outlook
Agarwal Industrial Corporation Ltd. operates in a segment with structural tailwinds from India's ongoing infrastructure development push. The company's integrated logistics and processing capabilities provide it with a competitive edge in delivering specialized petroleum products, particularly bitumen. The positive outlook for road construction and other infrastructure projects bodes well for sustained demand for its core products. However, the company remains exposed to the inherent volatility of crude oil prices, which can significantly impact profitability. Competition from larger players and the cyclical nature of government infrastructure spending also pose challenges. Successful navigation of these risks, alongside prudent capital allocation and potential product diversification, will be key to unlocking consistent growth.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 488 | 776 | 708 | 326 | 542 | 823 | 594 | 245 | 408 | 405 |
| Other Income | 1 | 2 | 2 | 2 | 2 | 5 | 2 | 5 | 5 | 6 |
| Total Income | 489 | 778 | 709 | 327 | 545 | 828 | 595 | 250 | 413 | 412 |
| Total Expenditure | 444 | 716 | 648 | 290 | 489 | 770 | 557 | 217 | 388 | 373 |
| Operating Profit | 45 | 62 | 62 | 37 | 56 | 58 | 38 | 33 | 25 | 39 |
| Interest | 5 | 8 | 8 | 6 | 7 | 9 | 8 | 7 | 7 | 5 |
| Depreciation | 7 | 10 | 10 | 10 | 15 | 12 | 13 | 13 | 13 | 13 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 33 | 44 | 44 | 20 | 34 | 37 | 17 | 14 | 5 | 20 |
| Provision for Tax | 6 | 6 | 5 | 2 | 6 | 6 | 4 | 2 | 2 | 5 |
| Profit After Tax | 28 | 38 | 39 | 18 | 28 | 31 | 13 | 12 | 3 | 16 |
| Adjustments | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | -0 |
| Profit After Adjustments | 28 | 38 | 39 | 18 | 28 | 31 | 13 | 12 | 3 | 16 |
| Adjusted Earnings Per Share | 18.5 | 25.4 | 26.1 | 12.3 | 18.5 | 20.4 | 8.7 | 8 | 1.9 | 10.5 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 224 | 281 | 297 | 414 | 531 | 787 | 904 | 1598 | 2015 | 2125 | 2399 | 1652 |
| Other Income | 1 | 1 | 1 | 1 | 1 | 3 | 2 | 4 | 9 | 5 | 11 | 18 |
| Total Income | 225 | 282 | 298 | 415 | 532 | 790 | 905 | 1602 | 2024 | 2130 | 2409 | 1670 |
| Total Expenditure | 208 | 260 | 271 | 383 | 494 | 741 | 832 | 1493 | 1879 | 1952 | 2197 | 1535 |
| Operating Profit | 17 | 22 | 27 | 32 | 38 | 49 | 73 | 110 | 145 | 178 | 213 | 135 |
| Interest | 4 | 7 | 7 | 9 | 9 | 9 | 10 | 12 | 12 | 21 | 30 | 27 |
| Depreciation | 4 | 5 | 6 | 8 | 8 | 9 | 14 | 20 | 23 | 30 | 48 | 52 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 8 | 10 | 14 | 15 | 20 | 31 | 49 | 78 | 110 | 127 | 135 | 56 |
| Provision for Tax | 2 | 3 | 5 | 4 | 7 | 6 | 8 | 14 | 18 | 18 | 19 | 13 |
| Profit After Tax | 6 | 7 | 9 | 10 | 13 | 26 | 41 | 64 | 92 | 109 | 116 | 44 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 6 | 7 | 9 | 10 | 13 | 26 | 41 | 64 | 92 | 109 | 116 | 44 |
| Adjusted Earnings Per Share | 10.7 | 8.6 | 8.8 | 10 | 13.1 | 24.9 | 39.5 | 48.2 | 61.7 | 73 | 77.3 | 29.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 13% | 15% | 25% | 27% |
| Operating Profit CAGR | 20% | 25% | 34% | 29% |
| PAT CAGR | 6% | 22% | 35% | 34% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -54% | -9% | 14% | 13% |
| ROE Average | 20% | 24% | 24% | 18% |
| ROCE Average | 17% | 21% | 21% | 18% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 43 | 73 | 111 | 122 | 134 | 158 | 196 | 295 | 404 | 511 | 627 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 5 | 7 | 8 | 13 | 5 | 2 | 41 | 31 | 69 | 169 | 182 |
| Other Non-Current Liabilities | 1 | 2 | 3 | 4 | 5 | 5 | 19 | 24 | 19 | 13 | 9 |
| Total Current Liabilities | 46 | 65 | 79 | 99 | 84 | 136 | 139 | 193 | 258 | 427 | 527 |
| Total Liabilities | 95 | 147 | 201 | 238 | 227 | 300 | 395 | 543 | 750 | 1120 | 1345 |
| Fixed Assets | 31 | 39 | 44 | 62 | 57 | 102 | 159 | 219 | 341 | 589 | 690 |
| Other Non-Current Assets | 2 | 1 | 9 | 1 | 2 | 4 | 5 | 10 | 12 | 4 | 40 |
| Total Current Assets | 63 | 107 | 148 | 175 | 169 | 194 | 232 | 314 | 397 | 527 | 614 |
| Total Assets | 95 | 147 | 201 | 238 | 227 | 300 | 395 | 543 | 750 | 1120 | 1345 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 8 | 4 | 11 | 5 | 4 | 2 | 5 | 32 | 46 | 29 | 43 |
| Cash Flow from Operating Activities | 2 | 13 | -12 | 8 | 30 | 49 | 49 | 65 | 157 | 112 | 100 |
| Cash Flow from Investing Activities | -7 | -9 | -21 | -20 | -4 | -54 | -44 | -70 | -158 | -276 | -157 |
| Cash Flow from Financing Activities | 1 | -1 | 27 | 10 | -27 | 7 | 21 | 19 | -15 | 178 | 40 |
| Net Cash Inflow / Outflow | -3 | 3 | -6 | -1 | -1 | 2 | 27 | 14 | -17 | 13 | -18 |
| Closing Cash & Cash Equivalent | 4 | 11 | 5 | 4 | 2 | 5 | 32 | 46 | 29 | 43 | 25 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 10.66 | 8.58 | 8.82 | 10.02 | 13.11 | 24.91 | 39.51 | 48.22 | 61.68 | 73.02 | 77.34 |
| CEPS(Rs) | 18.45 | 15.19 | 14.51 | 18.13 | 21.26 | 33.64 | 53.6 | 63.16 | 76.85 | 93.14 | 109.32 |
| DPS(Rs) | 1.5 | 1.5 | 1.5 | 1.5 | 1.8 | 1.5 | 1.8 | 2 | 2.5 | 3 | 3.3 |
| Book NAV/Share(Rs) | 78.36 | 86.88 | 104.9 | 115.47 | 130.16 | 153.53 | 191.16 | 219.52 | 269.9 | 341.64 | 419.24 |
| Core EBITDA Margin(%) | 7.21 | 7.56 | 8.75 | 7.39 | 7 | 5.88 | 7.9 | 6.62 | 6.73 | 8.14 | 8.43 |
| EBIT Margin(%) | 5.55 | 5.91 | 7.2 | 5.63 | 5.57 | 5.09 | 6.48 | 5.62 | 6.06 | 6.97 | 6.88 |
| Pre Tax Margin(%) | 3.72 | 3.54 | 4.77 | 3.54 | 3.81 | 3.95 | 5.39 | 4.85 | 5.45 | 5.98 | 5.62 |
| PAT Margin (%) | 2.62 | 2.44 | 3.01 | 2.48 | 2.53 | 3.25 | 4.48 | 3.98 | 4.58 | 5.14 | 4.82 |
| Cash Profit Margin (%) | 4.53 | 4.32 | 4.95 | 4.49 | 4.1 | 4.38 | 6.08 | 5.22 | 5.7 | 6.56 | 6.82 |
| ROA(%) | 6.62 | 5.66 | 5.14 | 4.68 | 5.78 | 9.69 | 11.66 | 13.57 | 14.27 | 11.68 | 9.39 |
| ROE(%) | 14.41 | 12.19 | 10.18 | 9.13 | 10.67 | 17.56 | 22.93 | 26.21 | 26.6 | 23.88 | 20.33 |
| ROCE(%) | 15.83 | 14.92 | 13.27 | 11.58 | 13.83 | 17.5 | 20.41 | 23.42 | 24.84 | 21.19 | 17.28 |
| Receivable days | 55.8 | 76.37 | 111.5 | 96.05 | 77.6 | 58.21 | 55.07 | 33.81 | 32.13 | 39.46 | 40.76 |
| Inventory Days | 12.15 | 11.21 | 15 | 23.79 | 21.99 | 12.69 | 15.2 | 12.91 | 16.43 | 20.94 | 24.62 |
| Payable days | 10.33 | 6.71 | 3.36 | 9.31 | 8.91 | 13.9 | 19.21 | 12.43 | 23.94 | 41.21 | 46.23 |
| PER(x) | 8.63 | 14.9 | 68.63 | 33.79 | 12.6 | 1.79 | 3.99 | 13.98 | 9.23 | 10.96 | 12.59 |
| Price/Book(x) | 1.17 | 1.47 | 5.77 | 2.93 | 1.27 | 0.29 | 0.82 | 3.07 | 2.11 | 2.34 | 2.32 |
| Dividend Yield(%) | 1.63 | 1.17 | 0.25 | 0.44 | 1.09 | 3.36 | 1.14 | 0.3 | 0.44 | 0.37 | 0.34 |
| EV/Net Sales(x) | 0.39 | 0.56 | 2.3 | 1.06 | 0.46 | 0.16 | 0.29 | 0.62 | 0.47 | 0.7 | 0.76 |
| EV/Core EBITDA(x) | 5.23 | 7.14 | 25.1 | 13.85 | 6.4 | 2.6 | 3.55 | 9 | 6.6 | 8.31 | 8.6 |
| Net Sales Growth(%) | 23.41 | 25.17 | 5.74 | 39.34 | 28.39 | 48.08 | 14.85 | 76.82 | 26.08 | 5.47 | 12.87 |
| EBIT Growth(%) | 22.17 | 33.38 | 29.1 | 8.68 | 26.99 | 35.48 | 46.14 | 53.48 | 35.73 | 21.35 | 11.44 |
| PAT Growth(%) | 15.27 | 16.88 | 30.51 | 14.67 | 30.83 | 90.06 | 58.62 | 57.13 | 44.86 | 18.39 | 5.92 |
| EPS Growth(%) | 15.27 | -19.44 | 2.76 | 13.56 | 30.83 | 90.06 | 58.62 | 22.03 | 27.92 | 18.39 | 5.92 |
| Debt/Equity(x) | 0.95 | 0.94 | 0.69 | 0.81 | 0.57 | 0.57 | 0.66 | 0.51 | 0.34 | 0.68 | 0.68 |
| Current Ratio(x) | 1.38 | 1.65 | 1.87 | 1.77 | 2.01 | 1.43 | 1.66 | 1.63 | 1.53 | 1.23 | 1.17 |
| Quick Ratio(x) | 1.16 | 1.54 | 1.65 | 1.39 | 1.68 | 1.22 | 1.32 | 1.29 | 1.09 | 0.93 | 0.79 |
| Interest Cover(x) | 3.03 | 2.49 | 2.97 | 2.7 | 3.17 | 4.46 | 5.93 | 7.27 | 9.95 | 7.09 | 5.46 |
| Total Debt/Mcap(x) | 0.81 | 0.93 | 0.12 | 0.28 | 0.45 | 1.97 | 0.8 | 0.16 | 0.16 | 0.29 | 0.29 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 57.2 | 57.2 | 57.2 | 57.2 | 57.2 | 57.2 | 57.2 | 57.2 | 57.2 | 57.2 |
| FII | 6.24 | 6.32 | 5.97 | 5.52 | 6.27 | 5.99 | 6.04 | 5.91 | 5.05 | 4.69 |
| DII | 0.14 | 0.17 | 0.48 | 0.38 | 0.38 | 0.54 | 0.01 | 0.01 | 0.01 | 0.01 |
| Public | 36.43 | 36.31 | 36.34 | 36.91 | 36.15 | 36.28 | 36.76 | 36.88 | 37.75 | 38.1 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 |
| FII | 0.09 | 0.09 | 0.09 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.07 |
| DII | 0 | 0 | 0.01 | 0.01 | 0.01 | 0.01 | 0 | 0 | 0 | 0 |
| Public | 0.54 | 0.54 | 0.54 | 0.55 | 0.54 | 0.54 | 0.55 | 0.55 | 0.56 | 0.57 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +13% | +15% | +25% | +27% |
| Operating Profit CAGR | +20% | +25% | +34% | +29% |
| PAT CAGR | +6% | +22% | +35% | +34% |
| Share Price CAGR | -54% | -9% | +14% | +13% |
| ROE Average | +20% | +24% | +24% | +18% |
| ROCE Average | +17% | +21% | +21% | +18% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 57.2 | 57.2 | 57.2 | 57.2 | 57.2 | 57.2 | 57.2 | 57.2 | 57.2 | 57.2 |
| FII | 6.24 | 6.32 | 5.97 | 5.52 | 6.27 | 5.99 | 6.04 | 5.91 | 5.05 | 4.69 |
| DII | 0.14 | 0.17 | 0.48 | 0.38 | 0.38 | 0.54 | 0.01 | 0.01 | 0.01 | 0.01 |
| Public | 42.8 | 42.8 | 42.8 | 42.8 | 42.8 | 42.8 | 42.8 | 42.8 | 42.8 | 42.8 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 |
| FII | 0.09 | 0.09 | 0.09 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.07 |
| DII | 0 | 0 | 0.01 | 0.01 | 0.01 | 0.01 | 0 | 0 | 0 | 0 |
| Public | 0.64 | 0.64 | 0.64 | 0.64 | 0.64 | 0.64 | 0.64 | 0.64 | 0.64 | 0.64 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.