AGI Greenpac

₹705.7 -7 | 1%

WEBSITE BSE:500187 NSE : AGI 10 May, 16:01

Market Cap ₹4566 Cr.

Stock P/E 18.2

P/B 2.9

Current Price ₹705.7

Book Value ₹ 242

Face Value 2

52W High ₹1088

Dividend Yield 0.85%

52W Low ₹ 545

Edit Ratio

AGI Greenpac Research see more...

Overview Inc. Year: 1960Industry: Packaging

AGI Greenpac Ltd manufactures and trades in sanitary ware, taps, pipes, and other products in India. It operates via Building Products and Packaging Products segments. The employer offers sanitary ware products, such as water closets, washbasins, cisterns, urinals, squatting pans, pedestals basins, and differently abled products, in addition to poncho water closets and washbasins. It additionally provides faucets, includes showers, add-ons, divertors, and different addons. In addition, the corporation manufactures and markets bottles, food jars, protection caps and closures, and polypropylene merchandise to be used in liquids, dairy, polyvinyl chloride cistern, liquor, wine, beer, food, private care, agrochemicals, and seat covers, and pharmaceuticals industries. Further, the organization offers packaging merchandise, consisting of glass boxes, and polyethylene bottles and polypropylene merchandise, in addition to rest room subject matters. It markets its products commonly via sellers and outlets beneath the Hindware, Hindware Italian Collection, ALCHYMI, QUEO, and Amore logo names. The corporation exports its products to the United Arab Emirates, Oman, Qatar, Saudi Arabia, Kuwait, Bahrain, Sri Lanka, Bangladesh, Myanmar, Australia, the United States, Kenya, Uganda, Rwanda, Mozambique, Ghana, and Nigeria. The organization was previously known as HSIL Ltd and changed its name to AGI Greenpac Ltd in April 2022. AGI Greenpac Ltd incorporated in 1960 and is based in Gurugram, India.

AGI Greenpac Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

AGI Greenpac Quarterly Results

#(Fig in Cr.)	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Net Sales	396	432	522	512	567	680	558	615	622	625
Other Income	3	21	2	2	3	19	8	5	3	8
Total Income	399	453	523	515	570	699	567	620	625	633
Total Expenditure	318	360	431	427	458	503	427	481	472	477
Operating Profit	81	93	92	87	113	196	140	139	153	156
Interest	7	8	8	11	13	25	18	23	21	25
Depreciation	28	27	29	30	30	38	37	41	42	42
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	47	57	55	47	69	133	85	74	91	89
Provision for Tax	17	19	-11	13	16	37	22	18	24	25
Profit After Tax	29	38	66	34	53	96	63	56	67	65
Adjustments	-1	90	0	0	-0	13	0	0	0	0
Profit After Adjustments	28	128	66	34	53	109	63	56	67	65
Adjusted Earnings Per Share	4.6	5.9	10.2	5.2	8.2	14.8	9.8	8.7	10.4	10

AGI Greenpac Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	1574	1746	1857	1959	2072	2250	1605	1859	1260	1430	2281	2420
Other Income	5	4	4	14	5	10	39	32	14	44	28	24
Total Income	1578	1750	1861	1974	2076	2259	1644	1891	1274	1474	2310	2445
Total Expenditure	1314	1479	1516	1636	1782	1977	1431	1600	994	1167	1822	1857
Operating Profit	264	271	345	337	294	282	213	291	280	307	488	588
Interest	64	68	74	41	33	56	59	73	33	28	57	87
Depreciation	85	106	119	114	111	114	131	143	95	99	126	162
Exceptional Income / Expenses	24	0	0	0	0	-7	0	0	0	0	0	0
Profit Before Tax	139	98	152	182	150	106	22	75	153	179	304	339
Provision for Tax	40	41	48	66	47	31	7	27	38	63	55	89
Profit After Tax	99	56	104	116	103	75	15	48	115	117	249	251
Adjustments	0	0	0	0	0	0	0	0	-27	77	13	0
Profit After Adjustments	99	56	104	116	103	75	15	48	88	193	262	251
Adjusted Earnings Per Share	15	8.5	14.4	16.1	14.2	10.3	2.1	6.7	17.7	18	38.5	38.9

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	60%	7%	0%	4%
Operating Profit CAGR	59%	19%	12%	6%
PAT CAGR	113%	73%	27%	10%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	28%	60%	21%	15%
ROE Average	17%	12%	8%	8%
ROCE Average	15%	11%	8%	9%

AGI Greenpac Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	1089	1121	1436	1387	1450	1489	1256	1257	1234	1392	1607
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	578	547	357	208	317	523	703	729	675	864	562
Other Non-Current Liabilities	128	135	130	235	275	276	255	265	284	275	262
Total Current Liabilities	867	1015	918	823	1046	1186	624	618	663	748	688
Total Liabilities	2662	2819	2841	2654	3088	3475	2838	2868	2856	3279	3119
Fixed Assets	1383	1487	1560	1514	1523	1681	1842	1820	1831	1119	1376
Other Non-Current Assets	308	304	207	193	359	366	263	155	139	781	686
Total Current Assets	971	1028	1074	947	1206	1428	733	848	886	1376	1053
Total Assets	2662	2819	2841	2654	3088	3475	2838	2868	2856	3279	3119

AGI Greenpac Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	69	74	53	19	16	140	133	36	25	4	40
Cash Flow from Operating Activities	22	184	266	310	205	58	250	107	349	181	523
Cash Flow from Investing Activities	-94	-208	-96	-69	-328	-186	-285	-115	-108	-348	222
Cash Flow from Financing Activities	77	4	-205	-245	248	224	-63	-2	-262	203	-554
Net Cash Inflow / Outflow	5	-21	-35	-4	124	96	-97	-11	-21	36	190
Closing Cash & Cash Equivalent	74	53	18	16	140	235	36	25	4	40	230

AGI Greenpac Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	15.01	8.51	14.41	16.08	14.25	10.34	2.11	6.7	17.74	18.01	38.45
CEPS(Rs)	27.89	24.51	30.9	31.91	29.58	26.11	20.27	26.46	32.37	33.38	57.97
DPS(Rs)	3	3	3.5	4	4	4	3	3	4	5	5
Book NAV/Share(Rs)	164.91	169.8	198.58	191.9	200.57	205.99	173.74	173.85	190.67	215.17	248.32
Core EBITDA Margin(%)	15.22	14.18	17.06	15.32	12.99	10.3	10.77	13.92	21.07	18.32	20.1
EBIT Margin(%)	11.89	8.77	11.28	10.57	8.22	6.11	5.05	7.97	14.72	14.46	15.82
Pre Tax Margin(%)	8.14	5.17	7.61	8.63	6.72	4	1.39	4.03	12.09	12.5	13.32
PAT Margin (%)	5.81	2.98	5.2	5.51	4.63	2.83	0.95	2.6	9.09	8.13	10.9
Cash Profit Margin (%)	10.8	8.59	11.16	10.94	9.6	7.14	9.1	10.27	16.59	15.08	16.43
ROA(%)	3.97	2.05	3.68	4.23	3.59	2.28	0.48	1.7	4.01	3.8	7.78
ROE(%)	9.43	5.08	8.15	8.24	7.26	5.09	1.11	3.85	9.22	8.88	16.59
ROCE(%)	10.29	7.68	10.25	10.63	8.37	6.36	3.35	6.77	8.48	8.85	14.77
Receivable days	61.62	73.61	74.43	68.73	64.32	62.86	94.89	60.36	88.25	79.46	51.87
Inventory Days	67.99	74.32	76.74	80.11	80.54	72.9	96.9	68.44	122.05	93.99	50.29
Payable days	100.11	84.14	73.43	68.67	79.54	84.99	120.41	100.79	202.5	207.09	114.24
PER(x)	6.07	15.45	31.06	17.3	24.6	35.9	118.34	5.85	8.65	16.45	8.42
Price/Book(x)	0.55	0.77	2.25	1.45	1.75	1.8	1.44	0.23	0.81	1.38	1.3
Dividend Yield(%)	3.29	2.28	0.78	1.44	1.14	1.08	1.2	7.65	2.61	1.69	1.54
EV/Net Sales(x)	0.97	1.09	2.13	1.33	1.59	1.63	1.65	0.66	1.48	2.11	1.12
EV/Core EBITDA(x)	5.76	7.04	11.48	7.75	11.23	13.02	12.43	4.23	6.65	9.85	5.22
Net Sales Growth(%)	17.51	10.97	6.33	5.51	5.73	8.59	-28.66	15.85	-32.23	13.48	59.58
EBIT Growth(%)	0.55	-18.39	36.51	-1.24	-17.93	-11.74	-49.62	82.48	25.13	11.53	74.34
PAT Growth(%)	-9.97	-43.3	85.32	11.65	-11.41	-27.42	-79.57	217.06	137.1	1.5	113.51
EPS Growth(%)	-9.97	-43.3	69.3	11.65	-11.41	-27.42	-79.57	217.06	164.95	1.5	113.51
Debt/Equity(x)	0.92	0.98	0.52	0.45	0.63	0.83	0.7	0.79	0.73	0.84	0.46
Current Ratio(x)	1.12	1.01	1.17	1.15	1.15	1.2	1.17	1.37	1.34	1.84	1.53
Quick Ratio(x)	0.7	0.61	0.7	0.56	0.68	0.73	0.71	0.71	0.68	1.43	1.05
Interest Cover(x)	3.17	2.44	3.07	5.43	5.49	2.9	1.38	2.02	5.6	7.38	6.33
Total Debt/Mcap(x)	1.66	1.27	0.23	0.31	0.36	0.46	0.48	3.51	0.9	0.61	0.35

AGI Greenpac Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	60.24	60.24	60.24	60.24	60.24	60.24	60.24	60.24	60.24	60.24
FII	7.24	9.28	7.82	7.41	6.62	6.02	6.42	6.68	7.59	7.42
DII	2.64	2.45	2.38	2.39	2.19	2.01	3.12	2.72	1.35	1.2
Public	29.88	28.03	29.56	29.96	30.95	31.73	30.23	30.36	30.82	31.15
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	3.9	3.9	3.9	3.9	3.9	3.9	3.9	3.9	3.9	3.9
FII	0.47	0.6	0.51	0.48	0.43	0.39	0.42	0.43	0.49	0.48
DII	0.17	0.16	0.15	0.15	0.14	0.13	0.2	0.18	0.09	0.08
Public	1.93	1.81	1.91	1.94	2	2.05	1.96	1.96	1.99	2.02
Others	0	0	0	0	0	0	0	0	0	0
Total	6.47	6.47	6.47	6.47	6.47	6.47	6.47	6.47	6.47	6.47

Pros

Company has delivered good profit growth of 27% CAGR over last 5 years
Debtor days have improved from 207.09 to 114.24days.
Company has reduced debt.
Company is almost debt free.

Cons

Company has a low return on equity of 12% over the last 3 years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

AGI Greenpac News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

AGI Greenpac

Add Watchlist

AGI Greenpac Research see more...

Overview Inc. Year: 1960Industry: Packaging

AGI Greenpac Share Price

Alert Data

Quarterly Price

Peer Comparison

AGI Greenpac Quarterly Results

AGI Greenpac Profit & Loss

Growth Rates

AGI Greenpac Balance Sheet

AGI Greenpac Cash Flow

AGI Greenpac Ratios

AGI Greenpac Shareholding Pattern

AGI Greenpac News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!