WEBSITE BSE:516082 NSE: NRAIL Inc. Year: 1993 Industry: Paper & Paper Products My Bucket: Add Stock
Last updated: 15:21
No Notes Added Yet
1. Business Overview
NR Agarwal Industries Ltd. (NRAIL) is an Indian manufacturer of various paper and paperboard products. The company's core business involves the production of Kraft Paper, Duplex Board, and Writing & Printing Paper. They primarily utilize recycled waste paper as a key raw material, contributing to a sustainable manufacturing process. NRAIL generates revenue by selling these paper products to a diverse customer base, including industries requiring packaging solutions (e.g., corrugated box manufacturers), publishing houses, printing businesses, and educational institutions.
2. Key Segments / Revenue Mix
NRAIL operates primarily within three main product categories, which can be considered its key segments:
Kraft Paper: Used extensively for packaging, especially in the manufacturing of corrugated boxes, which is a significant part of the packaging industry.
Duplex Board: A type of paperboard used for rigid packaging applications, such as consumer product cartons.
Writing & Printing Paper: Includes various grades of paper suitable for notebooks, textbooks, office stationery, and general printing purposes.
While specific revenue contribution percentages for each segment are not publicly detailed here, Kraft Paper and Duplex Board typically form the larger share of revenue for paper companies with a focus on packaging and industrial applications, reflecting the growth in these areas.
3. Industry & Positioning
The Indian paper industry is characterized by a mix of integrated large players and numerous smaller, regional mills. It's a cyclical industry highly dependent on economic growth, raw material availability, and environmental regulations. NRAIL operates primarily in the domestic market. Within this landscape, NRAIL is a significant player, particularly known for its presence in the Kraft paper and Duplex board segments. Its positioning is largely driven by its manufacturing capacity, focus on recycled raw materials, and cost efficiency in its operational regions. The company competes with both large-scale national players and other regional mills.
4. Competitive Advantage (Moat)
NRAIL's competitive advantages are primarily based on:
Scale and Operational Efficiency: Having established manufacturing facilities with reasonable capacity allows for economies of scale in production. Efficient use of raw materials (waste paper) and process optimization contribute to cost competitiveness.
Backward Integration (Waste Paper Sourcing): A focus on procuring and processing waste paper as a primary raw material helps in managing input costs and reduces dependency on virgin pulp, which can be volatile.
Product Diversification: Offering a range of products from Kraft paper to Duplex board and Writing & Printing paper allows the company to cater to different market needs and mitigate risks associated with a single product category.
However, the paper industry generally faces challenges in developing strong "moats" like brand loyalty or high switching costs for commodity-grade products.
5. Growth Drivers
Key factors that can drive NRAIL's growth over the next 3-5 years include:
E-commerce Growth: Sustained expansion of e-commerce in India fuels demand for corrugated boxes, directly boosting demand for Kraft paper.
Packaging Industry Expansion: Growth in organized retail and consumer goods manufacturing will drive demand for Duplex board and other packaging solutions.
Urbanization & Education: Increasing literacy rates, government initiatives in education, and urbanization will continue to support demand for writing and printing paper, albeit with digitalization as a counter-trend.
Sustainability Trends: Growing consumer and industrial preference for recycled and sustainable packaging materials aligns well with NRAIL's waste paper-centric model.
Capacity Expansions: Any strategic investments in increasing production capacity or diversifying into higher-value specialty paper grades could be significant growth drivers.
6. Risks
Raw Material Price Volatility: Fluctuations in the availability and price of waste paper (domestic and imported) can directly impact profitability.
Energy Costs: Paper manufacturing is energy-intensive; rising coal, gas, or electricity prices can increase operational costs significantly.
Environmental Regulations: Stricter environmental norms regarding water usage, effluent treatment, and emissions could lead to increased compliance costs and capital expenditure.
Digitalization Impact: The ongoing shift towards digital media and communication poses a long-term threat to the demand for traditional writing and printing paper.
Economic Slowdown: A general slowdown in economic activity can reduce overall industrial demand for packaging and consumer demand for paper products.
Competition: Intense competition from both domestic and international players can put pressure on pricing and margins.
7. Management & Ownership
NR Agarwal Industries Ltd. is promoted and managed by the Agarwal family. The promoters typically hold a significant stake in the company, demonstrating their long-term commitment and aligned interests with the business's success. The management team likely comprises experienced professionals with a deep understanding of the paper manufacturing sector in India. The ownership structure generally includes the promoter group, institutional investors, and public shareholders, with the promoter group maintaining a controlling stake.
8. Outlook
NRAIL operates in a mixed industry environment. The tailwinds from the booming e-commerce sector and increasing demand for sustainable packaging offer a positive outlook for its Kraft paper and Duplex board segments. The company's focus on recycled raw materials positions it well for increasing environmental consciousness. However, the traditional writing and printing paper segment faces structural challenges from digitalization. Key risks lie in managing volatile raw material and energy costs, as well as navigating evolving environmental regulations. The company's ability to maintain operational efficiencies, manage input costs effectively, and potentially diversify into higher-margin or specialty products will be crucial for sustained performance in a competitive and cyclical industry.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹790 Cr.
Stock P/E 44.7
P/B 1
Current Price ₹464
Book Value ₹ 479.1
Face Value 10
52W High ₹550
Dividend Yield 0.43%
52W Low ₹ 249.1
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 | 336 | 247 | 347 | 428 | 418 | 466 | 452 | 525 | 563 | 605 |
| Other Income | 2 | 0 | 7 | 9 | 14 | 1 | 26 | -6 | 3 | 0 |
| Total Income | 338 | 248 | 354 | 437 | 432 | 467 | 478 | 519 | 567 | 606 |
| Total Expenditure | 288 | 211 | 319 | 401 | 389 | 438 | 436 | 481 | 506 | 549 |
| Operating Profit | 50 | 36 | 35 | 36 | 42 | 29 | 42 | 38 | 61 | 57 |
| Interest | 2 | 5 | 13 | 16 | 16 | 16 | 16 | 17 | 16 | 16 |
| Depreciation | 9 | 10 | 16 | 16 | 17 | 16 | 17 | 17 | 17 | 18 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | -1 | 0 |
| Profit Before Tax | 39 | 21 | 6 | 4 | 9 | -3 | 10 | -0 | 26 | 24 |
| Provision for Tax | 7 | 5 | 3 | -4 | -3 | 3 | -7 | 1 | 12 | 10 |
| Profit After Tax | 31 | 16 | 3 | 8 | 13 | -7 | 17 | -1 | 14 | 14 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 31 | 16 | 3 | 8 | 13 | -7 | 17 | -1 | 14 | 14 |
| Adjusted Earnings Per Share | 18.5 | 9.2 | 2 | 4.9 | 7.5 | -4 | 9.7 | -0.9 | 8.5 | 8.3 |
| #(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 | 725 | 883 | 1044 | 1190 | 1318 | 1405 | 1146 | 1617 | 1766 | 1293 | 1659 | 2145 |
| Other Income | 6 | 8 | 6 | 6 | 8 | 12 | 8 | 11 | 13 | 8 | 33 | 23 |
| Total Income | 731 | 891 | 1050 | 1197 | 1327 | 1417 | 1154 | 1628 | 1779 | 1301 | 1692 | 2170 |
| Total Expenditure | 695 | 818 | 906 | 1033 | 1134 | 1189 | 1013 | 1474 | 1582 | 1115 | 1549 | 1972 |
| Operating Profit | 36 | 73 | 144 | 164 | 193 | 228 | 141 | 154 | 197 | 186 | 142 | 198 |
| Interest | 36 | 46 | 43 | 40 | 35 | 36 | 30 | 25 | 14 | 11 | 61 | 65 |
| Depreciation | 18 | 23 | 25 | 26 | 27 | 32 | 33 | 34 | 36 | 37 | 66 | 69 |
| Exceptional Income / Expenses | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 |
| Profit Before Tax | -17 | 4 | 78 | 97 | 131 | 161 | 78 | 95 | 148 | 138 | 16 | 60 |
| Provision for Tax | 16 | -14 | 28 | 7 | 36 | 44 | 20 | 34 | 48 | 12 | -2 | 16 |
| Profit After Tax | -33 | 18 | 50 | 90 | 95 | 117 | 57 | 61 | 99 | 125 | 18 | 44 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -33 | 18 | 50 | 90 | 95 | 117 | 57 | 61 | 99 | 125 | 18 | 44 |
| Adjusted Earnings Per Share | -19.6 | 10.5 | 29.2 | 53 | 55.6 | 68.6 | 33.6 | 35.9 | 58.3 | 73.7 | 10.4 | 25.6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 28% | 1% | 3% | 9% |
| Operating Profit CAGR | -24% | -3% | -9% | 15% |
| PAT CAGR | -86% | -33% | -31% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 72% | 22% | 14% | 27% |
| ROE Average | 2% | 12% | 12% | 19% |
| ROCE Average | 6% | 14% | 15% | 19% |
| #(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 | 76 | 94 | 133 | 219 | 312 | 419 | 476 | 536 | 636 | 760 | 775 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 229 | 217 | 187 | 154 | 160 | 131 | 46 | 36 | 133 | 446 | 501 |
| Other Non-Current Liabilities | 86 | 122 | 148 | 126 | 103 | 118 | 109 | 108 | 123 | 107 | 109 |
| Total Current Liabilities | 271 | 234 | 190 | 204 | 229 | 198 | 302 | 321 | 154 | 253 | 385 |
| Total Liabilities | 663 | 667 | 659 | 703 | 805 | 865 | 933 | 1001 | 1045 | 1567 | 1770 |
| Fixed Assets | 458 | 447 | 436 | 464 | 526 | 572 | 584 | 501 | 483 | 1135 | 1197 |
| Other Non-Current Assets | 15 | 34 | 35 | 30 | 27 | 31 | 37 | 43 | 218 | 46 | 62 |
| Total Current Assets | 190 | 186 | 188 | 209 | 251 | 261 | 312 | 365 | 343 | 384 | 511 |
| Total Assets | 663 | 667 | 659 | 703 | 805 | 865 | 933 | 1001 | 1045 | 1567 | 1770 |
| #(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 | 4 | 11 | 6 | 5 | 8 | 6 | 6 | 0 | 0 | 8 | 0 |
| Cash Flow from Operating Activities | 63 | 38 | 91 | 104 | 112 | 191 | 116 | 96 | 129 | 135 | 176 |
| Cash Flow from Investing Activities | -63 | -31 | -14 | -47 | -85 | -52 | -48 | -41 | -96 | -548 | -175 |
| Cash Flow from Financing Activities | 6 | -11 | -78 | -55 | -29 | -139 | -67 | -55 | -25 | 405 | -1 |
| Net Cash Inflow / Outflow | 7 | -5 | -1 | 3 | -2 | -0 | 2 | -0 | 8 | -8 | 0 |
| Closing Cash & Cash Equivalent | 11 | 6 | 5 | 8 | 6 | 6 | 7 | 0 | 8 | 0 | 1 |
| # | 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) | -19.65 | 10.47 | 29.22 | 53.03 | 55.61 | 68.6 | 33.63 | 35.85 | 58.35 | 73.72 | 10.37 |
| CEPS(Rs) | -9.27 | 24.27 | 43.62 | 68.45 | 71.74 | 87.11 | 53.03 | 56.07 | 79.39 | 95.7 | 48.9 |
| DPS(Rs) | 0 | 0 | 2 | 3 | 4 | 0 | 1 | 0 | 0 | 2 | 2 |
| Book NAV/Share(Rs) | 44.8 | 55.28 | 78.25 | 128.91 | 183.53 | 246.07 | 279.98 | 314.97 | 373.48 | 446.73 | 455.13 |
| Core EBITDA Margin(%) | 3.99 | 7.06 | 12.62 | 12.83 | 13.79 | 15.39 | 11.57 | 8.83 | 10.44 | 13.75 | 6.61 |
| EBIT Margin(%) | 2.43 | 5.39 | 11.04 | 11.19 | 12.36 | 14.01 | 9.42 | 7.41 | 9.15 | 11.46 | 4.63 |
| Pre Tax Margin(%) | -2.26 | 0.44 | 7.14 | 7.92 | 9.78 | 11.46 | 6.78 | 5.85 | 8.37 | 10.64 | 0.96 |
| PAT Margin (%) | -4.4 | 1.93 | 4.54 | 7.36 | 7.08 | 8.31 | 5 | 3.77 | 5.62 | 9.7 | 1.06 |
| Cash Profit Margin (%) | -2.08 | 4.47 | 6.78 | 9.5 | 9.13 | 10.55 | 7.88 | 5.9 | 7.65 | 12.59 | 5.02 |
| ROA(%) | -5.47 | 2.68 | 7.5 | 13.25 | 12.55 | 13.98 | 6.36 | 6.31 | 9.71 | 9.61 | 1.06 |
| ROE(%) | -35.79 | 20.93 | 43.77 | 51.19 | 35.6 | 31.94 | 12.78 | 12.05 | 16.95 | 17.98 | 2.3 |
| ROCE(%) | 4.32 | 11.29 | 27.67 | 29.14 | 29.56 | 32.01 | 17.05 | 18.1 | 22.29 | 14.23 | 5.68 |
| Receivable days | 33.73 | 32.01 | 28.85 | 30.54 | 31.16 | 30.91 | 38.8 | 32.75 | 31.53 | 31.75 | 30.07 |
| Inventory Days | 22.47 | 25.03 | 21.5 | 19.69 | 23.71 | 26.88 | 38.47 | 32.79 | 29.05 | 42.2 | 37.07 |
| Payable days | 83.33 | 63.76 | 30.53 | 11.71 | 16.73 | 22.37 | 37.81 | 33.23 | 28.7 | 34.06 | 33.35 |
| PER(x) | 0 | 3.35 | 7.53 | 7.83 | 5.62 | 2.13 | 7.07 | 7.39 | 3.52 | 5.86 | 21.41 |
| Price/Book(x) | 0.38 | 0.63 | 2.81 | 3.22 | 1.7 | 0.59 | 0.85 | 0.84 | 0.55 | 0.97 | 0.49 |
| Dividend Yield(%) | 0 | 0 | 0.91 | 0.72 | 1.28 | 0 | 0.42 | 0 | 0 | 0.46 | 0.9 |
| EV/Net Sales(x) | 0.53 | 0.45 | 0.64 | 0.83 | 0.62 | 0.32 | 0.49 | 0.36 | 0.25 | 0.98 | 0.6 |
| EV/Core EBITDA(x) | 10.62 | 5.47 | 4.64 | 6.04 | 4.27 | 1.95 | 4.01 | 3.81 | 2.2 | 6.84 | 7 |
| Net Sales Growth(%) | 34.12 | 21.84 | 18.25 | 13.98 | 10.73 | 6.58 | -18.46 | 41.1 | 9.25 | -26.77 | 28.27 |
| EBIT Growth(%) | 50.99 | 170.03 | 142.85 | 13.46 | 20.4 | 19.12 | -45.17 | 11.04 | 34.79 | -8.27 | -48.12 |
| PAT Growth(%) | -7494.85 | 153.32 | 178.99 | 81.46 | 4.88 | 23.36 | -50.98 | 6.63 | 62.74 | 26.34 | -85.93 |
| EPS Growth(%) | -7493.79 | 153.32 | 178.99 | 81.46 | 4.88 | 23.36 | -50.98 | 6.63 | 62.74 | 26.34 | -85.93 |
| Debt/Equity(x) | 4.79 | 3.69 | 2.25 | 1.32 | 0.95 | 0.48 | 0.35 | 0.27 | 0.21 | 0.73 | 0.8 |
| Current Ratio(x) | 0.7 | 0.8 | 0.99 | 1.02 | 1.1 | 1.32 | 1.03 | 1.13 | 2.23 | 1.51 | 1.33 |
| Quick Ratio(x) | 0.48 | 0.51 | 0.66 | 0.69 | 0.64 | 0.8 | 0.57 | 0.66 | 1.39 | 0.85 | 0.89 |
| Interest Cover(x) | 0.52 | 1.09 | 2.83 | 3.42 | 4.78 | 5.49 | 3.56 | 4.75 | 11.72 | 14.06 | 1.26 |
| Total Debt/Mcap(x) | 12.54 | 5.82 | 0.8 | 0.41 | 0.56 | 0.81 | 0.42 | 0.32 | 0.39 | 0.75 | 1.64 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 73.96 | 73.96 | 73.96 | 73.96 | 73.96 | 73.96 | 73.96 | 74.11 | 74.11 | 74.29 |
| FII | 0.39 | 0.41 | 0.46 | 0.43 | 0.41 | 0.39 | 0.4 | 0.39 | 0.41 | 0.39 |
| DII | 0.01 | 0.01 | 0.02 | 0.02 | 0.17 | 0.12 | 0.04 | 0.04 | 0.04 | 0.02 |
| Public | 25.63 | 25.61 | 25.56 | 25.58 | 25.46 | 25.52 | 25.6 | 25.46 | 25.44 | 25.31 |
| 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 | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 |
| FII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.44 | 0.44 | 0.43 | 0.44 | 0.43 | 0.43 | 0.44 | 0.43 | 0.43 | 0.43 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 |
* The pros and cons are machine generated.
You May Also Know About
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.