NR Agarwal Inds

₹448.1 -1 | 0.2%

WEBSITE BSE:516082 NSE : N.R.AGARWAL 10 May, 16:01

Market Cap ₹763 Cr.

Stock P/E 5.9

P/B 1

Current Price ₹448.1

Book Value ₹ 438.1

Face Value 10

52W High ₹532.2

Dividend Yield 0%

52W Low ₹ 249.6

Edit Ratio

NR Agarwal Inds Research see more...

Overview Inc. Year: 1993Industry: Paper & Paper Products

N R Agarwal Industries Ltd is an totally India-based company, which is engaged within the manufacture of paper, paper boards and newsprint. The Company is likewise concerned in duplex forums, and writing and printing enterprise. It is engaged inside the improvement and manufacturing of finished paper merchandise with the aid of recycling of waste paper, and marketing in domestic and global markets. Its products include duplex boards, which encompass Grey Back Unit I, Grey Back Unit IV, White Back Unit I, White Back Unit III; writing and printing papers, which consist of NR Excel Specification Sheet (SS), NR Excel NSS, NR Maxima SS, NR Maxima NSS and NR Classic NSS, and newsprint, which includes NR Hi-Speed News Print. In addition, the Company owns a cogeneration electricity plant to produce power, in addition to steam in all units of board, news print, and writing and printing paper required for pulp and paper technique. It has approximately five manufacturing plants positioned at Valsad, Gujarat.

NR Agarwal Inds Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

NR Agarwal Inds Quarterly Results

#(Fig in Cr.)	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Jun 2023	Sep 2023	Dec 2023
Net Sales	392	383	395	446	495	504	380	369	342	336
Other Income	4	3	2	2	5	3	2	3	2	2
Total Income	396	386	398	449	500	507	383	371	343	338
Total Expenditure	343	359	368	403	436	450	344	322	294	288
Operating Profit	53	26	30	45	64	57	39	49	49	50
Interest	6	7	6	5	4	4	3	2	1	2
Depreciation	9	9	9	7	9	9	9	9	9	9
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	37	10	14	33	52	44	27	39	39	39
Provision for Tax	12	4	5	14	19	17	7	-2	1	7
Profit After Tax	26	6	10	19	33	27	19	41	38	31
Adjustments	-0	0	0	-0	0	0	0	0	-0	0
Profit After Adjustments	26	6	10	19	33	27	19	41	38	31
Adjusted Earnings Per Share	15.3	3.8	5.6	11.2	19.2	16.1	11.3	23.8	22.2	18.5

NR Agarwal Inds 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	512	541	725	883	1044	1190	1318	1405	1146	1617	1766	1427
Other Income	4	4	6	8	6	6	8	12	8	11	13	9
Total Income	516	544	731	891	1050	1197	1327	1417	1154	1628	1779	1435
Total Expenditure	491	522	695	818	906	1033	1134	1189	1013	1474	1582	1248
Operating Profit	25	23	36	73	144	164	193	228	141	154	197	187
Interest	10	12	36	46	43	40	35	36	30	25	14	8
Depreciation	9	10	18	23	25	26	27	32	33	34	36	36
Exceptional Income / Expenses	0	0	0	0	1	0	0	0	0	0	0	0
Profit Before Tax	5	1	-17	4	78	97	131	161	78	95	148	144
Provision for Tax	1	0	16	-14	28	7	36	44	20	34	48	13
Profit After Tax	5	0	-33	18	50	90	95	117	57	61	99	129
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	5	0	-33	18	50	90	95	117	57	61	99	129
Adjusted Earnings Per Share	2.7	0.3	-19.6	10.5	29.2	53	55.6	68.6	33.6	35.9	58.3	75.8

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	9%	8%	8%	13%
Operating Profit CAGR	28%	-5%	4%	23%
PAT CAGR	62%	-5%	2%	35%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	70%	26%	9%	34%
ROE Average	17%	14%	22%	18%
ROCE Average	22%	19%	24%	18%

NR Agarwal Inds 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	110	111	76	94	133	219	312	419	476	536	636
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	168	223	229	217	187	154	160	131	46	36	133
Other Non-Current Liabilities	16	35	86	122	148	126	103	118	109	108	123
Total Current Liabilities	169	191	271	234	190	204	229	198	302	321	150
Total Liabilities	463	560	663	667	659	703	805	865	933	1001	1041
Fixed Assets	124	127	458	447	436	464	526	572	584	501	483
Other Non-Current Assets	218	307	15	34	35	30	27	31	37	43	218
Total Current Assets	121	126	190	186	188	209	251	261	312	365	339
Total Assets	463	560	663	667	659	703	805	865	933	1001	1041

NR Agarwal Inds 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	8	7	4	11	6	5	8	6	6	0	0
Cash Flow from Operating Activities	20	38	63	38	91	104	112	191	116	96	129
Cash Flow from Investing Activities	-20	-98	-63	-31	-14	-47	-85	-52	-48	-41	-96
Cash Flow from Financing Activities	-1	57	6	-11	-78	-55	-29	-139	-67	-55	-25
Net Cash Inflow / Outflow	-1	-3	7	-5	-1	3	-2	-0	2	-0	8
Closing Cash & Cash Equivalent	7	4	11	6	5	8	6	6	7	0	8

NR Agarwal Inds 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)	2.7	0.27	-19.65	10.47	29.22	53.03	55.61	68.6	33.63	35.85	58.35
CEPS(Rs)	8.26	6.32	-9.27	24.27	43.62	68.45	71.74	87.11	53.03	56.07	79.39
DPS(Rs)	0	0	0	0	2	3	4	0	1	0	0
Book NAV/Share(Rs)	64.71	64.98	44.8	55.28	78.25	128.91	183.53	246.07	279.98	314.97	373.48
Core EBITDA Margin(%)	3.96	3.31	3.99	7.06	12.62	12.83	13.79	15.39	11.57	8.83	10.44
EBIT Margin(%)	2.91	2.16	2.43	5.39	11.04	11.19	12.36	14.01	9.42	7.41	9.15
Pre Tax Margin(%)	0.98	0.12	-2.26	0.44	7.14	7.92	9.78	11.46	6.78	5.85	8.37
PAT Margin (%)	0.85	0.08	-4.4	1.93	4.54	7.36	7.08	8.31	5	3.77	5.62
Cash Profit Margin (%)	2.61	1.9	-2.08	4.47	6.78	9.5	9.13	10.55	7.88	5.9	7.65
ROA(%)	1.02	0.09	-5.47	2.68	7.5	13.25	12.55	13.98	6.36	6.31	9.73
ROE(%)	4.26	0.41	-35.79	20.93	43.77	51.19	35.6	31.94	12.78	12.05	16.95
ROCE(%)	4.82	3.29	4.32	11.29	27.67	29.14	29.56	32.01	17.05	18.1	22.29
Receivable days	38.24	36.87	33.73	32.01	28.85	30.54	31.16	30.91	38.8	32.75	31.53
Inventory Days	21.56	20.49	22.47	25.03	21.5	19.69	23.71	26.88	38.47	32.79	29.05
Payable days	102.71	103.55	83.33	63.76	30.53	11.71	16.73	22.37	37.81	33.23	28.09
PER(x)	7.52	61.17	0	3.35	7.53	7.83	5.62	2.13	7.07	7.39	3.52
Price/Book(x)	0.31	0.25	0.38	0.63	2.81	3.22	1.7	0.59	0.85	0.84	0.55
Dividend Yield(%)	0	0	0	0	0.91	0.72	1.28	0	0.42	0	0
EV/Net Sales(x)	0.48	0.6	0.53	0.45	0.64	0.83	0.62	0.32	0.49	0.36	0.25
EV/Core EBITDA(x)	9.89	14.45	10.62	5.47	4.64	6.04	4.27	1.95	4.01	3.81	2.2
Net Sales Growth(%)	4	5.51	34.12	21.84	18.25	13.98	10.73	6.58	-18.46	41.1	9.25
EBIT Growth(%)	-43.95	-21.81	50.99	170.03	142.85	13.46	20.4	19.12	-45.17	11.04	34.79
PAT Growth(%)	-67.42	-90.15	-7494.85	153.32	178.99	81.46	4.88	23.36	-50.98	6.63	62.74
EPS Growth(%)	-67.42	-90.15	-7494.84	153.32	178.99	81.46	4.88	23.36	-50.98	6.63	62.74
Debt/Equity(x)	2	2.73	4.79	3.69	2.25	1.32	0.95	0.48	0.35	0.27	0.21
Current Ratio(x)	0.71	0.66	0.7	0.8	0.99	1.02	1.1	1.32	1.03	1.13	2.26
Quick Ratio(x)	0.53	0.49	0.48	0.51	0.66	0.69	0.64	0.8	0.57	0.66	1.4
Interest Cover(x)	1.51	1.06	0.52	1.09	2.83	3.42	4.78	5.49	3.56	4.75	11.72
Total Debt/Mcap(x)	6.38	10.92	12.54	5.82	0.8	0.41	0.56	0.81	0.42	0.32	0.39

NR Agarwal Inds Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	73.55	73.55	73.55	73.55	73.55	73.55	73.96	73.96	73.96	73.96
FII	0.73	0.64	0.54	0.45	0.41	0.41	0.36	0.21	0.39	0.41
DII	0.01	0.01	0.01	0.01	0.01	0.02	0.17	0.01	0.01	0.01
Public	25.71	25.8	25.9	25.99	26.03	26.03	25.51	25.81	25.63	25.61
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	1.25	1.25	1.25	1.25	1.25	1.25	1.26	1.26	1.26	1.26
FII	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0	0.01	0.01
DII	0	0	0	0	0	0	0	0	0	0
Public	0.44	0.44	0.44	0.44	0.44	0.44	0.43	0.44	0.44	0.44
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

Pros

Debtor days have improved from 33.23 to 28.09days.
Company is almost debt free.

Cons

Company has a low return on equity of 14% over the last 3 years.
The company has delivered a poor profit growth of 1% over past five 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.

NR Agarwal Inds 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

NR Agarwal Inds

Add Watchlist

NR Agarwal Inds Research see more...

Overview Inc. Year: 1993Industry: Paper & Paper Products

NR Agarwal Inds Share Price

Alert Data

Quarterly Price

Peer Comparison

NR Agarwal Inds Quarterly Results

NR Agarwal Inds Profit & Loss

Growth Rates

NR Agarwal Inds Balance Sheet

NR Agarwal Inds Cash Flow

NR Agarwal Inds Ratios

NR Agarwal Inds Shareholding Pattern

NR Agarwal Inds News

IPO

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

Please Login!

Error!