Sharescart Research Club logo

NR Agarwal Inds Overview

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.

Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

NR Agarwal Inds Key Financials

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

NR Agarwal Inds Share Price

| |

Volume
Price

NR Agarwal Inds Quarterly Price

Show Value Show %

NR Agarwal Inds Peer Comparison

NR Agarwal Inds Quarterly Results

#(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

NR Agarwal Inds Profit & Loss

#(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

Growth Rates

# 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%

NR Agarwal Inds Balance Sheet

#(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

NR Agarwal Inds Cash Flow

#(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

NR Agarwal Inds Ratios

# 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

NR Agarwal Inds Shareholding Pattern

# 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

NR Agarwal Inds News

NR Agarwal Inds Pros & Cons

Pros

  • Debtor days have improved from 34.06 to 33.35days.

Cons

  • Company has a low return on equity of 12% over the last 3 years.
  • The company has delivered a poor profit growth of -31% over past five years.
whatsapp