SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

NR Agarwal Industries Ltd (NRAIL)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 516082 NSE: NRAIL Paper & Paper Products | Small Cap | NR Agarwal Inds Share Price

₹464 9.00 (1.98%)

As on 04-Jun'26 16:59

NR Agarwal Industries Ltd (NRAIL)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 516082 NSE: NRAIL Paper & Paper Products | Small Cap | NR Agarwal Inds Share Price

₹464 9.00 (1.98%)

As on 04-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹790 Cr.
Current Price
₹464
52-Week Low / High
₹249 / 550
TTM EPS
₹25.7
TTM Sales
₹2,145 Cr.
Book Value per Share
₹479.1
P/E Ratio
18.07
Higher than its 5-year historical median
Industry PE
16.9
Price to Book (P/B)
0.97
Higher than its 5-year historical median
Price to Sales (P/S)
0.37
In line with its 5-year historical median
EV/EBITDA
7.95
Higher than its 5-year historical median
Dividend Yield
0.90%
Profitability Efficiency
Return on Equity (ROE)
2.30%
Underperforms industry median
Return on Capital Employed (ROCE)
5.68%
Underperforms industry median
Return on Assets (ROA)
1.06%
Operating Profit Margin
6.7%
Net Profit Margin
1.06%
Gross Profit Margin
4.9%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
28.27%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
-38.32%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
-85.93%
Asset Quality
Promoter Holding
74.29%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹798 Cr.
Equity
₹17 Cr.
Face Value
₹10
All Time Low / High
₹2.00 / 615.85

NR Agarwal Industries stock performance

Key Ratios
mw4me loader

Check Before You Invest

Valuation

Somewhat Undervalued

Price Trend

Semi Strong
Q.1 Is NR Agarwal Industries Ltd a good quality company?
NR Agarwal Industries Ltd is a good quality company, based on a consistently good multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does NR Agarwal Industries Ltd performance compare with that of its Peers?
Q.1 Revenue growth of NR Agarwal Industries Ltd vs industry peers?
NR Agarwal Industries Ltd revenue CAGR is 3.38%, compared to the industry median CAGR of 5.29%, indicating slower growth and losing its market share.
Q.1 Promoter shareholding and pledge status of NR Agarwal Industries Ltd?
Promoters hold 74.29% of the NR Agarwal Industries Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of NR Agarwal Industries Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 27.2% based on the current price.

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
NR Agarwal Industries Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 11.3%27.7%29.1%29.6%32%17.1%18.1%22.3%14.2%5.7%-
Value Creation
Index
-0.21.01.11.11.30.20.30.60.0-0.6-

Growth Parameters

Sales 8831,0441,1901,3181,4051,1461,6171,7661,2931,6592,145
Sales YoY Gr.-18.3%14%10.7%6.6%-18.5%41.1%9.3%-26.8%28.3%-
Adj EPS 10.2285253.765.531.632.355.973.80.825.7
YoY Gr.-175.2%86%3.3%22%-51.8%2.4%72.8%32.2%-98.9%-
BVPS (₹) 55.378.3128.9183.5246.1280315373.5446.7455.1479.1
Adj Net
Profit
17.347.688.591.411253.75595.11261.444
Cash Flow from Ops. 37.690.610411219111695.6129135176-
Debt/CF from Ops. 9.23.32.82.71.11.51.514.13.5-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 7.3%3.4%0.9%28.3%
Adj EPS -24.3%-58.3%-70.5%-98.9%
BVPS26.4%13.1%13.1%1.9%
Share Price 25.6% 15.5% 16.2% 83.6%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
20.341.950.234.430.51210.916.2180.25.5
Op. Profit
Mgn %
7.413.313.214.115.411.68.910.5146.78.1
Net Profit
Mgn %
24.67.46.97.94.73.45.49.70.12
Debt to
Equity
3.72.31.310.50.40.30.20.70.80.7
Working Cap
Days
75636063679277791068945
Cash Conv.
Cycle
143042444353434153467

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales8831,0441,1901,3181,4051,1461,6171,7661,2931,659
Operating Expenses + 8189061,0331,1341,1891,0131,4741,5821,1151,549
Manufacturing Costs158154187205218191285342263341
Material Costs5496147067638106591,0101,0747001,007
Employee Cost 44505770766871788098
Other Costs 6788849685951088873104
Operating Profit 65138157184216133143184178110
Operating Profit Margin (%) 7.4%13.2%13.2%14.0%15.4%11.6%8.8%10.4%13.8%6.6%
Other Income + 86681281113833
Exceptional Items 0100000000
Interest 46434035363025141161
Depreciation 23252627323334363766
Profit Before Tax 47897131161789514813816
Tax -14287364420344812-2
Profit After Tax 1850909511757619912518
PAT Margin (%) 2.0%4.8%7.6%7.2%8.3%5.0%3.8%5.6%9.7%1.1%
Adjusted EPS (₹)10.529.253.055.668.633.635.958.473.710.4
Dividend Payout Ratio (%)0%6.80%5.70%7.20%0%3%0%0%2.70%19.30%

Valuation of NR Agarwal Inds - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 94133219312419476536636760775
Share Capital 17171717171717171717
Reserves 77116202295402459519619743758
Debt +314266241241173112108134518577
Long Term Debt2171871541601314636133446501
Short Term Debt9778878142667317276
Minority Interest0000000000
Trade Payables79564565851351509563230
Others Liabilities 180204198186188210206180225187
Total Liabilities 6676597038058659331,0011,0451,5671,770

Fixed Assets

Net Fixed Assets +4474364645265725845014831,1351,197
Gross Block5864615146036807246296461,3131,437
Accumulated Depreciation138245176107140128163178240
CWIP 242521212029281222920
Investments 0100000121101
Inventories666369104103139151130169168
Trade Receivables799411111712112316713887186
Cash Equivalents 658667650182
Others Assets 44343030445114712210796
Total Assets 6676597038058659331,0011,0451,5671,770

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 389110411219111696129135176
PBT 47897131161789514813816
Adjustment 676365626461594658108
Changes in Working Capital -34-49-33-50-5-11-43-35-4454
Tax Paid 0-2-24-30-28-12-15-30-17-1
Cash Flow From Investing Activity + -31-14-47-85-52-48-41-96-548-175
Capex -33-16-49-87-55-50-41-100-527-110
Net Investments 00000000-23-66
Others 2222330422
Cash Flow From Financing Activity + -11-78-55-29-139-67-55-25405-1
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -20000-560-336334656
Interest Paid -48-49-41-35-31-29-22-10-7-60
Dividend Paid 00-3-1-70-2-0-0-3
Others 56-29-117-45-382-78666
Net Cash Flow -5-13-2-02-08-80

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)20.9343.7751.1935.631.9412.7812.0516.9517.982.3
ROCE (%)11.2927.6729.1429.5632.0117.0518.122.2914.235.68
Asset Turnover Ratio1.391.651.81.771.681.271.671.730.990.99
PAT to CFO Conversion(x)2.111.821.161.181.632.041.571.31.089.78
Working Capital Days
Receivable Days3228.9030.5031.2030.9038.8032.8031.5031.8030.10
Inventory Days2521.5019.7023.7026.9038.5032.8029.1042.2037.10
Payable Days63.8030.5011.7016.7022.4037.8033.2028.7034.1033.40

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *99.4399.4399.4399.4399.4399.4399.4399.240.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

NR Agarwal Industries Ltd FAQs

The current trading price of NR Agarwal Inds on 04-Jun-2026 16:59 is ₹464.0.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 03-Jun-2026 the market cap of NR Agarwal Inds stood at ₹789.7 Cr

The latest P/E ratio of NR Agarwal Inds as of 03-Jun-2026 is 18.07.

The latest P/B ratio of NR Agarwal Inds as of 03-Jun-2026 is 0.97.

The 52-week high of NR Agarwal Inds is ₹550.0 and the 52-week low is ₹249.1.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of NR Agarwal Inds is ₹2,145 ( Cr.) .

Past 10 year's financial track record analysis by Moneyworks4me indicates that NR Agarwal Industries Ltd is a good quality company.

The key valuation ratios of NR Agarwal Industries Ltd's currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of NR Agarwal Industries Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

About NR Agarwal Industries Ltd

NR Agarwal Industries, incorporated in 1975, is one of the largest coated duplex board and newsprint manufacturing group having its corporate office at Mumbai and four manufacturing units located at Vapi, Gujarat

It has today evolved as one of the largest manufacturing facility in its chosen area of operation. The combined manufacturing capacity of coated duplex boards today is 130,000 MT per annum and that of newsprint, 40,000 MT PA.

The company has vast resources in terms of assets, technical expertise and technology, Research and development, plants and state-of-the-art machinery, well equipped laboratories, excellent infrastructure and utilities including water, own power generation (steam), steam generation, communication, D.M. Plants, Effluent Treatment Plants, transportation etc. at all manufacturing locations. The Group has excellent marketing network including highly effective sales team, end users, distributors, storage facility and fast delivery capabilities.

NR Agarwal Industries has grown significantly during the last decade. The technical manpower of the company is rated among the best in the Industry. To achieve the objectives of exponential growth, the company has a well knit organization with clear vision, coordination and decision channels. The effective functioning of the company is aided by support services and effective administrative systems and procedures. Total manpower including technical and commercial personnel handling activities of the company is 1500.

Coated duplex boards manufactured by the company are exported across the globe to many countries including Sri Lanka, Bangladesh, Philippines, Egypt, East Africa and Gulf Countries to name a few.

The company manufactures five different qualities of newsprint depending on the specific needs of publishing houses.

Product range of the company includes:

NR Agarwal Industries Ltd manufactures two kinds of products i.e. coated duplex boards -- grey back and white back as well as newsprint at four different locations in GIDC, Vapi, Gujarat state.

  • Superior Quality Double Coated Duplex Board - HWC (Grey Back/White Back)
  • Double Coated Duplex Board - HWC(White Back)
  • Double Coated Duplex Board - HWC(Grey Back)
  • Newsprint

Achievements/ recognition:

  • Quality Management System based on ISO 9001:2000 standard
You have 1 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×