NR Agarwal Industries Ltd (NRAIL) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 516082 | NSE: NRAIL | Paper & Paper Products | Small Cap

NR Agarwal Inds Share Price

459.40 -7.40 -1.59%
as on 05-Dec'25 16:59

NR Agarwal Industries Ltd (NRAIL) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 516082 | NSE: NRAIL | Paper & Paper Products | Small Cap

DeciZen - make an informed investing decision on NR Agarwal Inds

Based on:

Overall Rating
Login to view analysis. Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

NR Agarwal Industries stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
37.87
Market Cap:
794.5 Cr.
52-wk low:
210.1
52-wk high:
517

Is NR Agarwal Industries Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of NR Agarwal Inds: Login to view analysis.

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

Value Creation Index Colour Code Guide

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

Growth Parameters Colour Code Guide

Sales 8831,0441,1901,3181,4051,1461,6171,7661,2931,6591,860
Sales YoY Gr.-18.3%14%10.7%6.6%-18.5%41.1%9.3%-26.8%28.3%-
Adj EPS 10.2285253.765.531.632.355.973.80.812.3
YoY Gr.-175.2%86%3.3%22%-51.8%2.4%72.8%32.2%-98.9%-
BVPS (₹) 55.378.3128.9183.5246.1280315373.5446.7455.1462.1
Adj Net
Profit
17.347.688.591.411253.75595.11261.421
Cash Flow from Ops. 37.690.610411219111695.6129135176-
Debt/CF from Ops. 9.23.32.82.71.11.51.514.13.5-

CAGR

CAGR Colour Code Guide

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 29% 17.4% 13.5% 24.6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
20.341.950.234.430.51210.916.2180.22.7
Op. Profit
Mgn %
7.413.313.214.115.411.68.910.5146.76.3
Net Profit
Mgn %
24.67.46.97.94.73.45.49.70.11.1
Debt to
Equity
3.72.31.310.50.40.30.20.70.80.7
Working Cap
Days
75636063679277791068949
Cash Conv.
Cycle
1430424443534341534610

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - NR Agarwal Industries Ltd.

Standalone Consolidated
TTM EPS (₹) 12.3 -
TTM Sales (₹ Cr.) 1,860 -
BVPS (₹.) 462.1 -
Reserves (₹ Cr.) 769 -
P/BV 1.01 -
PE 37.87 -
From the Market
52 Week Low / High (₹) 210.05 / 516.95
All Time Low / High (₹) 2.00 / 615.85
Market Cap (₹ Cr.) 794
Equity (₹ Cr.) 17
Face Value (₹) 10
Industry PE 20.5

Management X-Ray of NR Agarwal Inds:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *99.4399.4399.4399.4399.4399.4399.4399.4399.4399.24
* Pledged shares as % of Promoter's holding (%)

Valuation of NR Agarwal Inds - Standalone Basis

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

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of NR Agarwal Inds

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

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
Interest 46434035363025141161
Depreciation 23252627323334363766
Exceptional Items 0100000000
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%7%6%7%0%3%0%0%3%19%

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
Minority Interest0000000000
Debt314266241241173112108134518577
Long Term Debt2171871541601314636133446501
Short Term Debt9778878142667317276
Trade Payables79564565851351509563230
Others Liabilities 180204198186188210206180225187
Total Liabilities 6676597038058659331,0011,0451,5671,770

Fixed Assets

Gross Block5864615146036807246296461,3131,437
Accumulated Depreciation138245176107140128163178240
Net Fixed Assets 4474364645265725845014831,1351,197
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

Finance 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 Days32293131313933323230
Inventory Days25222024273833294237
Payable Days64311217223833293433

NR Agarwal Industries Ltd Stock News

NR Agarwal Industries Ltd FAQs

The current trading price of NR Agarwal Inds on 05-Dec-2025 16:59 is ₹459.4.
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 04-Dec-2025 the market cap of NR Agarwal Inds stood at ₹794.5.
The latest P/E ratio of NR Agarwal Inds as of 04-Dec-2025 is 37.87.
The latest P/B ratio of NR Agarwal Inds as of 04-Dec-2025 is 1.01.
The 52-week high of NR Agarwal Inds is ₹517.0 and the 52-week low is ₹210.1.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of NR Agarwal Inds is ₹1,860 ( Cr.) .

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
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×