N R Agarwal Industries Ltd

₹ 510 -3.23%

03 Jul 2:40 p.m.

About

Incorporated in 1993, N. R. Agarwal Industries Ltd manufacturers recycled paper and grey back & white back Duplex Boards^[1]

Key Points

Business Overview:^[1]
NRAIL is in the business of manufacturing paper products using 100% deinked wood free recycled furnish for domestic and international markets

Website BSE NSE

Market Cap ₹ 868 Cr.
Current Price ₹ 510
High / Low ₹ 548 / 262
Stock P/E 6.92
Book Value ₹ 447
Dividend Yield 0.00 %
ROCE 13.9 %
ROE 18.0 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Stock is trading at 1.16 times its book value

Cons

The company has delivered a poor sales growth of -0.38% over past five years.
Tax rate seems low
Company might be capitalizing the interest cost
Promoters have pledged 99.4% of their holding.
Working capital days have increased from 42.7 days to 64.7 days

* 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.

Peer comparison

Sector: Paper Industry: Paper

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Figures in Rs. Crores

	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
	343	392	383	395	446	495	504	380	386	369	342	336	247
	320	343	359	368	403	436	450	344	351	322	294	288	213
Operating Profit	23	49	23	28	43	60	54	37	35	47	48	48	34
OPM %	7%	13%	6%	7%	10%	12%	11%	10%	9%	13%	14%	14%	14%
	3	4	3	2	2	5	3	2	2	3	2	2	3
Interest	7	6	7	6	5	4	4	3	3	2	1	2	5
Depreciation	8	9	9	9	7	9	9	9	9	9	9	9	10
Profit before tax	11	37	10	14	33	52	44	27	25	39	39	39	21
Tax %	17%	31%	37%	33%	42%	37%	38%	27%	21%	-5%	3%	19%	25%
	9	26	6	10	19	33	27	19	20	41	38	31	16
EPS in Rs	5.55	15.27	3.79	5.61	11.19	19.21	16.12	11.33	11.68	23.83	22.22	18.47	9.20
Raw PDF

Profit & Loss

Figures in Rs. Crores

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	512	541	725	883	1,044	1,190	1,318	1,405	1,146	1,617	1,766	1,293
	491	522	695	818	905	1,033	1,133	1,189	1,013	1,473	1,580	1,117
Operating Profit	21	19	30	66	139	157	186	216	133	144	186	176
OPM %	4%	3%	4%	7%	13%	13%	14%	15%	12%	9%	11%	14%
	4	4	6	8	6	6	7	12	8	10	11	9
Interest	10	12	36	46	43	40	35	36	30	25	14	11
Depreciation	9	10	18	23	24	26	27	32	33	34	36	37
Profit before tax	5	1	-17	4	78	97	131	161	78	95	148	138
Tax %	13%	35%	-95%	-335%	36%	7%	28%	27%	26%	36%	33%	9%
	5	0	-33	18	50	90	95	117	57	61	99	125
EPS in Rs	2.70	0.26	-19.64	10.48	29.22	53.02	55.61	68.60	33.63	35.85	58.35	73.72
Dividend Payout %	0%	0%	0%	0%	7%	6%	7%	0%	3%	0%	0%	3%

Compounded Sales Growth
10 Years:	9%
5 Years:	0%
3 Years:	4%
TTM:	-27%

Compounded Profit Growth
10 Years:	74%
5 Years:	6%
3 Years:	30%
TTM:	25%

Stock Price CAGR
10 Years:	34%
5 Years:	20%
3 Years:	30%
1 Year:	80%

Return on Equity
10 Years:	20%
5 Years:	18%
3 Years:	16%
Last Year:	18%

Balance Sheet

Figures in Rs. Crores

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Equity Capital	17	17	17	17	17	17	17	17	17	17	17	17
Reserves	93	94	59	77	116	202	295	402	459	519	619	743
	221	302	365	347	300	289	297	202	195	175	164	579
	132	147	222	226	226	195	196	245	261	290	241	227
Total Liabilities	463	560	663	667	659	703	805	865	933	1,001	1,041	1,567
	124	127	458	447	436	464	526	572	584	501	483	1,135
CWIP	203	290	4	24	25	21	21	20	29	28	122	29
Investments	0	0	0	0	1	0	0	0	0	0	1	21
	135	143	200	195	197	218	257	273	320	471	435	381
Total Assets	463	560	663	667	659	703	805	865	933	1,001	1,041	1,567

Cash Flows

Figures in Rs. Crores

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	20	38	63	38	91	104	112	191	116	96	129	135
	-20	-98	-63	-31	-14	-47	-85	-52	-48	-41	-96	-548
	-1	57	6	-11	-78	-55	-29	-139	-67	-55	-25	405
Net Cash Flow	-1	-3	7	-5	-1	3	-2	-0	2	-0	8	-8

Ratios

Figures in Rs. Crores

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	41	38	42	33	33	34	33	31	39	38	29	25
Inventory Days	35	35	49	44	37	36	50	47	79	56	44	86
Days Payable	113	102	90	53	33	23	31	39	77	56	32	32
Cash Conversion Cycle	-37	-29	1	24	37	47	51	39	42	38	40	79
Working Capital Days	-4	-3	4	18	25	26	27	26	41	33	30	65
ROCE %	5%	3%	4%	11%	28%	29%	30%	32%	17%	17%	22%

Shareholding Pattern

Numbers in percentages

	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
	73.55%	73.55%	73.55%	73.55%	73.55%	73.55%	73.55%	73.55%	73.96%	73.97%	73.97%	73.97%
	0.43%	0.63%	0.73%	0.64%	0.54%	0.45%	0.41%	0.41%	0.36%	0.21%	0.39%	0.41%
	0.01%	0.01%	0.01%	0.01%	0.02%	0.01%	0.01%	0.01%	0.17%	0.01%	0.01%	0.01%
	26.01%	25.81%	25.71%	25.80%	25.90%	25.98%	26.03%	26.03%	25.51%	25.81%	25.64%	25.62%
No. of Shareholders	10,659	11,303	11,276	11,148	11,093	11,782	11,304	11,077	10,859	10,562	9,794	9,725

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	73.22%	73.22%	73.31%	73.55%	73.55%	73.55%	73.55%	73.97%
	0.00%	0.51%	0.52%	0.45%	0.43%	0.64%	0.41%	0.41%
	0.04%	1.63%	1.34%	0.97%	0.01%	0.01%	0.01%	0.01%
	26.74%	24.64%	24.83%	25.03%	26.01%	25.80%	26.03%	25.62%
No. of Shareholders	7,766	7,535	8,595	8,207	9,167	11,148	11,077	9,725

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

All

Annual reports

Credit ratings

Concalls

May 2022

Transcript

Notes
PPT
Feb 2022

Transcript

Notes
PPT
Feb 2022

Transcript

Notes
PPT
Feb 2022

Transcript

Notes
PPT
Jul 2021

Transcript

Notes
PPT