N R Agarwal Industries

NRAIL · NSE

— · —

₹660.5

Closing price — 29 Sept 2026

Market cap ₹1,123 Cr · EPS ₹33.63

Valuation

Blended fair value using DCF and peer comparison methods.

See if N R Agarwal Industries is undervalued

Unlock intrinsic value for 4,800+ Indian stocks — free.

Company in heavy investment phase. DCF based on operating cash flow. Peer comparison weighted more heavily.

The intrinsic value shown is an algorithmic estimate based on publicly available financial data — including DCF analysis, peer comparison, and historical financials. It is not a research report, investment advice, or a recommendation to buy, sell, or hold any security. Stock valuations involve uncertainty and may differ significantly from market prices. Please consult a SEBI-registered investment adviser before making any investment decision.

Peer comparison

How this company stacks up against sector peers on valuation and quality metrics.

Forest Materials · 8 peers · sector medians shown

Better than medianWorse than median

Company	Mkt Cap	P/E	P/B	EV/EBITDA	ROE	Net Margin	Rev CAGR 3y
N R Agarwal Industries NRAIL · you	₹1,063 Cr	24.3×	1.3×	11.2×	5.4%	2.0%	6.7%
Sector median	—	16.6×	0.7×	7.8×	3.9%	2.3%	-3.4%
Seshasayee Paper and Boards Limited SESHAPAPER	₹1,462 Cr	17.3×	0.8×	—	4.5%	0.1%	—
ANDHRA PAPER LIMITED ANDHRAPAP	₹1,215 Cr	64.5×	0.6×	7.8×	1.0%	1.1%	-6.7%
Pudumjee Paper Products Limited PDMJEPAPER	₹902 Cr	9.2×	1.3×	6.4×	14.0%	11.6%	2.1%
Cheviot Company Limited CHEVIOT	₹742 Cr	13.1×	1.0×	9.5×	7.3%	9.4%	-1.0%
Emami Paper Mills Limited EMAMIPAP	₹715 Cr	12.1×	1.4×	7.3×	10.7%	3.2%	-7.1%
Gloster Limited GLOSTERLTD	₹662 Cr	39.2×	0.7×	10.0×	1.7%	1.3%	26.2%
Kuantum Papers Limited KUANTUM	₹633 Cr	16.6×	0.6×	7.7×	3.4%	3.8%	-5.8%
Satia Industries Limited SATIA	₹597 Cr	-76.6×	0.6×	—	-0.8%	-0.0%	—

Peer comparison verdict

N trades at a premium to sector peers on P/E (25.7× vs median 16.6×). The market is pricing in higher growth — worth verifying whether recent revenue trends support that expectation.

Business quality

Valuation

P/E ratio

25.7×

P/B ratio

—

EV/EBITDA

—

Price/Sales

—

Returns

ROE

5.4%

ROCE

6.8%

ROA

—

Growth

Revenue CAGR (3yr)

6.7%

EPS CAGR (3yr)

-23.9%

Efficiency

Asset turnover

—

FCF yield

-17.7%

Dividend yield

—

Liquidity & Solvency

Debt / Equity

0.88×

Debt / EBITDA

—

Interest coverage

2.6×

Current ratio

1.15×

Quick ratio

—

Financial health

Piotroski F-Score, Altman Z-Score, and key solvency ratios.

Financial health data is not yet available for this company.

Full financial data

Charts and annual statements for income, balance sheet and cash flow.

Income trend

Revenue, profit and margin trends over time.

Revenue

Net profit

Operating margin

Net margin

Revenue

₹2,145 Cr

Net profit

₹44 Cr

Operating margin

—

Net margin

2.0%

Revenue and net profit in ₹ Crores (left axis). Margins % on right axis.

Cash flow

Where cash comes from and where it goes.

Operating CFInvesting CFFinancing CFFree cash flow

Operating CF — Cash earned from running the business. The core engine of financial health.

Investing CF — Cash spent on assets and equipment. Negative is normal — it means the company is investing in growth.

Financing CF — Cash from borrowing or repaying loans and dividends. Negative means debt is being repaid.

Free cash flow — Operating CF minus capex. Cash left after keeping the business running. Positive and growing is ideal.

Operating CF

₹94.87 Cr

Investing CF

₹0 Cr

Financing CF

₹0 Cr

Free cash flow

-₹198.65 Cr

Balance sheet

Assets show what the company owns. Liabilities show what it owes. Equity is what's left for shareholders.

How the company is funded — equity is owners' money, debt is long-term borrowing, current liabilities are short-term obligations.

Equity

Debt

Current liabilities

Total assets

—

Total debt

₹717 Cr

Equity

₹815 Cr

Debt / Equity

0.88×

Numbers are illustrative — order-of-magnitude correct. For precise figures, refer to the company's annual report on BSE/NSE.

Shareholding pattern

Who owns this company and how that has changed.

What shareholding tells you: When promoters (founders/controlling shareholders) increase their stake, it usually signals confidence in the business. Rising FII (foreign funds) interest means international money is moving in. High promoter pledge is a risk — pledged shares can be force-sold if the stock price falls sharply.

Latest quarter

Promoter

74.3%

FII

0.3%

-0.1 pp QoQ

DII

0.0%

-0.0 pp QoQ

Retail

25.4%

Trend over time (%)

Quarterly data

Category	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026	Change (YoY)
Promoter	74.0%	74.0%	74.0%	74.0%	74.0%	74.0%	74.0%	74.0%	74.1%	74.1%	74.3%	74.3%	+0.3 ppYoY
FII (Foreign)	0.2%	0.4%	0.4%	0.5%	0.4%	0.4%	0.4%	0.4%	0.4%	0.4%	0.4%	0.3%	-0.1 ppYoY
DII (Domestic)	0.0%	0.0%	0.0%	0.0%	0.0%	0.2%	0.1%	0.0%	0.0%	0.0%	0.0%	0.0%	-0.0 ppYoY
Retail	25.8%	25.6%	25.6%	25.6%	25.6%	25.4%	25.5%	25.6%	25.5%	25.4%	25.3%	25.4%	-0.2 ppYoY

Signals from the trend

➡️

PromoterStable — no notable buying or selling

➡️

FIIStable

➡️

DIIStable

Shareholding pattern has been broadly stable — no strong signals in either direction.

pp = percentage points. FII = Foreign Institutional Investors. DII = Domestic Institutional Investors (MFs, insurance). Data sourced from NSE/BSE filings. Verify on BSE/NSE before any investment decision.