NRAIL Intrinsic Valuation and Fundamental Analysis - N R Agarwal Industries Ltd - Alpha Spread
N

N R Agarwal Industries Ltd
NSE:NRAIL

Watchlist Manager
N R Agarwal Industries Ltd
NSE:NRAIL
Watchlist
Price: 397.75 INR -0.54% Market Closed
Market Cap: 6.8B INR
Have any thoughts about
N R Agarwal Industries Ltd?
Write Note

Intrinsic Value

The intrinsic value of one NRAIL stock under the Base Case scenario is 426.78 INR. Compared to the current market price of 397.75 INR, N R Agarwal Industries Ltd is Undervalued by 7%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

NRAIL Intrinsic Value
426.78 INR
Undervaluation 7%
Intrinsic Value
Price
N
Worst Case
Base Case
Best Case

Valuation Backtest
N R Agarwal Industries Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for NRAIL cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about NRAIL?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select Indicators
Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about N R Agarwal Industries Ltd

Provide an overview of the primary business activities
of N R Agarwal Industries Ltd.

What unique competitive advantages
does N R Agarwal Industries Ltd hold over its rivals?

What risks and challenges
does N R Agarwal Industries Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for N R Agarwal Industries Ltd.

Provide P/S
for N R Agarwal Industries Ltd.

Provide P/E
for N R Agarwal Industries Ltd.

Provide P/OCF
for N R Agarwal Industries Ltd.

Provide P/FCFE
for N R Agarwal Industries Ltd.

Provide P/B
for N R Agarwal Industries Ltd.

Provide EV/S
for N R Agarwal Industries Ltd.

Provide EV/GP
for N R Agarwal Industries Ltd.

Provide EV/EBITDA
for N R Agarwal Industries Ltd.

Provide EV/EBIT
for N R Agarwal Industries Ltd.

Provide EV/OCF
for N R Agarwal Industries Ltd.

Provide EV/FCFF
for N R Agarwal Industries Ltd.

Provide EV/IC
for N R Agarwal Industries Ltd.

What are the Revenue projections
for N R Agarwal Industries Ltd?

How accurate were the past Revenue estimates
for N R Agarwal Industries Ltd?

What are the Net Income projections
for N R Agarwal Industries Ltd?

How accurate were the past Net Income estimates
for N R Agarwal Industries Ltd?

What are the EPS projections
for N R Agarwal Industries Ltd?

How accurate were the past EPS estimates
for N R Agarwal Industries Ltd?

What are the EBIT projections
for N R Agarwal Industries Ltd?

How accurate were the past EBIT estimates
for N R Agarwal Industries Ltd?

Compare the revenue forecasts
for N R Agarwal Industries Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of N R Agarwal Industries Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of N R Agarwal Industries Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of N R Agarwal Industries Ltd compared to its peers.

Compare the P/E ratios
of N R Agarwal Industries Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing N R Agarwal Industries Ltd with its peers.

Analyze the financial leverage
of N R Agarwal Industries Ltd compared to its main competitors.

Show all profitability ratios
for N R Agarwal Industries Ltd.

Provide ROE
for N R Agarwal Industries Ltd.

Provide ROA
for N R Agarwal Industries Ltd.

Provide ROIC
for N R Agarwal Industries Ltd.

Provide ROCE
for N R Agarwal Industries Ltd.

Provide Gross Margin
for N R Agarwal Industries Ltd.

Provide Operating Margin
for N R Agarwal Industries Ltd.

Provide Net Margin
for N R Agarwal Industries Ltd.

Provide FCF Margin
for N R Agarwal Industries Ltd.

Show all solvency ratios
for N R Agarwal Industries Ltd.

Provide D/E Ratio
for N R Agarwal Industries Ltd.

Provide D/A Ratio
for N R Agarwal Industries Ltd.

Provide Interest Coverage Ratio
for N R Agarwal Industries Ltd.

Provide Altman Z-Score Ratio
for N R Agarwal Industries Ltd.

Provide Quick Ratio
for N R Agarwal Industries Ltd.

Provide Current Ratio
for N R Agarwal Industries Ltd.

Provide Cash Ratio
for N R Agarwal Industries Ltd.

What is the historical Revenue growth
over the last 5 years for N R Agarwal Industries Ltd?

What is the historical Net Income growth
over the last 5 years for N R Agarwal Industries Ltd?

What is the current Free Cash Flow
of N R Agarwal Industries Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for N R Agarwal Industries Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
N R Agarwal Industries Ltd

Current Assets 3.6B
Cash & Short-Term Investments 183.1m
Receivables 1.4B
Other Current Assets 2B
Non-Current Assets 12B
Long-Term Investments 213.4m
PP&E 11.6B
Intangibles 82.8m
Other Non-Current Assets 186.7m
Current Liabilities 2.3B
Accounts Payable 628.1m
Accrued Liabilities 113.4m
Short-Term Debt 724m
Other Current Liabilities 798.1m
Non-Current Liabilities 5.8B
Long-Term Debt 4.7B
Other Non-Current Liabilities 1.1B
Efficiency

Earnings Waterfall
N R Agarwal Industries Ltd

Revenue
12.7B INR
Cost of Revenue
-7.1B INR
Gross Profit
5.6B INR
Operating Expenses
-4.4B INR
Operating Income
1.2B INR
Other Expenses
-323.8m INR
Net Income
883.1m INR

Free Cash Flow Analysis
N R Agarwal Industries Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

NRAIL Profitability Score
Profitability Due Diligence

N R Agarwal Industries Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Year Average ROE
Positive ROE
Positive 3-Year Average ROIC
48/100
Profitability
Score

N R Agarwal Industries Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

NRAIL Solvency Score
Solvency Due Diligence

N R Agarwal Industries Ltd's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Long-Term Solvency
Low D/E
Short-Term Solvency
56/100
Solvency
Score

N R Agarwal Industries Ltd's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

NRAIL Price Targets Summary
N R Agarwal Industries Ltd

There are no price targets for NRAIL.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for NRAIL?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for NRAIL is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Want to learn more about NRAIL dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

NRAIL Price
N R Agarwal Industries Ltd

1M 1M
-6%
6M 6M
-5%
1Y 1Y
+10%
3Y 3Y
+29%
5Y 5Y
+55%
10Y 10Y
+76%
Annual Price Range
397.75
52w Low
344.2
52w High
527.35
Price Metrics
Average Annual Return 4.03%
Standard Deviation of Annual Returns 16.19%
Max Drawdown -55%
Shares Statistics
Market Capitalization 6.8B INR
Shares Outstanding 17 019 100
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

N R Agarwal Industries Ltd

Country

India

Industry

Packaging

Market Cap

6.8B INR

Dividend Yield

0.5%

Description

NR Agarwal Industries Ltd. manufactures paperboards and newsprints. The company is headquartered in Mumbai, Maharashtra. The firm is also involved in duplex boards, and writing and printing business. The company is engaged in the development and manufacturing of finished paper products by recycling of waste paper, and marketing in domestic and international markets. Its products include duplex boards, which include Grey Back Unit I, Grey Back Unit IV, White Back Unit I, White Back Unit III; writing and printing papers, which include NR Excel Specification Sheet (SS), NR Excel NSS, NR Maxima SS, NR Maxima NSS and NR Classic NSS, and newsprint, which includes NR Hi-Speed News Print. In addition, the Company owns a cogeneration power plant to produce power, as well as steam in all units of board, news print, and writing and printing paper required for pulp and paper process. The company has approximately five manufacturing plants located at Valsad, Gujarat.

Contact

MAHARASHTRA
Mumbai
502-A/501-B, Fortune Terraces,, 5th Floor, Opp. City Mall,, New Link Road,
+912267317547
www.nrail.com

IPO

1994-07-07

Employees

1 553

Officers

See Also

Discover More
What is the Intrinsic Value of one NRAIL stock?

The intrinsic value of one NRAIL stock under the Base Case scenario is 426.78 INR.

Is NRAIL stock undervalued or overvalued?

Compared to the current market price of 397.75 INR, N R Agarwal Industries Ltd is Undervalued by 7%.

Back to Top