AGI Greenpac Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: May 31, 2025, 8:19 pm

Market Cap	5,449 Cr.
Current Price	842
High / Low	1,308/599
Stock P/E	16.9
Book Value	324
Dividend Yield	0.71 %
ROCE	20.1 %
ROE	16.5 %
Face Value	2.00
PEG Ratio	0.57

Stock P/E, Current Price, and Intrinsic Value Over Time

Stock P/E Current Price Intrinsic Value

View Share Price Target for AGI Greenpac Ltd

Competitors of AGI Greenpac Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Hindustan Tin Works Ltd	155 Cr.	149	239/132	12.6	207	0.81 %	7.92 %	5.84 %	10.0
Gujarat Containers Ltd	102 Cr.	180	200/144	12.3	90.5	0.83 %	18.4 %	17.4 %	10.0
Goblin India Ltd	27.9 Cr.	20.2	49.0/18.8	14.4	31.2	0.00 %	7.73 %	4.64 %	10.0
G K P Printing & Packaging Ltd	14.3 Cr.	6.48	10.4/4.85	16.8	10.2	0.00 %	4.87 %	3.87 %	10.0
Garware Hi Tech Films Ltd	10,911 Cr.	4,696	5,378/1,551	32.9	1,021	0.21 %	20.5 %	15.0 %	10.0
Industry Average	2,471.19 Cr	391.61		56.26	181.00	0.29%	10.32%	18.68%	7.38

All Competitor Stocks of AGI Greenpac Ltd

Quarterly Result

Metric	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Sales	432	522	512	567	680	558	615	623	622	566	599	658	705
Expenses	360	431	427	458	503	427	481	472	477	430	445	489	551
Operating Profit	72	90	85	110	177	132	134	151	146	136	154	169	154
OPM %	17%	17%	17%	19%	26%	24%	22%	24%	23%	24%	26%	26%	22%
Other Income	111	2	2	3	32	8	5	3	10	10	12	16	37
Interest	8	8	11	13	25	18	23	21	25	20	23	20	21
Depreciation	27	29	30	30	38	37	41	42	42	42	47	44	44
Profit before tax	147	55	47	69	146	85	74	91	89	84	96	121	126
Tax %	13%	-19%	28%	23%	25%	26%	25%	26%	28%	25%	25%	25%	23%
Net Profit	128	66	34	53	109	63	56	67	65	63	72	91	97
EPS in Rs	19.72	10.17	5.25	8.21	16.82	9.81	8.68	10.37	9.98	9.77	11.14	13.99	14.93

Last Updated: May 31, 2025, 7:07 am

Below is a detailed analysis of the quarterly data for AGI Greenpac Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:

For Sales, as of Mar 2025, the value is 705.00 Cr.. The value appears strong and on an upward trend. It has increased from 658.00 Cr. (Dec 2024) to 705.00 Cr., marking an increase of 47.00 Cr..
For Expenses, as of Mar 2025, the value is 551.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 489.00 Cr. (Dec 2024) to 551.00 Cr., marking an increase of 62.00 Cr..
For Operating Profit, as of Mar 2025, the value is 154.00 Cr.. The value appears to be declining and may need further review. It has decreased from 169.00 Cr. (Dec 2024) to 154.00 Cr., marking a decrease of 15.00 Cr..
For OPM %, as of Mar 2025, the value is 22.00%. The value appears to be declining and may need further review. It has decreased from 26.00% (Dec 2024) to 22.00%, marking a decrease of 4.00%.
For Other Income, as of Mar 2025, the value is 37.00 Cr.. The value appears strong and on an upward trend. It has increased from 16.00 Cr. (Dec 2024) to 37.00 Cr., marking an increase of 21.00 Cr..
For Interest, as of Mar 2025, the value is 21.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 20.00 Cr. (Dec 2024) to 21.00 Cr., marking an increase of 1.00 Cr..
For Depreciation, as of Mar 2025, the value is 44.00 Cr.. The value remains steady. There is no change compared to the previous period (Dec 2024) which recorded 44.00 Cr..
For Profit before tax, as of Mar 2025, the value is 126.00 Cr.. The value appears strong and on an upward trend. It has increased from 121.00 Cr. (Dec 2024) to 126.00 Cr., marking an increase of 5.00 Cr..
For Tax %, as of Mar 2025, the value is 23.00%. The value appears to be improving (decreasing) as expected. It has decreased from 25.00% (Dec 2024) to 23.00%, marking a decrease of 2.00%.
For Net Profit, as of Mar 2025, the value is 97.00 Cr.. The value appears strong and on an upward trend. It has increased from 91.00 Cr. (Dec 2024) to 97.00 Cr., marking an increase of 6.00 Cr..
For EPS in Rs, as of Mar 2025, the value is 14.93. The value appears strong and on an upward trend. It has increased from 13.99 (Dec 2024) to 14.93, marking an increase of 0.94.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: May 15, 2025, 4:36 am

Metric	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Sales	1,708	1,817	1,959	2,072	2,250	1,605	1,859	1,260	1,430	2,281	2,421	2,529
Expenses	1,440	1,476	1,635	1,779	1,977	1,431	1,588	994	1,165	1,820	1,857	1,915
Operating Profit	268	342	324	292	273	174	271	266	265	462	564	614
OPM %	16%	19%	17%	14%	12%	11%	15%	21%	19%	20%	23%	24%
Other Income	3	4	13	1	3	39	20	-13	119	39	24	75
Interest	68	74	41	33	56	59	73	33	28	57	87	85
Depreciation	106	119	114	111	114	131	143	95	99	126	161	177
Profit before tax	98	152	182	150	106	22	75	126	256	317	340	427
Tax %	42%	32%	36%	31%	29%	32%	35%	30%	24%	17%	26%	24%
Net Profit	56	104	116	103	75	15	48	88	193	262	251	322
EPS in Rs	8.52	14.41	16.08	14.25	10.34	2.11	6.70	13.61	29.88	40.44	38.85	49.84
Dividend Payout %	35%	24%	25%	28%	39%	142%	45%	29%	17%	12%	15%	14%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024	2024-2025
YoY Net Profit Growth (%)	85.71%	11.54%	-11.21%	-27.18%	-80.00%	220.00%	83.33%	119.32%	35.75%	-4.20%	28.29%
Change in YoY Net Profit Growth (%)	0.00%	-74.18%	-22.75%	-15.98%	-52.82%	300.00%	-136.67%	35.98%	-83.57%	-39.95%	32.49%

AGI Greenpac Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:	3%
5 Years:	6%
3 Years:	21%
TTM:	4%

Compounded Profit Growth
10 Years:	12%
5 Years:	47%
3 Years:	19%
TTM:	30%

Stock Price CAGR
10 Years:	24%
5 Years:	75%
3 Years:	53%
1 Year:	29%

Return on Equity
10 Years:	10%
5 Years:	14%
3 Years:	16%
Last Year:	16%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 5:57 pm

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	13	13	14	14	14	14	14	14	13	13	13	13	13
Reserves	1,076	1,108	1,421	1,373	1,436	1,475	1,242	1,242	1,221	1,379	1,594	1,802	1,898
Borrowings	999	1,098	751	622	911	1,230	875	995	898	1,163	732	616	603
Other Liabilities	458	485	495	644	726	756	707	616	725	724	781	926	862
Total Liabilities	2,547	2,705	2,682	2,654	3,088	3,475	2,838	2,868	2,856	3,279	3,119	3,357	3,375
Fixed Assets	1,383	1,487	1,560	1,514	1,523	1,681	1,842	1,820	1,831	1,529	1,862	1,970	2,063
CWIP	62	119	34	63	152	209	117	33	31	304	142	52	30
Investments	197	133	144	33	140	35	20	12	11	21	11	29	0
Other Assets	905	966	944	1,045	1,273	1,550	859	1,004	983	1,426	1,105	1,305	1,282
Total Assets	2,547	2,705	2,682	2,654	3,088	3,475	2,838	2,868	2,856	3,279	3,119	3,357	3,375

Below is a detailed analysis of the balance sheet data for AGI Greenpac Ltd based on the most recent figures (Sep 2024) and their trends compared to the previous period:

For Equity Capital, as of Sep 2024, the value is 13.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 13.00 Cr..
For Reserves, as of Sep 2024, the value is 1,898.00 Cr.. The value appears strong and on an upward trend. It has increased from 1,802.00 Cr. (Mar 2024) to 1,898.00 Cr., marking an increase of 96.00 Cr..
For Borrowings, as of Sep 2024, the value is 603.00 Cr.. The value appears to be improving (decreasing). Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has decreased from 616.00 Cr. (Mar 2024) to 603.00 Cr., marking a decrease of 13.00 Cr..
For Other Liabilities, as of Sep 2024, the value is 862.00 Cr.. The value appears to be improving (decreasing). It has decreased from 926.00 Cr. (Mar 2024) to 862.00 Cr., marking a decrease of 64.00 Cr..
For Total Liabilities, as of Sep 2024, the value is 3,375.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 3,357.00 Cr. (Mar 2024) to 3,375.00 Cr., marking an increase of 18.00 Cr..
For Fixed Assets, as of Sep 2024, the value is 2,063.00 Cr.. The value appears strong and on an upward trend. It has increased from 1,970.00 Cr. (Mar 2024) to 2,063.00 Cr., marking an increase of 93.00 Cr..
For CWIP, as of Sep 2024, the value is 30.00 Cr.. The value appears to be declining and may need further review. It has decreased from 52.00 Cr. (Mar 2024) to 30.00 Cr., marking a decrease of 22.00 Cr..
For Investments, as of Sep 2024, the value is 0.00 Cr.. The value appears to be declining and may need further review. It has decreased from 29.00 Cr. (Mar 2024) to 0.00 Cr., marking a decrease of 29.00 Cr..
For Other Assets, as of Sep 2024, the value is 1,282.00 Cr.. The value appears to be declining and may need further review. It has decreased from 1,305.00 Cr. (Mar 2024) to 1,282.00 Cr., marking a decrease of 23.00 Cr..
For Total Assets, as of Sep 2024, the value is 3,375.00 Cr.. The value appears strong and on an upward trend. It has increased from 3,357.00 Cr. (Mar 2024) to 3,375.00 Cr., marking an increase of 18.00 Cr..

Notably, the Reserves (1,898.00 Cr.) exceed the Borrowings (603.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Cash from Operating Activity +	184	266	310	205	58	250	107	349	181	523	588	429
Cash from Investing Activity +	-208	-96	-69	-328	-186	-285	-115	-108	-348	222	-352	-442
Cash from Financing Activity +	4	-205	-245	248	224	-63	-2	-262	203	-554	-235	-190
Net Cash Flow	-21	-35	-4	124	96	-97	-11	-21	36	190	2	-204

Free Cash Flow

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Free Cash Flow	267.00	-409.00	-298.00	-619.00	272.00	-701.00	-724.00	-632.00	264.00	-270.00	-52.00	614.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

Month	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	83	88	82	72	70	83	74	58	92	78	55	48
Inventory Days	305	254	241	239	224	232	174	216	415	279	157	196
Days Payable	111	86	71	75	89	89	111	103	219	201	124	198
Cash Conversion Cycle	277	256	252	236	204	226	136	170	288	156	87	46
Working Capital Days	83	70	64	74	73	104	50	86	122	223	41	24
ROCE %	9%	8%	10%	11%	9%	7%	3%	7%	8%	9%	15%	18%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoters	60.24%	60.24%	60.24%	60.23%	60.23%	60.23%	60.23%	60.23%	60.23%	60.23%	60.23%	60.23%
FIIs	7.24%	9.28%	7.82%	7.41%	6.63%	6.02%	6.42%	6.68%	7.60%	7.42%	7.14%	7.20%
DIIs	2.64%	2.45%	2.38%	2.38%	2.18%	2.00%	3.11%	2.71%	1.34%	1.19%	1.22%	1.31%
Government	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.01%
Public	29.88%	28.03%	29.56%	29.96%	30.95%	31.73%	30.23%	30.36%	30.82%	31.16%	31.39%	31.24%
No. of Shareholders	40,754	37,387	38,570	40,434	45,020	44,907	45,957	48,387	61,779	67,343	60,459	52,183

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 19	Mar 18	Mar 17	Mar 16	Mar 15
FaceValue	2.00	2.00	2.00	2.00	2.00
Basic EPS (Rs.)	9.69	10.25	13.87	15.01	12.88
Diluted EPS (Rs.)	9.69	10.25	13.87	15.01	12.88
Cash EPS (Rs.)	30.57	26.03	29.21	30.85	29.11
Book Value[Excl.RevalReserv]/Share (Rs.)	209.25	205.74	200.08	191.77	183.00
Book Value[Incl.RevalReserv]/Share (Rs.)	209.25	205.74	200.08	191.77	183.00
Revenue From Operations / Share (Rs.)	375.16	311.59	286.98	273.69	273.95
PBDIT / Share (Rs.)	47.84	38.94	40.29	45.64	46.49
PBIT / Share (Rs.)	26.95	23.16	24.95	29.79	29.19
PBT / Share (Rs.)	14.83	14.54	20.32	24.09	18.47
Net Profit / Share (Rs.)	9.69	10.25	13.87	15.01	11.82
NP After MI And SOA / Share (Rs.)	9.69	10.25	13.87	15.01	11.82
PBDIT Margin (%)	12.75	12.49	14.03	16.67	16.96
PBIT Margin (%)	7.18	7.43	8.69	10.88	10.65
PBT Margin (%)	3.95	4.66	7.08	8.80	6.74
Net Profit Margin (%)	2.58	3.28	4.83	5.48	4.31
NP After MI And SOA Margin (%)	2.58	3.28	4.83	5.48	4.31
Return on Networth / Equity (%)	4.63	4.98	6.93	7.82	6.45
Return on Capital Employeed (%)	7.66	7.32	8.85	11.76	11.66
Return On Assets (%)	1.96	2.13	3.25	4.08	3.24
Long Term Debt / Equity (X)	0.49	0.35	0.21	0.15	0.27
Total Debt / Equity (X)	0.76	0.77	0.56	0.36	0.43
Asset Turnover Ratio (%)	0.77	0.68	0.72	0.73	0.69
Current Ratio (X)	1.33	1.20	1.15	1.15	1.17
Quick Ratio (X)	0.77	0.72	0.68	0.55	0.59
Inventory Turnover Ratio (X)	1.09	0.79	0.75	0.79	0.79
Dividend Payout Ratio (NP) (%)	49.77	46.97	34.70	0.00	29.63
Dividend Payout Ratio (CP) (%)	15.77	18.49	16.48	0.00	12.03
Earning Retention Ratio (%)	50.23	53.03	65.30	0.00	70.37
Cash Earning Retention Ratio (%)	84.23	81.51	83.52	0.00	87.97
Interest Coverage Ratio (X)	3.95	5.05	8.70	8.00	4.34
Interest Coverage Ratio (Post Tax) (X)	1.80	2.45	4.00	3.63	2.10
Enterprise Value (Cr.)	2903.75	3603.25	3210.41	2492.12	3786.40
EV / Net Operating Revenue (X)	1.07	1.60	1.55	1.26	1.91
EV / EBITDA (X)	8.40	12.80	11.02	7.55	11.27
MarketCap / Net Operating Revenue (X)	0.66	1.19	1.22	1.02	1.63
Retention Ratios (%)	50.22	53.02	65.29	0.00	70.36
Price / BV (X)	1.19	1.80	1.75	1.45	2.45
Price / Net Operating Revenue (X)	0.66	1.19	1.22	1.02	1.63
EarningsYield	0.03	0.02	0.03	0.05	0.02

After reviewing the key financial ratios for AGI Greenpac Ltd, here is a detailed analysis based on the latest available data and recent trends:

For FaceValue, as of Mar 19, the value is 2.00. This value is within the healthy range. There is no change compared to the previous period (Mar 18) which recorded 2.00.
For Basic EPS (Rs.), as of Mar 19, the value is 9.69. This value is within the healthy range. It has decreased from 10.25 (Mar 18) to 9.69, marking a decrease of 0.56.
For Diluted EPS (Rs.), as of Mar 19, the value is 9.69. This value is within the healthy range. It has decreased from 10.25 (Mar 18) to 9.69, marking a decrease of 0.56.
For Cash EPS (Rs.), as of Mar 19, the value is 30.57. This value is within the healthy range. It has increased from 26.03 (Mar 18) to 30.57, marking an increase of 4.54.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 19, the value is 209.25. It has increased from 205.74 (Mar 18) to 209.25, marking an increase of 3.51.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 19, the value is 209.25. It has increased from 205.74 (Mar 18) to 209.25, marking an increase of 3.51.
For Revenue From Operations / Share (Rs.), as of Mar 19, the value is 375.16. It has increased from 311.59 (Mar 18) to 375.16, marking an increase of 63.57.
For PBDIT / Share (Rs.), as of Mar 19, the value is 47.84. This value is within the healthy range. It has increased from 38.94 (Mar 18) to 47.84, marking an increase of 8.90.
For PBIT / Share (Rs.), as of Mar 19, the value is 26.95. This value is within the healthy range. It has increased from 23.16 (Mar 18) to 26.95, marking an increase of 3.79.
For PBT / Share (Rs.), as of Mar 19, the value is 14.83. This value is within the healthy range. It has increased from 14.54 (Mar 18) to 14.83, marking an increase of 0.29.
For Net Profit / Share (Rs.), as of Mar 19, the value is 9.69. This value is within the healthy range. It has decreased from 10.25 (Mar 18) to 9.69, marking a decrease of 0.56.
For NP After MI And SOA / Share (Rs.), as of Mar 19, the value is 9.69. This value is within the healthy range. It has decreased from 10.25 (Mar 18) to 9.69, marking a decrease of 0.56.
For PBDIT Margin (%), as of Mar 19, the value is 12.75. This value is within the healthy range. It has increased from 12.49 (Mar 18) to 12.75, marking an increase of 0.26.
For PBIT Margin (%), as of Mar 19, the value is 7.18. This value is below the healthy minimum of 10. It has decreased from 7.43 (Mar 18) to 7.18, marking a decrease of 0.25.
For PBT Margin (%), as of Mar 19, the value is 3.95. This value is below the healthy minimum of 10. It has decreased from 4.66 (Mar 18) to 3.95, marking a decrease of 0.71.
For Net Profit Margin (%), as of Mar 19, the value is 2.58. This value is below the healthy minimum of 5. It has decreased from 3.28 (Mar 18) to 2.58, marking a decrease of 0.70.
For NP After MI And SOA Margin (%), as of Mar 19, the value is 2.58. This value is below the healthy minimum of 8. It has decreased from 3.28 (Mar 18) to 2.58, marking a decrease of 0.70.
For Return on Networth / Equity (%), as of Mar 19, the value is 4.63. This value is below the healthy minimum of 15. It has decreased from 4.98 (Mar 18) to 4.63, marking a decrease of 0.35.
For Return on Capital Employeed (%), as of Mar 19, the value is 7.66. This value is below the healthy minimum of 10. It has increased from 7.32 (Mar 18) to 7.66, marking an increase of 0.34.
For Return On Assets (%), as of Mar 19, the value is 1.96. This value is below the healthy minimum of 5. It has decreased from 2.13 (Mar 18) to 1.96, marking a decrease of 0.17.
For Long Term Debt / Equity (X), as of Mar 19, the value is 0.49. This value is within the healthy range. It has increased from 0.35 (Mar 18) to 0.49, marking an increase of 0.14.
For Total Debt / Equity (X), as of Mar 19, the value is 0.76. This value is within the healthy range. It has decreased from 0.77 (Mar 18) to 0.76, marking a decrease of 0.01.
For Asset Turnover Ratio (%), as of Mar 19, the value is 0.77. It has increased from 0.68 (Mar 18) to 0.77, marking an increase of 0.09.
For Current Ratio (X), as of Mar 19, the value is 1.33. This value is below the healthy minimum of 1.5. It has increased from 1.20 (Mar 18) to 1.33, marking an increase of 0.13.
For Quick Ratio (X), as of Mar 19, the value is 0.77. This value is below the healthy minimum of 1. It has increased from 0.72 (Mar 18) to 0.77, marking an increase of 0.05.
For Inventory Turnover Ratio (X), as of Mar 19, the value is 1.09. This value is below the healthy minimum of 4. It has increased from 0.79 (Mar 18) to 1.09, marking an increase of 0.30.
For Dividend Payout Ratio (NP) (%), as of Mar 19, the value is 49.77. This value is within the healthy range. It has increased from 46.97 (Mar 18) to 49.77, marking an increase of 2.80.
For Dividend Payout Ratio (CP) (%), as of Mar 19, the value is 15.77. This value is below the healthy minimum of 20. It has decreased from 18.49 (Mar 18) to 15.77, marking a decrease of 2.72.
For Earning Retention Ratio (%), as of Mar 19, the value is 50.23. This value is within the healthy range. It has decreased from 53.03 (Mar 18) to 50.23, marking a decrease of 2.80.
For Cash Earning Retention Ratio (%), as of Mar 19, the value is 84.23. This value exceeds the healthy maximum of 70. It has increased from 81.51 (Mar 18) to 84.23, marking an increase of 2.72.
For Interest Coverage Ratio (X), as of Mar 19, the value is 3.95. This value is within the healthy range. It has decreased from 5.05 (Mar 18) to 3.95, marking a decrease of 1.10.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 19, the value is 1.80. This value is below the healthy minimum of 3. It has decreased from 2.45 (Mar 18) to 1.80, marking a decrease of 0.65.
For Enterprise Value (Cr.), as of Mar 19, the value is 2,903.75. It has decreased from 3,603.25 (Mar 18) to 2,903.75, marking a decrease of 699.50.
For EV / Net Operating Revenue (X), as of Mar 19, the value is 1.07. This value is within the healthy range. It has decreased from 1.60 (Mar 18) to 1.07, marking a decrease of 0.53.
For EV / EBITDA (X), as of Mar 19, the value is 8.40. This value is within the healthy range. It has decreased from 12.80 (Mar 18) to 8.40, marking a decrease of 4.40.
For MarketCap / Net Operating Revenue (X), as of Mar 19, the value is 0.66. This value is below the healthy minimum of 1. It has decreased from 1.19 (Mar 18) to 0.66, marking a decrease of 0.53.
For Retention Ratios (%), as of Mar 19, the value is 50.22. This value is within the healthy range. It has decreased from 53.02 (Mar 18) to 50.22, marking a decrease of 2.80.
For Price / BV (X), as of Mar 19, the value is 1.19. This value is within the healthy range. It has decreased from 1.80 (Mar 18) to 1.19, marking a decrease of 0.61.
For Price / Net Operating Revenue (X), as of Mar 19, the value is 0.66. This value is below the healthy minimum of 1. It has decreased from 1.19 (Mar 18) to 0.66, marking a decrease of 0.53.
For EarningsYield, as of Mar 19, the value is 0.03. This value is below the healthy minimum of 5. It has increased from 0.02 (Mar 18) to 0.03, marking an increase of 0.01.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of AGI Greenpac Ltd as of June 1, 2025 is: 727.91

Calculation basis:

Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of June 1, 2025, AGI Greenpac Ltd is Overvalued by 13.55% compared to the current share price 842.00

Intrinsic Value of AGI Greenpac Ltd as of June 1, 2025 is: 943.67

Calculation basis:

Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of June 1, 2025, AGI Greenpac Ltd is Undervalued by 12.07% compared to the current share price 842.00

Last 5 Year EPS CAGR: 29.64%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The company has higher reserves (1,405.15 cr) compared to borrowings (884.08 cr), indicating strong financial stability. The company has shown consistent growth in sales (1.42 cr) and profit (187.58 cr) over the years.	The stock has a low average ROCE of 9.50%, which may not be favorable. The stock has a high average Working Capital Days of 84.50, which may not be favorable. The stock has a high average Cash Conversion Cycle of 194.50, which may not be favorable.

Stock Analysis

Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in AGI Greenpac Ltd:
1. Net Profit Margin: 2.58%
  - Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
2. ROCE: 7.66% (Industry Average ROCE: 10.32%)
  - ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
3. ROE%: 4.63% (Industry Average ROE: 18.68%)
  - ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
4. Interest Coverage Ratio (Post Tax): 1.8
  - Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
5. Quick Ratio: 0.77
  - Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
6. Stock P/E: 16.9 (Industry average Stock P/E: 56.26)
  - Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
7. Total Debt / Equity: 0.76
  - Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
Stock Rating:

About the Company - Qualitative Analysis

AGI Greenpac Ltd. is a Public Limited Listed company incorporated on 08/02/1960 and has its registered office in the State of West Bengal, India. Company's Corporate Identification Number(CIN) is L51433WB1960PLC024539 and registration number is 024539. Currently Company is involved in the business activities of Manufacture of hollow glassware (bottles, jars etc.) for the conveyance or packing of goods. Company's Total Operating Revenue is Rs. 2528.82 Cr. and Equity Capital is Rs. 12.94 Cr. for the Year ended 31/03/2025.

INDUSTRY	ADDRESS	CONTACT
Packaging & Containers	2, Red Cross Place, Kolkata West Bengal 700001	hsilinvestors@hsilgroup.com http://www.agigreenpac.com

Management
Name	Position Held
Mr. Sandip Somany	Chairman & Managing Director
Mrs. Sumita Somany	Non Exe.Non Ind.Director
Mr. G L Sultania	Non Exe.Non Ind.Director
Mr. Rakesh Sarin	Independent Director
Mr. N G Khaitan	Independent Director
Ms. Himalyani Gupta	Independent Director
Mr. Anil Wadhwa	Independent Director
Mr. V K Bhandari	Independent Director

FAQ

What is the intrinsic value of AGI Greenpac Ltd?

AGI Greenpac Ltd's intrinsic value (as of 01 June 2025) is ₹727.91 — 13.55% lower the current market price of 842.00, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 5,449 Cr. market cap, FY2025-2026 high/low of ₹1,308/599, reserves of 1,898 Cr, and liabilities of 3,375 Cr.

What is the Market Cap of AGI Greenpac Ltd?

The Market Cap of AGI Greenpac Ltd is 5,449 Cr..

What is the current Stock Price of AGI Greenpac Ltd as on 01 June 2025?

The current stock price of AGI Greenpac Ltd as on 01 June 2025 is 842.

What is the High / Low of AGI Greenpac Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of AGI Greenpac Ltd stocks is ₹1,308/599.

What is the Stock P/E of AGI Greenpac Ltd?

The Stock P/E of AGI Greenpac Ltd is 16.9.

What is the Book Value of AGI Greenpac Ltd?

The Book Value of AGI Greenpac Ltd is 324.

What is the Dividend Yield of AGI Greenpac Ltd?

The Dividend Yield of AGI Greenpac Ltd is 0.71 %.

What is the ROCE of AGI Greenpac Ltd?

The ROCE of AGI Greenpac Ltd is 20.1 %.

What is the ROE of AGI Greenpac Ltd?

The ROE of AGI Greenpac Ltd is 16.5 %.

What is the Face Value of AGI Greenpac Ltd?

The Face Value of AGI Greenpac Ltd is 2.00.