Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 13 March, 2025
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo
Stock Ticker - BSE: 500187 | NSE: AGI

AGI Greenpac Ltd: Share Price Analysis, Intrinsic Value & Fundamentals (2025)

Share Price and Basic Stock Data

Last Updated: March 13, 2025, 11:41 am

Market Cap 4,367 Cr.
Current Price 675
High / Low 1,308/599
Stock P/E15.0
Book Value 295
Dividend Yield0.87 %
ROCE17.7 %
ROE14.5 %
Face Value 2.00
PEG Ratio0.56

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

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 149 Cr. 143 239/13212.5 2010.84 %11.1 %8.65 % 10.0
Gujarat Containers Ltd 94.4 Cr. 167 200/14211.0 83.60.90 %22.7 %22.9 % 10.0
Goblin India Ltd 28.3 Cr. 20.5 60.0/20.07.32 31.80.00 %8.18 %6.90 % 10.0
G K P Printing & Packaging Ltd 12.4 Cr. 5.65 12.0/5.31 9.980.00 %5.50 %7.89 % 10.0
Garware Hi Tech Films Ltd 9,088 Cr. 3,913 5,378/1,51329.2 9600.26 %14.0 %10.4 % 10.0
Industry Average2,374.74 Cr338.0778.78172.700.34%11.98%34.11%7.23

All Competitor Stocks of AGI Greenpac Ltd

Quarterly Result

MetricDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
Sales 396432522512567680558615623625566599658
Expenses 318360431427458503427481472477430445489
Operating Profit 78729085110177132134151148136154169
OPM % 20%17%17%17%19%26%24%22%24%24%24%26%26%
Other Income 2111223328538101216
Interest 78811132518232125202320
Depreciation 28272930303837414242424744
Profit before tax 46147554769146857491898496121
Tax % 37%13%-19%28%23%25%26%25%26%28%25%25%25%
Net Profit 2812866345310963566765637291
EPS in Rs 4.4119.7210.175.258.2116.829.818.6810.379.989.7711.1413.99

Last Updated: February 28, 2025, 3:48 pm

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

  • For Sales, as of Dec 2024, the value is ₹658.00 Cr.. The value appears strong and on an upward trend. It has increased from 599.00 Cr. (Sep 2024) to ₹658.00 Cr., marking an increase of ₹59.00 Cr..
  • For Expenses, as of Dec 2024, the value is ₹489.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 445.00 Cr. (Sep 2024) to ₹489.00 Cr., marking an increase of ₹44.00 Cr..
  • For Operating Profit, as of Dec 2024, the value is ₹169.00 Cr.. The value appears strong and on an upward trend. It has increased from 154.00 Cr. (Sep 2024) to ₹169.00 Cr., marking an increase of ₹15.00 Cr..
  • For OPM %, as of Dec 2024, the value is 26.00%. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 26.00%.
  • For Other Income, as of Dec 2024, the value is ₹16.00 Cr.. The value appears strong and on an upward trend. It has increased from 12.00 Cr. (Sep 2024) to ₹16.00 Cr., marking an increase of ₹4.00 Cr..
  • For Interest, as of Dec 2024, the value is ₹20.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 23.00 Cr. (Sep 2024) to ₹20.00 Cr., marking a decrease of 3.00 Cr..
  • For Depreciation, as of Dec 2024, the value is ₹44.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 47.00 Cr. (Sep 2024) to ₹44.00 Cr., marking a decrease of 3.00 Cr..
  • For Profit before tax, as of Dec 2024, the value is ₹121.00 Cr.. The value appears strong and on an upward trend. It has increased from 96.00 Cr. (Sep 2024) to ₹121.00 Cr., marking an increase of ₹25.00 Cr..
  • For Tax %, as of Dec 2024, the value is 25.00%. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 25.00%.
  • For Net Profit, as of Dec 2024, the value is ₹91.00 Cr.. The value appears strong and on an upward trend. It has increased from 72.00 Cr. (Sep 2024) to ₹91.00 Cr., marking an increase of ₹19.00 Cr..
  • For EPS in Rs, as of Dec 2024, the value is 13.99. The value appears strong and on an upward trend. It has increased from ₹11.14 (Sep 2024) to 13.99, marking an increase of 2.85.

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: March 6, 2025, 2:12 pm

MetricMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales 1,5381,7081,8171,9592,0722,2501,6051,8591,2601,4302,2812,4212,449
Expenses 1,2781,4401,4761,6351,7791,9771,4311,5889941,1651,8201,8571,841
Operating Profit 260268342324292273174271266265462564608
OPM % 17%16%19%17%14%12%11%15%21%19%20%23%25%
Other Income 283413133920-13119392445
Interest 64687441335659733328578788
Depreciation 851061191141111141311439599126161175
Profit before tax 139981521821501062275126256317340390
Tax % 29%42%32%36%31%29%32%35%30%24%17%26%
Net Profit 995610411610375154888193262251290
EPS in Rs 15.028.5214.4116.0814.2510.342.116.7013.6129.8840.4438.8544.88
Dividend Payout % 20%35%24%25%28%39%142%45%29%17%12%15%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)-43.43%85.71%11.54%-11.21%-27.18%-80.00%220.00%83.33%119.32%35.75%-4.20%
Change in YoY Net Profit Growth (%)0.00%129.15%-74.18%-22.75%-15.98%-52.82%300.00%-136.67%35.98%-83.57%-39.95%

AGI Greenpac Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:4%
5 Years:9%
3 Years:24%
TTM:-1%
Compounded Profit Growth
10 Years:16%
5 Years:83%
3 Years:42%
TTM:3%
Stock Price CAGR
10 Years:18%
5 Years:69%
3 Years:31%
1 Year:-6%
Return on Equity
10 Years:9%
5 Years:12%
3 Years:16%
Last Year:15%

Last Updated: Unknown

Balance Sheet

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

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital 13131414141414141313131313
Reserves 1,0761,1081,4211,3731,4361,4751,2421,2421,2211,3791,5941,8021,898
Borrowings 9991,0987516229111,2308759958981,163732616603
Other Liabilities 458485495644726756707616725724781926862
Total Liabilities 2,5472,7052,6822,6543,0883,4752,8382,8682,8563,2793,1193,3573,375
Fixed Assets 1,3831,4871,5601,5141,5231,6811,8421,8201,8311,5291,8621,9702,063
CWIP 62119346315220911733313041425230
Investments 19713314433140352012112111290
Other Assets 9059669441,0451,2731,5508591,0049831,4261,1051,3051,282
Total Assets 2,5472,7052,6822,6543,0883,4752,8382,8682,8563,2793,1193,3573,375

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

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +2218426631020558250107349181523588
Cash from Investing Activity +-94-208-96-69-328-186-285-115-108-348222-352
Cash from Financing Activity +774-205-245248224-63-2-262203-554-235
Net Cash Flow5-21-35-412496-97-11-21361902

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-739.00267.00-409.00-298.00-619.00272.00-701.00-724.00-632.00264.00-270.00-52.00

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

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days838882727083745892785548
Inventory Days305254241239224232174216415279157196
Days Payable1118671758989111103219201124198
Cash Conversion Cycle2772562522362042261361702881568746
Working Capital Days837064747310450861222234124
ROCE %9%8%10%11%9%7%3%7%8%9%15%18%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
Promoters60.24%60.24%60.24%60.23%60.23%60.23%60.23%60.23%60.23%60.23%60.23%60.23%
FIIs7.24%9.28%7.82%7.41%6.63%6.02%6.42%6.68%7.60%7.42%7.14%7.20%
DIIs2.64%2.45%2.38%2.38%2.18%2.00%3.11%2.71%1.34%1.19%1.22%1.31%
Government0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.01%
Public29.88%28.03%29.56%29.96%30.95%31.73%30.23%30.36%30.82%31.16%31.39%31.24%
No. of Shareholders40,75437,38738,57040,43445,02044,90745,95748,38761,77967,34360,45952,183

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 19Mar 18Mar 17Mar 16Mar 15
FaceValue 2.002.002.002.002.00
Basic EPS (Rs.) 9.6910.2513.8715.0112.88
Diluted EPS (Rs.) 9.6910.2513.8715.0112.88
Cash EPS (Rs.) 30.5726.0329.2130.8529.11
Book Value[Excl.RevalReserv]/Share (Rs.) 209.25205.74200.08191.77183.00
Book Value[Incl.RevalReserv]/Share (Rs.) 209.25205.74200.08191.77183.00
Revenue From Operations / Share (Rs.) 375.16311.59286.98273.69273.95
PBDIT / Share (Rs.) 47.8438.9440.2945.6446.49
PBIT / Share (Rs.) 26.9523.1624.9529.7929.19
PBT / Share (Rs.) 14.8314.5420.3224.0918.47
Net Profit / Share (Rs.) 9.6910.2513.8715.0111.82
NP After MI And SOA / Share (Rs.) 9.6910.2513.8715.0111.82
PBDIT Margin (%) 12.7512.4914.0316.6716.96
PBIT Margin (%) 7.187.438.6910.8810.65
PBT Margin (%) 3.954.667.088.806.74
Net Profit Margin (%) 2.583.284.835.484.31
NP After MI And SOA Margin (%) 2.583.284.835.484.31
Return on Networth / Equity (%) 4.634.986.937.826.45
Return on Capital Employeed (%) 7.667.328.8511.7611.66
Return On Assets (%) 1.962.133.254.083.24
Long Term Debt / Equity (X) 0.490.350.210.150.27
Total Debt / Equity (X) 0.760.770.560.360.43
Asset Turnover Ratio (%) 0.770.680.720.730.69
Current Ratio (X) 1.331.201.151.151.17
Quick Ratio (X) 0.770.720.680.550.59
Inventory Turnover Ratio (X) 1.090.790.750.790.79
Dividend Payout Ratio (NP) (%) 49.7746.9734.700.0029.63
Dividend Payout Ratio (CP) (%) 15.7718.4916.480.0012.03
Earning Retention Ratio (%) 50.2353.0365.300.0070.37
Cash Earning Retention Ratio (%) 84.2381.5183.520.0087.97
Interest Coverage Ratio (X) 3.955.058.708.004.34
Interest Coverage Ratio (Post Tax) (X) 1.802.454.003.632.10
Enterprise Value (Cr.) 2903.753603.253210.412492.123786.40
EV / Net Operating Revenue (X) 1.071.601.551.261.91
EV / EBITDA (X) 8.4012.8011.027.5511.27
MarketCap / Net Operating Revenue (X) 0.661.191.221.021.63
Retention Ratios (%) 50.2253.0265.290.0070.36
Price / BV (X) 1.191.801.751.452.45
Price / Net Operating Revenue (X) 0.661.191.221.021.63
EarningsYield 0.030.020.030.050.02

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 March 13, 2025 is: ₹517.77

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 March 13, 2025, AGI Greenpac Ltd is Overvalued by 23.29% compared to the current share price 675.00

Default values used*: Default value of 15 for Stock P/E is used

Intrinsic Value of AGI Greenpac Ltd as of March 13, 2025 is: 657.32

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 March 13, 2025, AGI Greenpac Ltd is Overvalued by 2.62% compared to the current share price 675.00

Default values used*: Default value of 15 for Stock P/E is used

Last 5 Year EPS CAGR: 26.95%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has higher reserves (1,405.15 cr) compared to borrowings (884.08 cr), indicating strong financial stability.
  2. The company has shown consistent growth in sales (1.38 cr) and profit (181.00 cr) over the years.
  1. The stock has a low average ROCE of 9.50%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 84.50, which may not be favorable.
  3. 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: 11.7%)
      • 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: 30.94%)
      • 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: 15 (Industry average Stock P/E: 58.62)
      • 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. 2420.88 Cr. and Equity Capital is Rs. 12.94 Cr. for the Year ended 31/03/2024.
INDUSTRYADDRESSCONTACT
Packaging & Containers2, Red Cross Place, Kolkata West Bengal 700001hsilinvestors@hsilgroup.com
http://www.agigreenpac.com
Management
NamePosition Held
Mr. Sandip SomanyChairman & Managing Director
Mrs. Sumita SomanyNon Exe.Non Ind.Director
Mr. G L SultaniaNon Exe.Non Ind.Director
Mr. Rakesh SarinIndependent Director
Mr. N G KhaitanIndependent Director
Ms. Himalyani GuptaIndependent Director
Mr. Anil WadhwaIndependent Director
Mr. V K BhandariIndependent Director

FAQ

What is the latest intrinsic value of AGI Greenpac Ltd?

The latest intrinsic value of AGI Greenpac Ltd as on 13 March 2025 is 517.77, which is 23.29% lower than the current market price of ₹675.00, indicating the stock is overvalued by 23.29%. The intrinsic value of AGI Greenpac Ltd is calculated using PE ratio method. The stock has a market capitalization of ₹4,367 Cr. and recorded a high/low of ₹1,308/599 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹1,898 Cr and total liabilities of ₹3,375 Cr.

What is the Market Cap of AGI Greenpac Ltd?

The Market Cap of AGI Greenpac Ltd is 4,367 Cr..

What is the current Stock Price of AGI Greenpac Ltd as on 13 March 2025?

The current stock price of AGI Greenpac Ltd as on 13 March 2025 is ₹675.

What is the High / Low of AGI Greenpac Ltd stocks in FY 2024-2025?

In FY 2024-2025, 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 15.0.

What is the Book Value of AGI Greenpac Ltd?

The Book Value of AGI Greenpac Ltd is 295.

What is the Dividend Yield of AGI Greenpac Ltd?

The Dividend Yield of AGI Greenpac Ltd is 0.87 %.

What is the ROCE of AGI Greenpac Ltd?

The ROCE of AGI Greenpac Ltd is 17.7 %.

What is the ROE of AGI Greenpac Ltd?

The ROE of AGI Greenpac Ltd is 14.5 %.

What is the Face Value of AGI Greenpac Ltd?

The Face Value of AGI Greenpac Ltd is 2.00.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in AGI Greenpac Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE