Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:02 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 500187 | NSE: AGI

AGI Greenpac Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹433.13Overvalued by 13.89%vs CMP ₹503.00

P/E (9.6) × ROE (16.2%) × BV (₹343.00) × DY (1.39%)

₹553.06Fairly Valued by 9.95%vs CMP ₹503.00
MoS: +9.1% (Thin)Confidence: 43/100 (Low)Models: 3 Under, 2 Fair, 4 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹482.9523%Fair (-4%)
Graham NumberEarnings₹630.4416%Under (+25.3%)
Earnings PowerEarnings₹277.0011%Over (-44.9%)
DCFCash Flow₹837.5614%Under (+66.5%)
Net Asset ValueAssets₹342.817%Over (-31.8%)
EV/EBITDAEnterprise₹907.359%Under (+80.4%)
Earnings YieldEarnings₹515.007%Fair (+2.4%)
ROCE CapitalReturns₹405.667%Over (-19.4%)
Revenue MultipleRevenue₹391.055%Over (-22.3%)
Consensus (9 models)₹553.06100%Fairly Valued

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 11.5%

*Investments are subject to market risks

Investment Snapshot

71
AGI Greenpac Ltd scores 71/100 (Strong)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health72/100 · Strong
ROCE 19.9% GoodROE 16.2% GoodD/E 0.36 ModerateInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money65/100 · Strong
FII holding stable No changeDII holding up 1.18% MF buyingPromoter holding at 60.2% Stable
Earnings Quality65/100 · Strong
OPM expanding (20% → 24%) Improving
Quarterly Momentum68/100 · Strong
Revenue (4Q): +8% YoY GrowingProfit (4Q): +15% YoY Positive
Industry Rank90/100 · Strong
P/E 9.6 vs industry 39.6 Cheaper than peersROCE 19.9% vs industry 12.8% Above peers3Y sales CAGR: 21% High growth

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:02 am

Market Cap 3,253 Cr.
Current Price 503
Intrinsic Value₹553.06
High / Low 1,009/465
Stock P/E9.61
Book Value 343
Dividend Yield1.39 %
ROCE19.9 %
ROE16.2 %
Face Value 2.00
PEG Ratio0.84

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

View Share Price Target for AGI Greenpac Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
AGI Greenpac Ltd 3,253 Cr. 503 1,009/4659.61 3431.39 %19.9 %16.2 % 2.00
Jindal Poly Films Ltd 3,221 Cr. 736 1,026/360 9320.80 %5.36 %2.15 % 10.0
Uflex Ltd 2,666 Cr. 369 686/33011.2 1,0700.81 %7.75 %3.29 % 10.0
Polyplex Corporation Ltd 2,485 Cr. 792 1,398/74082.1 1,2871.71 %7.16 %5.72 % 10.0
XPRO India Ltd 2,438 Cr. 1,039 1,332/785190 2920.19 %7.93 %6.56 % 10.0
Industry Average1,921.04 Cr295.8439.62189.000.36%12.76%24.70%7.38

All Competitor Stocks of AGI Greenpac Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 567680558615623622566599658705688602634
Expenses 458503427481472477430445489551546452483
Operating Profit 110177132134151146136154169154142150150
OPM % 19%26%24%22%24%23%24%26%26%22%21%25%24%
Other Income 3328531010121637345-1
Interest 13251823212520232021171111
Depreciation 30383741424242474444414344
Profit before tax 6914685749189849612112611810195
Tax % 23%25%26%25%26%28%25%25%25%23%25%25%24%
Net Profit 531096356676563729197897672
EPS in Rs 8.2116.829.818.6810.379.989.7711.1413.9914.9313.7311.7711.07

Last Updated: February 3, 2026, 9:16 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 26, 2026, 4:16 pm

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 1,7081,8171,9592,0722,2501,6051,8591,2601,4302,2812,4182,5292,628
Expenses 1,4401,4761,6351,7791,9771,4311,5889941,1651,8201,8571,9152,031
Operating Profit 268342324292273174271266265462561614596
OPM % 16%19%17%14%12%11%15%21%19%20%23%24%23%
Other Income 3413133920-1311939277574
Interest 68744133565973332857878560
Depreciation 10611911411111413114395100126161177171
Profit before tax 981521821501062275126256317340427439
Tax % 42%32%36%31%29%32%35%30%24%17%26%24%
Net Profit 5610411610375154888193262251322333
EPS in Rs 8.5214.4116.0814.2510.342.116.7013.6129.8840.4438.8549.8451.50
Dividend Payout % 35%24%25%28%39%142%45%29%17%12%15%14%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
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:9%
Compounded Profit Growth
10 Years:12%
5 Years:47%
3 Years:18%
TTM:39%
Stock Price CAGR
10 Years:28%
5 Years:69%
3 Years:37%
1 Year:-5%
Return on Equity
10 Years:10%
5 Years:14%
3 Years:16%
Last Year:16%

Last Updated: September 5, 2025, 2:06 pm

Balance Sheet

Last Updated: December 4, 2025, 2:18 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 13141414141414131313131313
Reserves 1,1081,4211,3731,4361,4751,2421,2421,2211,3791,5941,8022,0852,204
Borrowings 1,0987516229111,2308759958981,163732616553460
Other Liabilities 485495644726756707616725724781926846687
Total Liabilities 2,7052,6822,6543,0883,4752,8382,8682,8563,2793,1193,3573,4963,364
Fixed Assets 1,4871,5601,5141,5231,6811,8421,8201,8311,5291,8621,9702,0322,032
CWIP 1193463152209117333130414252103101
Investments 13314433140352012112111293510
Other Assets 9669441,0451,2731,5508591,0049831,4261,1051,3051,3251,220
Total Assets 2,7052,6822,6543,0883,4752,8382,8682,8563,2793,1193,3573,4963,364

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 18426631020558250107349181523588429
Cash from Investing Activity + -208-96-69-328-186-285-115-108-348222-352-442
Cash from Financing Activity + 4-205-245248224-63-2-262203-554-235-190
Net Cash Flow -21-35-412496-97-11-21361902-204
Free Cash Flow -4180236-20-237-3710226-281243320181
CFO/OP 75%89%118%95%34%153%41%119%85%134%120%89%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow267.00-409.00-298.00-619.00272.00-701.00-724.00-632.00264.00-270.00-55.0061.00

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 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 888272708374589278554857
Inventory Days 254241239224232174216415279157196193
Days Payable 8671758989111103219201124198172
Cash Conversion Cycle 256252236204226136170288156874779
Working Capital Days -102620-16016455814614619
ROCE %8%10%11%9%7%3%7%8%9%15%18%20%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 60.23%60.23%60.23%60.23%60.23%60.23%60.23%60.23%60.23%60.23%60.23%60.23%
FIIs 6.02%6.42%6.68%7.60%7.42%7.14%7.20%8.32%7.54%7.61%7.49%7.24%
DIIs 2.00%3.11%2.71%1.34%1.19%1.22%1.31%0.87%1.06%1.51%2.22%2.24%
Government 0.00%0.00%0.00%0.00%0.00%0.00%0.01%0.01%0.01%0.01%0.01%0.01%
Public 31.73%30.23%30.36%30.82%31.16%31.39%31.24%30.55%31.12%30.62%30.03%30.24%
No. of Shareholders 44,90745,95748,38761,77967,34360,45952,18350,26853,89953,54654,92255,939

Shareholding Pattern Chart

No. of Shareholders

AGI Greenpac Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Mahindra Manulife Small Cap Fund 686,930 0.9 36.74701,4082026-03-23 01:44:31-2.06%
Aditya Birla Sun Life Small Cap Fund 87,698 0.1 4.69N/AN/AN/A

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 19Mar 18Mar 17Mar 16
FaceValue 2.002.002.002.002.00
Basic EPS (Rs.) 49.839.6910.2513.8715.01
Diluted EPS (Rs.) 49.839.6910.2513.8715.01
Cash EPS (Rs.) 77.2230.5726.0329.2130.85
Book Value[Excl.RevalReserv]/Share (Rs.) 324.23209.25205.74200.08191.77
Book Value[Incl.RevalReserv]/Share (Rs.) 324.23209.25205.74200.08191.77
Revenue From Operations / Share (Rs.) 390.86375.16311.59286.98273.69
PBDIT / Share (Rs.) 106.4447.8438.9440.2945.64
PBIT / Share (Rs.) 79.0526.9523.1624.9529.79
PBT / Share (Rs.) 65.9714.8314.5420.3224.09
Net Profit / Share (Rs.) 49.839.6910.2513.8715.01
NP After MI And SOA / Share (Rs.) 49.839.6910.2513.8715.01
PBDIT Margin (%) 27.2312.7512.4914.0316.67
PBIT Margin (%) 20.227.187.438.6910.88
PBT Margin (%) 16.873.954.667.088.80
Net Profit Margin (%) 12.742.583.284.835.48
NP After MI And SOA Margin (%) 12.742.583.284.835.48
Return on Networth / Equity (%) 15.364.634.986.937.82
Return on Capital Employeed (%) 18.577.667.328.8511.76
Return On Assets (%) 9.221.962.133.254.08
Long Term Debt / Equity (X) 0.180.490.350.210.15
Total Debt / Equity (X) 0.260.760.770.560.36
Asset Turnover Ratio (%) 0.000.770.680.720.73
Current Ratio (X) 1.711.331.201.151.15
Quick Ratio (X) 1.170.770.720.680.55
Inventory Turnover Ratio (X) 0.001.090.790.750.79
Dividend Payout Ratio (NP) (%) 12.0449.7746.9734.700.00
Dividend Payout Ratio (CP) (%) 7.7715.7718.4916.480.00
Earning Retention Ratio (%) 87.9650.2353.0365.300.00
Cash Earning Retention Ratio (%) 92.2384.2381.5183.520.00
Interest Coverage Ratio (X) 8.133.955.058.708.00
Interest Coverage Ratio (Post Tax) (X) 4.811.802.454.003.63
Enterprise Value (Cr.) 5009.882903.753603.253210.412492.12
EV / Net Operating Revenue (X) 1.981.071.601.551.26
EV / EBITDA (X) 7.278.4012.8011.027.55
MarketCap / Net Operating Revenue (X) 1.910.661.191.221.02
Retention Ratios (%) 87.9550.2253.0265.290.00
Price / BV (X) 2.301.191.801.751.45
Price / Net Operating Revenue (X) 1.910.661.191.221.02
EarningsYield 0.060.030.020.030.05

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

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.
INDUSTRYADDRESSCONTACT
Packaging & Containers2, Red Cross Place, Kolkata West Bengal 700001Contact not found
Management
NamePosition Held
Mr. Sandip SomanyChairman & Managing Director
Mrs. Sumita SomanyNon Exe.Non Ind.Director
Mr. G L SultaniaNon Exe.Non Ind.Director
Dr. N G KhaitanNon Exe.Non Ind.Director
Mr. Rakesh SarinIndependent Director
Mr. Anil WadhwaIndependent Director
Dr. Laveesh BhandariIndependent Director
Ms. Himalyani GuptaIndependent Director

FAQ

What is the intrinsic value of AGI Greenpac Ltd and is it undervalued?

As of 15 April 2026, AGI Greenpac Ltd's intrinsic value is ₹553.06, which is 9.95% higher than the current market price of ₹503.00, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (16.2 %), book value (₹343), dividend yield (1.39 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of AGI Greenpac Ltd?

AGI Greenpac Ltd is trading at ₹503.00 as of 15 April 2026, with a FY2026-2027 high of ₹1,009 and low of ₹465. The stock is currently near its 52-week low. Market cap stands at ₹3,253 Cr..

How does AGI Greenpac Ltd's P/E ratio compare to its industry?

AGI Greenpac Ltd has a P/E ratio of 9.61, which is below the industry average of 39.62. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is AGI Greenpac Ltd financially healthy?

Key indicators for AGI Greenpac Ltd: ROCE of 19.9 % indicates efficient capital utilization; ROE of 16.2 % shows strong shareholder returns. Dividend yield is 1.39 %.

Is AGI Greenpac Ltd profitable and how is the profit trend?

AGI Greenpac Ltd reported a net profit of ₹322 Cr in Mar 2025 on revenue of ₹2,529 Cr. Compared to ₹193 Cr in Mar 2022, the net profit shows an improving trend.

Does AGI Greenpac Ltd pay dividends?

AGI Greenpac Ltd has a dividend yield of 1.39 % at the current price of ₹503.00. The company pays dividends, though the yield is modest.

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
Explore Industry-wise Stock Analysis Reports