Agio Paper & Industries Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

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

Market Cap	6.37 Cr.
Current Price	3.95
Intrinsic Value	₹11.00
High / Low	8.20/3.59
Stock P/E
Book Value	9.74
Dividend Yield	0.00 %
ROCE	3.24 %
ROE	%
Face Value	10.0
PEG Ratio	0.00

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Agio Paper & Industries Ltd

Competitors

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Mohit Paper Mills Ltd	33.7 Cr.	24.1	38.8/23.8	5.20	39.0	0.00 %	12.0 %	13.6 %	10.0
Gratex Industries Ltd	5.26 Cr.	17.4	26.2/14.2	58.4	12.2	0.00 %	3.85 %	2.52 %	10.0
Ganga Papers India Ltd	74.0 Cr.	68.6	111/68.6	51.0	29.0	0.00 %	6.44 %	5.19 %	10.0
Encode Packaging India Ltd	3.69 Cr.	11.7	14.0/10.6		10.3	0.00 %	2.05 %	2.11 %	10.0
Cella Space Ltd	27.1 Cr.	13.4	19.3/9.55	28.2	10.3	0.00 %	10.7 %	%	10.0
Industry Average	694.36 Cr	69.41		25.25	107.28	0.86%	9.32%	134.80%	6.50

All Competitor Stocks of Agio Paper & Industries Ltd

Quarterly Result

Metric	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Sales	0.00	0.00	0.00	0.00	0.12	0.18	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Expenses	0.11	0.09	0.12	0.08	0.08	0.10	0.16	0.11	0.10	0.10	0.16	16.42	0.20
Operating Profit	-0.11	-0.09	-0.12	-0.08	0.04	0.08	-0.16	-0.11	-0.10	-0.10	-0.16	-16.42	-0.20
OPM %					33.33%	44.44%
Other Income	0.01	0.00	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.02	0.00
Interest	0.21	0.22	0.22	0.23	0.24	0.24	0.25	0.26	0.26	0.27	0.28	0.28	0.29
Depreciation	0.02	0.02	0.02	0.02	0.02	0.02	0.01	0.01	0.01	0.01	0.01	0.01	0.01
Profit before tax	-0.33	-0.33	-0.35	-0.33	-0.22	-0.18	-0.42	-0.38	-0.37	-0.38	-0.45	-16.69	-0.50
Tax %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Net Profit	-0.33	-0.33	-0.35	-0.33	-0.22	-0.18	-0.43	-0.39	-0.38	-0.39	-0.46	-16.70	-0.50
EPS in Rs	-0.20	-0.20	-0.22	-0.20	-0.14	-0.11	-0.27	-0.24	-0.24	-0.24	-0.29	-10.36	-0.31

Last Updated: March 3, 2026, 12:59 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 26, 2026, 4:46 pm

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	TTM
Sales	0	0	0	0	0	0	0	0	0	0	0	0	0
Expenses	1	1	1	1	1	1	1	0	0	1	0	0	17
Operating Profit	-1	-1	-1	-1	-1	-1	-1	-0	-0	-1	-0	-0	-17
OPM %											-30%
Other Income	1	5	0	0	-3	-6	0	0	0	0	0	0	0
Interest	5	0	0	0	0	1	1	1	1	1	1	1	1
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0
Profit before tax	-6	3	-1	-2	-5	-8	-2	-1	-1	-1	-1	-2	-18
Tax %	0%	0%	4%	1%	0%	0%	0%	0%	5%	0%	0%	0%
Net Profit	-6	3	-1	-2	-5	-8	-2	-1	-1	-1	-1	-2	-18
EPS in Rs	-3.58	2.13	-0.91	-1.00	-3.19	-5.18	-0.96	-0.76	-0.83	-0.88	-0.67	-0.98	-11.20
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

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 (%)	150.00%	-133.33%	-100.00%	-150.00%	-60.00%	75.00%	50.00%	0.00%	0.00%	0.00%	-100.00%
Change in YoY Net Profit Growth (%)	0.00%	-283.33%	33.33%	-50.00%	90.00%	135.00%	-25.00%	-50.00%	0.00%	0.00%	-100.00%

Agio Paper & Industries 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:	%
5 Years:	%
3 Years:	%
TTM:	-100%

Compounded Profit Growth
10 Years:	%
5 Years:	0%
3 Years:	-6%
TTM:	-40%

Stock Price CAGR
10 Years:	14%
5 Years:	29%
3 Years:	1%
1 Year:	0%

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

Last Updated: September 5, 2025, 2:11 pm

Balance Sheet

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

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	Sep 2025
Equity Capital	16	16	16	16	16	16	16	16	16	16	16	16	16
Reserves	-22	-18	-20	1	1	-7	-9	-38	-39	-41	-42	-43	-32
Borrowings	43	44	45	24	14	14	14	42	42	41	42	44	16
Other Liabilities	9	2	2	3	8	3	4	3	5	7	9	9	7
Total Liabilities	45	43	43	44	38	26	26	24	24	24	26	26	7
Fixed Assets	4	4	4	4	4	1	1	1	1	1	1	1	1
CWIP	36	36	36	36	31	22	22	22	22	22	22	22	5
Investments	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Assets	5	3	3	4	4	3	3	1	1	1	3	3	1
Total Assets	45	43	43	44	38	26	26	24	24	24	26	26	7

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 +	-1	-0	-1	-1	-1	-1	-1	-1	-1	-1	-0	-0
Cash from Investing Activity +	0	0	0	0	7	0	0	0	0	0	0	0
Cash from Financing Activity +	2	-1	1	1	-6	0	1	1	1	0	0	0
Net Cash Flow	1	-1	0	0	0	-0	-0	-0	0	-0	0	0
Free Cash Flow	-1	-0	-1	-1	6	-1	-1	-1	-1	-1	-0	-0
CFO/OP	74%	41%	96%	74%	58%	64%	70%	115%	111%	100%	144%	85%

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	-44.00	-45.00	-46.00	-25.00	-15.00	-15.00	-15.00	-42.00	-42.00	-42.00	-42.00	-44.00

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 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days											85.17
Inventory Days
Days Payable
Cash Conversion Cycle											85.17
Working Capital Days											-10,110.50
ROCE %	-2.13%	8.78%	-3.27%	-3.25%	-4.07%	-4.90%	-4.27%	-2.61%	-2.73%	-3.34%	-0.90%	-3.24%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Promoters	63.56%	63.56%	63.56%	63.56%	63.56%	63.56%	63.56%	63.56%	63.56%	63.56%	63.56%	63.56%
DIIs	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%
Public	36.41%	36.39%	36.39%	36.39%	36.39%	36.39%	36.39%	36.39%	36.40%	36.40%	36.40%	36.39%
No. of Shareholders	8,172	8,145	8,202	8,237	8,379	8,329	8,419	8,423	8,458	8,421	8,434	8,472

Shareholding Pattern Chart

No. of Shareholders

Agio Paper & Industries Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	-0.98	-0.67	-0.87	-0.83	-0.76
Diluted EPS (Rs.)	-0.98	-0.67	-0.87	-0.83	-0.76
Cash EPS (Rs.)	-0.94	-0.61	-0.83	-0.78	-0.70
Book Value[Excl.RevalReserv]/Share (Rs.)	0.89	1.87	2.42	3.18	-13.51
Book Value[Incl.RevalReserv]/Share (Rs.)	0.89	1.87	2.42	3.18	-13.51
Revenue From Operations / Share (Rs.)	0.00	0.18	0.00	0.00	0.00
PBDIT / Share (Rs.)	-0.29	-0.04	-0.31	-0.28	-0.29
PBIT / Share (Rs.)	-0.33	-0.09	-0.36	-0.33	-0.34
PBT / Share (Rs.)	-0.97	-0.66	-0.88	-0.79	-0.75
Net Profit / Share (Rs.)	-0.97	-0.66	-0.88	-0.83	-0.75
PBDIT Margin (%)	0.00	-21.66	0.00	0.00	0.00
PBIT Margin (%)	0.00	-48.56	0.00	0.00	0.00
PBT Margin (%)	0.00	-360.16	0.00	0.00	0.00
Net Profit Margin (%)	0.00	-360.16	0.00	0.00	0.00
Return on Networth / Equity (%)	-109.85	-35.86	-36.44	-26.17	0.00
Return on Capital Employeed (%)	-4.14	-1.08	-4.44	-3.98	-3.95
Return On Assets (%)	-6.63	-4.52	-5.97	-5.61	-5.08
Total Debt / Equity (X)	2.91	1.24	0.96	1.13	-0.33
Asset Turnover Ratio (%)	0.00	0.01	0.00	0.00	0.00
Current Ratio (X)	0.02	0.03	0.02	0.02	0.02
Quick Ratio (X)	0.02	0.03	0.02	0.02	0.02
Interest Coverage Ratio (X)	-0.46	-0.06	-0.61	-0.62	-0.70
Interest Coverage Ratio (Post Tax) (X)	-0.51	-0.15	-0.70	-0.81	-0.82
Enterprise Value (Cr.)	21.97	24.52	18.63	20.24	17.19
EV / Net Operating Revenue (X)	0.00	81.73	0.00	0.00	0.00
EV / EBITDA (X)	-45.78	-377.20	-36.52	-44.03	-36.45
MarketCap / Net Operating Revenue (X)	0.00	36.45	0.00	0.00	0.00
Price / BV (X)	4.83	3.63	1.54	1.29	-0.13
Price / Net Operating Revenue (X)	0.00	36.45	0.00	0.00	0.00
EarningsYield	-0.22	-0.09	-0.23	-0.20	-0.42

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Agio Paper & Industries Ltd as of April 3, 2026 is: ₹17.88

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 April 3, 2026, Agio Paper & Industries Ltd is Undervalued by 352.66% compared to the current share price ₹3.95

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

Intrinsic Value of Agio Paper & Industries Ltd as of April 3, 2026 is: ₹11.00

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 April 3, 2026, Agio Paper & Industries Ltd is Undervalued by 178.48% compared to the current share price ₹3.95

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

Last 5 Year EPS CAGR: -38.50%

*Investments are subject to market risks

About the Company - Qualitative Analysis

Agio Paper & Industries Ltd. is a Public Limited Listed company incorporated on 20/09/1984 and has its registered office in the State of West Bengal, India. Company's Corporate Identification Number(CIN) is L21090WB1984PLC037968 and registration number is 037968. Currently Company is involved in the business activities of Manufacture of pulp, paper and paperboard. Company's Total Operating Revenue is Rs. 0.00 Cr. and Equity Capital is Rs. 16.13 Cr. for the Year ended 31/03/2025.

INDUSTRY	ADDRESS	CONTACT
Paper & Paper Products	41A, AJC Bose Road, Suite No. 505, Kolkata West Bengal 700017	Contact not found

Management
Name	Position Held
Mr. Ankit Jalan	Managing Director
Mr. Malay Chakrabarty	Whole Time Director
Mrs. Mohini Agarwal	Director
Mr. Suraj Narayan Jaiswal	Director
Mr. Umesh Kumar Dhanuka	Director

FAQ

What is the intrinsic value of Agio Paper & Industries Ltd?

Agio Paper & Industries Ltd's intrinsic value (as of 03 April 2026) is ₹11.00 which is 178.48% higher the current market price of ₹3.95, indicating undervalued. Calculated using the PE ratio method, this valuation considers the company's ₹6.37 Cr. market cap, FY2026-2027 high/low of ₹8.20/3.59, reserves of ₹-32 Cr, and liabilities of ₹7 Cr.

What is the Market Cap of Agio Paper & Industries Ltd?

The Market Cap of Agio Paper & Industries Ltd is 6.37 Cr..

What is the current Stock Price of Agio Paper & Industries Ltd as on 03 April 2026?

The current stock price of Agio Paper & Industries Ltd as on 03 April 2026 is ₹3.95.

What is the High / Low of Agio Paper & Industries Ltd stocks in FY 2026-2027?

In FY 2026-2027, the High / Low of Agio Paper & Industries Ltd stocks is ₹8.20/3.59.

What is the Stock P/E of Agio Paper & Industries Ltd?

The Stock P/E of Agio Paper & Industries Ltd is .

What is the Book Value of Agio Paper & Industries Ltd?

The Book Value of Agio Paper & Industries Ltd is 9.74.

What is the Dividend Yield of Agio Paper & Industries Ltd?

The Dividend Yield of Agio Paper & Industries Ltd is 0.00 %.

What is the ROCE of Agio Paper & Industries Ltd?

The ROCE of Agio Paper & Industries Ltd is 3.24 %.

What is the ROE of Agio Paper & Industries Ltd?

The ROE of Agio Paper & Industries Ltd is %.

What is the Face Value of Agio Paper & Industries Ltd?

The Face Value of Agio Paper & Industries Ltd is 10.0.