Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: March 27, 2025, 9:54 pm
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 500215 | NSE: ATFL

Agro Tech Foods Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹1,212.32Undervalued by 54.24%vs CMP ₹786.00

P/E (432.0) × ROE (1.7%) × BV (₹202.00) × DY (0.38%)

₹260.34Overvalued by 66.88%vs CMP ₹786.00
MoS: -201.9% (Negative)Confidence: 63/100 (Moderate)Models: 1 Fair, 8 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹860.3923%Fair (+9.5%)
Graham NumberEarnings₹102.4616%Over (-87%)
Earnings PowerEarnings₹31.8611%Over (-95.9%)
DCFCash Flow₹12.2214%Over (-98.4%)
Net Asset ValueAssets₹130.257%Over (-83.4%)
EV/EBITDAEnterprise₹142.169%Over (-81.9%)
Earnings YieldEarnings₹23.107%Over (-97.1%)
ROCE CapitalReturns₹107.737%Over (-86.3%)
Revenue MultipleRevenue₹201.205%Over (-74.4%)
Consensus (9 models)₹260.34100%Overvalued
Key Drivers: EPS CAGR -29.0% drags value — could be higher if earnings stabilize. | P/E of 432 makes PE-ROE unreliable — asset/earnings models are better benchmarks.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -29.0%

*Investments are subject to market risks

Investment Snapshot

51
Agro Tech Foods Ltd scores 51/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health58/100 · Moderate
ROCE 2.7% WeakROE 1.7% WeakD/E 0.01 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
Earnings Quality50/100 · Moderate
OPM stable around 5% Steady
Quarterly Momentum40/100 · Moderate
Revenue (4Q): -1% YoY FlatProfit (4Q): -60% YoY Declining
Industry Rank55/100 · Moderate
P/E 432.0 vs industry 432.0 In-lineROCE 2.7% vs industry 2.2% Above peers3Y sales CAGR: -5% Shrinking

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: March 27, 2025, 9:54 pm

Market Cap 2,969 Cr.
Current Price 786
Intrinsic Value₹260.34
High / Low 1,152/644
Stock P/E432
Book Value 202
Dividend Yield0.38 %
ROCE2.69 %
ROE1.73 %
Face Value 10.0
PEG Ratio-14.88

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

View Share Price Target for Agro Tech Foods Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Agro Tech Foods Ltd 2,969 Cr. 786 1,152/644432 2020.38 %2.69 %1.73 % 10.0
Pioneer Agro Extracts Ltd 10.9 Cr. 25.1 25.1/18.8 12.10.00 %1.72 %1.53 % 10.0
NK Industries Ltd (NKIND) 39.7 Cr. 66.0 88.9/50.3 5840.00 %%% 10.0
Industry Average2,969.00 Cr292.37432.00266.030.13%2.21%1.63%10.00

All Competitor Stocks of Agro Tech Foods Ltd

Quarterly Result

MetricDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
Sales 245.74212.68186.31236.50224.92201.98187.34201.11192.81178.41180.64206.06208.30
Expenses 230.74200.43180.18226.01209.48188.79175.90192.52183.86173.20174.54199.91193.90
Operating Profit 15.0012.256.1310.4915.4413.1911.448.598.955.216.106.1514.40
OPM % 6.10%5.76%3.29%4.44%6.86%6.53%6.11%4.27%4.64%2.92%3.38%2.98%6.91%
Other Income 0.032.050.080.040.060.041.170.050.222.720.280.06-3.41
Interest 0.720.510.720.890.580.991.200.780.430.470.740.480.23
Depreciation 5.295.275.255.565.585.525.235.345.335.265.365.525.53
Profit before tax 9.028.520.244.089.346.726.182.523.412.200.280.215.23
Tax % 25.28%25.82%8.33%26.23%26.87%25.30%26.54%25.79%26.10%32.73%28.57%76.19%25.24%
Net Profit 6.746.320.223.016.835.024.541.872.521.480.200.053.91
EPS in Rs 2.772.590.091.242.802.061.860.771.030.610.080.021.60

Last Updated: February 8, 2025, 10:57 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 8, 2025, 10:57 am

MetricMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales 789764760782805812824835893917850760773
Expenses 724694699725744746759777830862804725742
Operating Profit 65706157616665596254463432
OPM % 8%9%8%7%8%8%8%7%7%6%5%5%4%
Other Income 2-000514314-04-0
Interest 0216500222332
Depreciation 7111516171817191921222122
Profit before tax 6157453545495141433520148
Tax % 31%25%18%35%38%35%33%17%27%26%26%27%
Net Profit 4243372328323434312615106
EPS in Rs 17.1917.4915.159.5211.3512.9514.0513.8912.8310.616.194.272.31
Dividend Payout % 12%11%13%21%18%19%18%22%23%28%48%70%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)2.38%-13.95%-37.84%21.74%14.29%6.25%0.00%-8.82%-16.13%-42.31%-33.33%
Change in YoY Net Profit Growth (%)0.00%-16.33%-23.88%59.58%-7.45%-8.04%-6.25%-8.82%-7.31%-26.18%8.97%

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

No data available for the compounded sales growth chart.

Balance Sheet

Last Updated: November 15, 2024, 1:45 am

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital 24242424242424242424242424
Reserves 221258289313282315352384412438462476468
Borrowings 01526961800211450624213
Other Liabilities 7978857585969175931048898121
Total Liabilities 324376425508409436468505543616636641625
Fixed Assets 79125152178197193180213295301305320321
CWIP 4838474316151255811263029
Investments 000000351460000
Other Assets 198212226286196227240223235304305291276
Total Assets 324376425508409436468505543616636641625

Reserves and Borrowings Chart

Cash Flow - No data available for this post.

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow65.0055.0035.00-39.0043.0066.0065.0038.0048.004.00-16.00-8.00

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

No data available for the Financial Efficiency data table.

Financial Efficiency Indicators Chart

No data available for the Shareholding

No data available for the Shareholding Pattern chart.

No data available for the No. of Shareholders chart.

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Tata Small Cap Fund 1,782,421 1.03 111.251,572,9092025-12-08 00:58:5513.32%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 4.296.2910.8713.2114.35
Diluted EPS (Rs.) 4.296.2910.8113.1714.35
Cash EPS (Rs.) 12.9515.1819.2320.4721.84
Book Value[Excl.RevalReserv]/Share (Rs.) 205.28199.47189.63178.93167.73
Book Value[Incl.RevalReserv]/Share (Rs.) 205.28199.47189.63178.93167.73
Revenue From Operations / Share (Rs.) 311.74348.68376.14366.26342.84
PBDIT / Share (Rs.) 14.6318.6623.1525.9425.36
PBIT / Share (Rs.) 5.959.6714.5318.3017.40
PBT / Share (Rs.) 5.878.3614.3617.5716.67
Net Profit / Share (Rs.) 4.276.1910.6112.8313.89
NP After MI And SOA / Share (Rs.) 4.276.1910.6112.8313.89
PBDIT Margin (%) 4.695.356.157.087.39
PBIT Margin (%) 1.902.773.864.995.07
PBT Margin (%) 1.882.393.814.794.86
Net Profit Margin (%) 1.371.772.813.504.05
NP After MI And SOA Margin (%) 1.371.772.813.504.05
Return on Networth / Equity (%) 2.083.105.597.178.28
Return on Capital Employeed (%) 2.754.607.269.669.67
Return On Assets (%) 1.612.354.175.726.67
Long Term Debt / Equity (X) 0.000.000.000.000.01
Total Debt / Equity (X) 0.060.100.080.000.01
Asset Turnover Ratio (%) 1.181.341.571.691.70
Current Ratio (X) 2.232.142.092.563.01
Quick Ratio (X) 0.980.830.851.101.88
Inventory Turnover Ratio (X) 2.953.444.105.145.33
Dividend Payout Ratio (NP) (%) 69.7447.3927.6322.6821.06
Dividend Payout Ratio (CP) (%) 22.9919.3115.2414.2213.39
Earning Retention Ratio (%) 30.2652.6172.3777.3278.94
Cash Earning Retention Ratio (%) 77.0180.6984.7685.7886.61
Interest Coverage Ratio (X) 12.4014.3023.2835.6334.95
Interest Coverage Ratio (Post Tax) (X) 3.695.7410.8318.6320.14
Enterprise Value (Cr.) 1693.292187.602086.862030.90932.10
EV / Net Operating Revenue (X) 2.232.572.282.281.12
EV / EBITDA (X) 47.4848.1136.9932.1315.08
MarketCap / Net Operating Revenue (X) 2.202.522.242.291.12
Retention Ratios (%) 30.2552.6072.3677.3178.93
Price / BV (X) 3.354.414.454.692.28
Price / Net Operating Revenue (X) 2.202.522.242.291.12
EarningsYield 0.010.010.010.010.03

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Sundrop Brands Ltd. is a Public Limited Listed company incorporated on 21/11/1986 and has its registered office in the State of Telangana, India. Company's Corporate Identification Number(CIN) is L15142TG1986PLC006957 and registration number is 006957. Currently Company is involved in the business activities of Other semi-processed, processed or instant foods except farinaceous products and malted foods and manufacturing activities like manufacture of egg powder, sambar powder etc.. Company's Total Operating Revenue is Rs. 792.95 Cr. and Equity Capital is Rs. 37.70 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Edible Oils & Solvent Extraction31 Sarojini Devi Road, Secunderabad Telangana 500003Contact not found
Management
NamePosition Held
Mr. Harsha RaghavanChairman
Mr. Nitish BajajGroup Managing Director
Mr. Asheesh Kumar SharmaExecutive Director & CEO
Mr. Manish MehtaNon Executive Director
Mr. Harjeet Singh KohliNon Executive Director
Mr. Satish Premanand RaoIndependent Director
Mr. Richa AroraIndependent Director
Mr. Rajesh JainIndependent Director
Mr. Om Prakash ManchandaIndependent Director
Mr. Karamendra Daulet SinghIndependent Director

FAQ

What is the intrinsic value of Agro Tech Foods Ltd and is it undervalued?

As of 18 April 2026, Agro Tech Foods Ltd's intrinsic value is ₹260.34, which is 66.88% lower than the current market price of ₹786.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (1.73 %), book value (₹202), dividend yield (0.38 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Agro Tech Foods Ltd?

Agro Tech Foods Ltd is trading at ₹786.00 as of 18 April 2026, with a FY2026-2027 high of ₹1,152 and low of ₹644. The stock is currently in the middle of its 52-week range. Market cap stands at ₹2,969 Cr..

How does Agro Tech Foods Ltd's P/E ratio compare to its industry?

Agro Tech Foods Ltd has a P/E ratio of 432, which is below the industry average of 432.00. This is broadly in line with or below the industry average.

Is Agro Tech Foods Ltd financially healthy?

Key indicators for Agro Tech Foods Ltd: ROCE of 2.69 % is on the lower side compared to the industry average of 2.21%; ROE of 1.73 % is below ideal levels (industry average: 1.63%). Dividend yield is 0.38 %.

Is Agro Tech Foods Ltd profitable and how is the profit trend?

Agro Tech Foods Ltd reported a net profit of ₹10 Cr in Mar 2024 on revenue of ₹760 Cr. Compared to ₹31 Cr in Mar 2021, the net profit shows a declining trend.

Does Agro Tech Foods Ltd pay dividends?

Agro Tech Foods Ltd has a dividend yield of 0.38 % at the current price of ₹786.00. 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 Agro Tech Foods 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