Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 2:37 am
Author: Getaka|Social: XLinkedIn

Arrow Greentech Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹639.43Undervalued by 31.30%vs CMP ₹487.00

P/E (14.3) × ROE (39.6%) × BV (₹140.00) × DY (0.82%)

₹580.90Undervalued by 19.28%vs CMP ₹487.00
MoS: +16.2% (Adequate)Confidence: 53/100 (Moderate)Models: 2 Under, 1 Fair, 6 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹1,348.2223%Under (+176.8%)
Graham NumberEarnings₹327.5017%Over (-32.8%)
Earnings PowerEarnings₹173.7811%Over (-64.3%)
DCFCash Flow₹827.0711%Under (+69.8%)
Net Asset ValueAssets₹140.477%Over (-71.2%)
EV/EBITDAEnterprise₹506.889%Fair (+4.1%)
Earnings YieldEarnings₹340.507%Over (-30.1%)
ROCE CapitalReturns₹82.867%Over (-83%)
Revenue MultipleRevenue₹161.016%Over (-66.9%)
Consensus (9 models)₹580.90100%Undervalued
Key Drivers: EPS CAGR 110.8% lifts DCF — verify sustainability. | Wide model spread (₹83–₹1,348) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 110.8%

*Investments are subject to market risks

Investment Snapshot

69
Arrow Greentech Ltd scores 69/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health84/100 · Strong
ROCE 53.2% ExcellentROE 39.6% ExcellentD/E 0.03 Low debtInterest Coverage 0.0x RiskyProfitable 4/5 years Consistent
Smart Money65/100 · Strong
FII holding stable No changeDII holding up 0.75% MF buyingPromoter holding at 64.8% Stable
Earnings Quality65/100 · Strong
OPM expanding (1% → 34%) Improving
Quarterly Momentum30/100 · Weak
Revenue (4Q): 4% YoY FlatProfit (4Q): -6% YoY DecliningOPM: 34.0% (down 7.0% YoY) Margin pressure
Industry Rank100/100 · Strong
P/E 14.3 vs industry 47.4 Cheaper than peersROCE 53.2% vs industry 16.3% Above peersROE 39.6% vs industry 12.2% Above peers3Y sales CAGR: 93% 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, 2:37 am

Market Cap 735 Cr.
Current Price 487
Intrinsic Value₹580.90
High / Low 818/342
Stock P/E14.3
Book Value 140
Dividend Yield0.82 %
ROCE53.2 %
ROE39.6 %
Face Value 10.0
PEG Ratio0.13

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

View Share Price Target for Arrow Greentech Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Arrow Greentech Ltd 735 Cr. 487 818/34214.3 1400.82 %53.2 %39.6 % 10.0
Dhunseri Ventures Ltd 711 Cr. 203 402/176 9232.46 %6.55 %4.69 % 10.0
IIRM Holdings India Ltd 571 Cr. 83.8 105/68.028.5 21.30.00 %23.5 %18.6 % 5.00
Brand Concepts Ltd 280 Cr. 224 449/197109 62.10.00 %10.8 %7.13 % 10.0
Avro India Ltd 147 Cr. 113 202/10137.0 65.60.00 %7.58 %5.37 % 10.0
Industry Average1,427.09 Cr418.0047.38183.160.40%16.29%12.17%8.25

All Competitor Stocks of Arrow Greentech Ltd

Quarterly Result

MetricSep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Sales 18314844292551666555574261
Expenses 17233029201835383937412740
Operating Profit 0819149716282618161421
OPM % 2%27%39%33%31%29%31%42%41%33%28%34%34%
Other Income 1011111112222
Interest 0000000000000
Depreciation 2222222222222
Profit before tax -1618138614272618161421
Tax % -144%41%28%30%33%15%29%26%28%27%28%23%24%
Net Profit 041395510201913111116
EPS in Rs 0.272.438.466.193.383.256.7113.3612.378.527.587.2210.43

Last Updated: January 2, 2026, 11:00 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 19, 2026, 6:30 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 354951533534225234109149243216
Expenses 16191416294929444185102155146
Operating Profit 192937365-14-79-724478970
OPM % 54%60%73%69%16%-42%-34%17%-21%22%31%36%33%
Other Income 1155211222358
Interest -0-0-00001111100
Depreciation 0112444557878
Profit before tax 203041393-17-106-1118418670
Tax % 19%22%24%12%95%-1%-2%-22%-16%32%28%27%
Net Profit 162231350-17-107-912296351
EPS in Rs 11.2215.8421.6724.190.19-11.83-7.074.55-6.628.1419.5641.8434.05
Dividend Payout % 11%13%17%19%870%-4%-0%-0%-0%12%10%10%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)37.50%40.91%12.90%-100.00%41.18%170.00%-228.57%233.33%141.67%117.24%
Change in YoY Net Profit Growth (%)0.00%3.41%-28.01%-112.90%141.18%128.82%-398.57%461.90%-91.67%-24.43%

Arrow Greentech Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 10 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:17%
5 Years:62%
3 Years:93%
TTM:28%
Compounded Profit Growth
10 Years:11%
5 Years:54%
3 Years:105%
TTM:34%
Stock Price CAGR
10 Years:4%
5 Years:66%
3 Years:95%
1 Year:-36%
Return on Equity
10 Years:15%
5 Years:20%
3 Years:29%
Last Year:40%

Last Updated: September 4, 2025, 11:35 pm

Balance Sheet

Last Updated: December 4, 2025, 12:58 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 12121212121214141415151515
Reserves 18355886866662706183112173197
Borrowings 0000005553113
Other Liabilities 111316889109920171922
Total Liabilities 41608610610687929989121145208236
Fixed Assets 8111626262328262837373839
CWIP 1111121012131321
Investments 715151829171491004676
Other Assets 25335360494540534683104123120
Total Assets 41608610610687929989121145208236

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 232627175-1631231868
Cash from Investing Activity + -12-11-6-12-138-242-2-14-14-55
Cash from Financing Activity + -2-4-7-2-6-312-2-28-4-4
Net Cash Flow 911142-14-11-82-1-319
Free Cash Flow 17222142-23-15-4-6-1861
CFO/OP 128%107%94%78%159%109%-53%17%-33%25%71%103%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow19.0029.0037.0036.005.00-14.00-12.004.00-12.0021.0046.0088.00

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 5440668481564940887944
Inventory Days 4957822920484995112710113866
Days Payable 64915326711149802760683129
Cash Conversion Cycle -149-714028178116757310612118781
Working Capital Days -39-68-3557119116599511210411770
ROCE %80%76%69%46%3%-19%-12%7%-12%21%35%53%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 68.60%68.60%68.60%68.60%68.60%68.60%66.75%64.81%64.81%64.81%64.81%64.81%
FIIs 0.13%0.00%0.02%0.00%1.28%0.21%0.09%0.56%0.27%0.25%0.12%0.14%
DIIs 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.04%0.11%0.69%0.79%
Public 31.28%31.41%31.38%31.42%30.13%31.19%33.16%34.63%34.88%34.84%34.38%34.25%
No. of Shareholders 7,7608,2018,13712,63013,43014,83822,32022,03822,60521,68521,94721,521

Shareholding Pattern Chart

No. of Shareholders

Arrow Greentech 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

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 41.8319.568.52-6.624.55
Diluted EPS (Rs.) 41.8319.568.52-6.624.55
Cash EPS (Rs.) 46.6624.6312.55-3.248.11
Book Value[Excl.RevalReserv]/Share (Rs.) 124.7684.0766.4554.5161.46
Book Value[Incl.RevalReserv]/Share (Rs.) 124.7684.0766.4554.5161.46
Revenue From Operations / Share (Rs.) 161.2698.4372.0823.9037.19
PBDIT / Share (Rs.) 62.0332.4317.14-4.017.77
PBIT / Share (Rs.) 57.1327.2412.71-7.344.51
PBT / Share (Rs.) 56.9926.9411.95-7.813.97
Net Profit / Share (Rs.) 41.7619.448.12-6.584.84
NP After MI And SOA / Share (Rs.) 41.8419.568.14-6.624.55
PBDIT Margin (%) 38.4632.9423.77-16.7620.89
PBIT Margin (%) 35.4227.6717.63-30.7312.11
PBT Margin (%) 35.3427.3716.57-32.6710.66
Net Profit Margin (%) 25.8919.7411.27-27.5113.02
NP After MI And SOA Margin (%) 25.9419.8611.28-27.6912.23
Return on Networth / Equity (%) 33.5323.2612.50-12.487.58
Return on Capital Employeed (%) 44.5131.2818.31-12.876.98
Return On Assets (%) 30.2920.3010.11-10.526.47
Long Term Debt / Equity (X) 0.000.000.010.030.03
Total Debt / Equity (X) 0.000.000.020.040.03
Asset Turnover Ratio (%) 1.381.111.040.280.32
Current Ratio (X) 10.345.984.584.705.15
Quick Ratio (X) 8.974.383.693.894.69
Inventory Turnover Ratio (X) 11.462.924.701.311.18
Dividend Payout Ratio (NP) (%) 4.785.110.00-2.140.00
Dividend Payout Ratio (CP) (%) 4.284.040.00-4.320.00
Earning Retention Ratio (%) 95.2294.890.00102.140.00
Cash Earning Retention Ratio (%) 95.7295.960.00104.320.00
Interest Coverage Ratio (X) 445.76111.2322.49-8.6114.44
Interest Coverage Ratio (Post Tax) (X) 301.0567.6611.66-13.1410.00
Enterprise Value (Cr.) 743.07557.83361.36131.6778.16
EV / Net Operating Revenue (X) 3.053.763.323.911.49
EV / EBITDA (X) 7.9411.4013.97-23.337.14
MarketCap / Net Operating Revenue (X) 3.233.893.554.351.78
Retention Ratios (%) 95.2194.880.00102.140.00
Price / BV (X) 4.184.553.931.961.10
Price / Net Operating Revenue (X) 3.233.893.554.351.78
EarningsYield 0.080.050.03-0.060.06

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Arrow Greentech Ltd. is a Public Limited Listed company incorporated on 30/10/1992 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L21010MH1992PLC069281 and registration number is 069281. Currently Company is involved in the business activities of Manufacture of other textiles. Company's Total Operating Revenue is Rs. 201.21 Cr. and Equity Capital is Rs. 15.09 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Plastics - Plastic & Plastic Products1/F, Laxmi Industrial Estate, Mumbai Maharashtra 400053Contact not found
Management
NamePosition Held
Mr. Shilpan P PatelChairman & Managing Director
Mr. Neil PatelJoint Managing Director
Mrs. Jigisha PatelNon-Exe. Non Independent Woman Director
Mr. Prashant MehtaIndependent Director
Mrs. Barkharani NevatiaIndependent Director
Mr. Yogesh GajjarIndependent Director

FAQ

What is the intrinsic value of Arrow Greentech Ltd and is it undervalued?

As of 19 April 2026, Arrow Greentech Ltd's intrinsic value is ₹580.90, which is 19.28% higher than the current market price of ₹487.00, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (39.6 %), book value (₹140), dividend yield (0.82 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Arrow Greentech Ltd?

Arrow Greentech Ltd is trading at ₹487.00 as of 19 April 2026, with a FY2026-2027 high of ₹818 and low of ₹342. The stock is currently in the middle of its 52-week range. Market cap stands at ₹735 Cr..

How does Arrow Greentech Ltd's P/E ratio compare to its industry?

Arrow Greentech Ltd has a P/E ratio of 14.3, which is below the industry average of 47.38. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Arrow Greentech Ltd financially healthy?

Key indicators for Arrow Greentech Ltd: ROCE of 53.2 % indicates efficient capital utilization; ROE of 39.6 % shows strong shareholder returns. Dividend yield is 0.82 %.

Is Arrow Greentech Ltd profitable and how is the profit trend?

Arrow Greentech Ltd reported a net profit of ₹63 Cr in Mar 2025 on revenue of ₹243 Cr. Compared to ₹-9 Cr in Mar 2022, the net profit shows an improving trend.

Does Arrow Greentech Ltd pay dividends?

Arrow Greentech Ltd has a dividend yield of 0.82 % at the current price of ₹487.00. 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 Arrow Greentech 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