City Crops Agro Ltd: Intrinsic Value & Share Price Analysis

Q: What is the current share price and 52-week range of City Crops Agro Ltd?

City Crops Agro Ltd is trading at 16.50 as of 08 April 2026, with a FY2026-2027 high of 28.2 and low of 15.7. The stock is currently near its 52-week low. Market cap stands at 26.9 Cr..

Q: Is City Crops Agro Ltd financially healthy?

Key indicators: ROCE of 8.46 % is on the lower side. Dividend yield is 0.00 %.

Q: Is City Crops Agro Ltd profitable and how is the profit trend?

City Crops Agro Ltd reported a net profit of 2 Cr in Mar 2025 on revenue of 56 Cr. Compared to 0 Cr in Mar 2022, the net profit shows an improving trend.

Fair Value

₹15.74Fairly Valued by 4.61%vs CMP ₹16.50

P/E (15.0) × ROE (8.1%) × BV (₹15.80) × DY (2.00%)

Defaults: P/E=15

₹26.16Undervalued by 58.55%vs CMP ₹16.50

MoS: +36.9% (Strong)Confidence: 43/100 (Low)Models: 3 Under, 4 Fair, 2 Over

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹11.76	19%	Over (-28.7%)
Graham Number	Earnings	₹23.25	17%	Under (+40.9%)
Earnings Power	Earnings	₹10.83	11%	Over (-34.4%)
DCF	Cash Flow	₹14.98	14%	Fair (-9.2%)
Net Asset Value	Assets	₹15.86	7%	Fair (-3.9%)
EV/EBITDA	Enterprise	₹15.81	9%	Fair (-4.2%)
Earnings Yield	Earnings	₹15.20	7%	Fair (-7.9%)
ROCE Capital	Returns	₹117.89	9%	Under (+614.5%)
Revenue Multiple	Revenue	₹34.30	6%	Under (+107.9%)
Consensus (9 models)		₹26.16	100%	Undervalued

Key Drivers: EPS CAGR -25.3% drags value — could be higher if earnings stabilize. | Wide model spread (₹11–₹118) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -25.3% · Defaults: P/E=15

*Investments are subject to market risks

Investment Snapshot

City Crops Agro Ltd scores 54/100 (Average)

Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison

Stock Health66/100 · Strong

ROCE 8.5% AverageROE 8.1% AverageD/E 0.12 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent

Smart Money50/100 · Moderate

Promoter holding at 54.7% Stable

Earnings Quality40/100 · Moderate

OPM stable around 5% SteadyWorking capital: 164 days Capital intensive

Quarterly Momentum50/100 · Moderate

Revenue (4Q): +24% YoY AcceleratingProfit (4Q): -159% YoY DecliningOPM: -182.8% (down 188.4% YoY) Margin pressure

Industry Rank60/100 · Moderate

ROCE 8.5% vs industry 11.8% Average3Y sales CAGR: 47% 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: March 30, 2026, 3:54 am

Market Cap	26.9 Cr.
Current Price	16.5
Intrinsic Value	₹26.16
High / Low	28.2/15.7
Stock P/E
Book Value	15.8
Dividend Yield	0.00 %
ROCE	8.46 %
ROE	8.14 %
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 City Crops Agro Ltd

Competitors

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
GRM Overseas Ltd	3,214 Cr.	155	186/84.0	59.4	23.5	0.00 %	12.1 %	14.6 %	2.00
Freshtrop Fruits Ltd	147 Cr.	185	200/107	65.7	165	0.00 %	7.35 %	8.07 %	10.0
City Crops Agro Ltd	26.9 Cr.	16.5	28.2/15.7		15.8	0.00 %	8.46 %	8.14 %	10.0
Chamanlal Setia Exports Ltd	1,139 Cr.	229	396/204	11.3	153	1.09 %	16.7 %	14.2 %	2.00
Mangalam Global Enterprise Ltd	377 Cr.	11.4	18.5/9.51	13.6	6.86	0.09 %	16.8 %	14.6 %	1.00
Industry Average	3,418.70 Cr	214.42		27.42	106.69	0.37%	11.80%	12.33%	4.00

All Competitor Stocks of City Crops Agro Ltd

Quarterly Result

Metric	Sep 2022	Mar 2023	Sep 2023	Mar 2024	Sep 2024	Mar 2025	Sep 2025
Sales	9.61	15.00	17.94	27.26	21.86	34.06	3.20
Expenses	8.98	14.28	16.94	25.67	20.63	32.71	9.05
Operating Profit	0.63	0.72	1.00	1.59	1.23	1.35	-5.85
OPM %	6.56%	4.80%	5.57%	5.83%	5.63%	3.96%	-182.81%
Other Income	0.01	0.00	0.00	0.00	0.00	0.00	0.00
Interest	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Depreciation	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Profit before tax	0.64	0.72	1.00	1.59	1.23	1.35	-5.85
Tax %	12.50%	20.83%	7.00%	15.09%	0.00%	7.41%	0.00%
Net Profit	0.56	0.57	0.93	1.35	1.23	1.25	-5.85
EPS in Rs	0.54	0.55	0.90	0.83	0.75	0.77	-3.59

Last Updated: December 27, 2025, 1:02 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: December 15, 2025, 3:57 am

Metric	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Sales	0.91	0.00	3.49	17.75	24.61	45.20	55.92	37.26
Expenses	0.92	0.00	3.45	17.21	23.29	42.57	53.34	41.76
Operating Profit	-0.01	0.00	0.04	0.54	1.32	2.63	2.58	-4.50
OPM %	-1.10%		1.15%	3.04%	5.36%	5.82%	4.61%	-12.08%
Other Income	0.07	0.00	0.00	0.01	0.01	0.00	0.00	0.00
Interest	0.00	0.00	0.00	0.00	0.01	0.04	0.00	0.00
Depreciation	0.00	0.00	0.00	0.00	0.01	0.01	0.00	0.00
Profit before tax	0.06	0.00	0.04	0.55	1.31	2.58	2.58	-4.50
Tax %	0.00%		0.00%	12.73%	13.74%	11.63%	3.88%
Net Profit	0.06	0.00	0.04	0.48	1.13	2.28	2.48	-4.60
EPS in Rs	60.00	0.00	40.00	0.47	1.10	1.40	1.52	-2.82
Dividend Payout %	0.00%		0.00%	0.00%	0.00%	0.00%	0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2019-2020	2021-2022	2022-2023	2023-2024	2024-2025
YoY Net Profit Growth (%)	-100.00%	1100.00%	135.42%	101.77%	8.77%
Change in YoY Net Profit Growth (%)	0.00%	1200.00%	-964.58%	-33.65%	-93.00%

City Crops Agro Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 5 years from 2019-2020 to 2024-2025.

Growth

Last Updated: September 5, 2025, 2:56 pm

Balance Sheet

Last Updated: March 3, 2026, 2:44 am

Month	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
Equity Capital	0.01	0.01	0.01	10.32	10.32	16.32	16.32	16.32
Reserves	-0.01	-0.01	0.03	0.45	1.63	12.91	15.38	9.53
Borrowings	0.00	0.00	0.01	0.05	0.02	0.02	0.03	0.03
Other Liabilities	0.00	0.00	2.41	2.17	2.05	3.10	8.74	9.03
Total Liabilities	0.00	0.00	2.46	12.99	14.02	32.35	40.47	34.91
Fixed Assets	0.00	0.00	0.00	0.01	0.01	0.00	0.00	0.00
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.00	0.00	0.00	0.00	0.00	3.00	3.00	3.00
Other Assets	0.00	0.00	2.46	12.98	14.01	29.35	37.47	31.91
Total Assets	0.00	0.00	2.46	12.99	14.02	32.35	40.47	34.91

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Cash from Operating Activity +	0.00	0.33	-5.93	-0.61	-12.45	-0.02
Cash from Investing Activity +	0.00	0.00	-4.26	0.00	-2.49	0.00
Cash from Financing Activity +	0.00	0.01	10.28	0.21	15.00	0.01
Net Cash Flow	0.00	0.33	0.09	-0.40	0.05	-0.02
Free Cash Flow	0.00	0.33	-5.95	-0.61	-12.45	-0.02
CFO/OP		825%	-1,096%	-33%	-462%	3%

Free Cash Flow

Month	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Free Cash Flow	-0.01	0.00	0.03	0.49	1.30	2.61	2.55

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 2019	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	0.00	222.77	170.47	131.70	127.75	59.92
Inventory Days	0.00	0.00	0.00	17.57	85.19	114.53
Days Payable				28.70	21.95	40.08
Cash Conversion Cycle	0.00	222.77	170.47	120.58	190.99	134.37
Working Capital Days	0.00	-29.28	126.05	117.46	182.90	164.22
ROCE %		160.00%	10.12%	11.58%	12.71%	8.46%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2024	Sep 2024	Mar 2025	Sep 2025
Promoters	54.70%	54.70%	54.70%	54.70%
Public	45.31%	45.31%	45.31%	45.31%
No. of Shareholders	167	125	118	109

Shareholding Pattern Chart

No. of Shareholders

City Crops Agro 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.)	1.52	1.73	1.13	0.52	41.74
Diluted EPS (Rs.)	1.52	1.73	1.13	0.52	41.74
Cash EPS (Rs.)	1.52	1.40	1.14	0.52	41.74
Book Value[Excl.RevalReserv]/Share (Rs.)	19.43	17.91	11.57	10.48	41.74
Book Value[Incl.RevalReserv]/Share (Rs.)	19.43	17.91	11.57	10.48	41.74
Revenue From Operations / Share (Rs.)	34.27	27.70	23.86	17.20	3488.99
PBDIT / Share (Rs.)	1.58	1.59	1.32	0.53	41.74
PBIT / Share (Rs.)	1.58	1.58	1.31	0.53	41.74
PBT / Share (Rs.)	1.58	1.58	1.31	0.53	41.74
Net Profit / Share (Rs.)	1.52	1.40	1.13	0.51	41.74
PBDIT Margin (%)	4.61	5.73	5.53	3.12	1.19
PBIT Margin (%)	4.61	5.71	5.50	3.09	1.19
PBT Margin (%)	4.60	5.71	5.50	3.09	1.19
Net Profit Margin (%)	4.42	5.04	4.75	3.00	1.19
Return on Networth / Equity (%)	7.81	7.80	9.80	4.92	100.00
Return on Capital Employeed (%)	8.12	8.83	11.32	5.06	89.12
Return On Assets (%)	6.11	7.04	8.34	4.10	1.69
Long Term Debt / Equity (X)	0.00	0.00	0.00	0.00	0.12
Total Debt / Equity (X)	0.00	0.00	0.00	0.00	0.12
Asset Turnover Ratio (%)	1.54	1.95	1.82	2.30	2.84
Current Ratio (X)	3.88	8.32	4.85	5.98	1.02
Quick Ratio (X)	2.00	5.19	4.32	5.98	1.02
Inventory Turnover Ratio (X)	4.27	0.00	0.00	0.00	0.00
Interest Coverage Ratio (X)	6450.50	1359.00	0.00	10403.68	8697.02
Interest Coverage Ratio (Post Tax) (X)	6193.25	1197.12	0.00	10000.64	8697.02
Enterprise Value (Cr.)	37.49	31.76	0.00	0.00	0.00
EV / Net Operating Revenue (X)	0.67	0.70	0.00	0.00	0.00
EV / EBITDA (X)	14.53	12.26	0.00	0.00	0.00
MarketCap / Net Operating Revenue (X)	0.67	0.70	0.00	0.00	0.00
Price / BV (X)	1.18	1.09	0.00	0.00	0.00
Price / Net Operating Revenue (X)	0.67	0.70	0.00	0.00	0.00
EarningsYield	0.06	0.07	0.00	0.00	0.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

City Crops Agro Ltd. is a Public Limited Listed company incorporated on 02/04/2013 and has its registered office in the State of Gujarat, India. Company's Corporate Identification Number(CIN) is U51200GJ2013PLC074296 and registration number is 074296. Currently company belongs to the Industry of Agricultural Products. Company's Total Operating Revenue is Rs. 55.92 Cr. and Equity Capital is Rs. 16.32 Cr. for the Year ended 31/03/2025.

INDUSTRY	ADDRESS	CONTACT
Agricultural Products	A-703, Privilon, B/H Iscon Temple, Ambli-Bopal Road, S.G Highway, Ahmedabad Gujarat 380054	Contact not found

Management
Name	Position Held
Mr. Kaupilkumar Hasmukhbhai Shah	Managing Director
Mrs. Shitalben kaupilkumar Shah	Non Executive Director
Ms. Bhavna Shah	Independent Director

FAQ

What is the intrinsic value of City Crops Agro Ltd and is it undervalued?

As of 08 April 2026, City Crops Agro Ltd's intrinsic value is ₹26.16, which is 58.55% higher than the current market price of ₹16.50, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (8.14 %), book value (₹15.8), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of City Crops Agro Ltd?

City Crops Agro Ltd is trading at ₹16.50 as of 08 April 2026, with a FY2026-2027 high of ₹28.2 and low of ₹15.7. The stock is currently near its 52-week low. Market cap stands at ₹26.9 Cr..

How does City Crops Agro Ltd's P/E ratio compare to its industry?

City Crops Agro Ltd has a P/E ratio of , which is below the industry average of 27.42. This is broadly in line with or below the industry average.

Is City Crops Agro Ltd financially healthy?

Key indicators for City Crops Agro Ltd: ROCE of 8.46 % is on the lower side compared to the industry average of 11.80%. Dividend yield is 0.00 %.

Is City Crops Agro Ltd profitable and how is the profit trend?

City Crops Agro Ltd reported a net profit of ₹2 Cr in Mar 2025 on revenue of ₹56 Cr. Compared to ₹0 Cr in Mar 2022, the net profit shows an improving trend.

Does City Crops Agro Ltd pay dividends?

City Crops Agro Ltd has a dividend yield of 0.00 % at the current price of ₹16.50. The company is currently not paying meaningful dividends.