Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:25 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 523105 | NSE: CROPSTER

Cropster Agro Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹5.43Fairly Valued by 5.07%vs CMP ₹5.72

P/E (30.9) × ROE (15.6%) × BV (₹1.38) × DY (2.00%)

₹2.84Overvalued by 50.35%vs CMP ₹5.72
MoS: -101.4% (Negative)Confidence: 63/100 (Moderate)Models: 1 Fair, 8 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹5.7823%Fair (+1%)
Graham NumberEarnings₹2.4314%Over (-57.5%)
Earnings PowerEarnings₹0.9411%Over (-83.6%)
DCFCash Flow₹2.7514%Over (-51.9%)
Net Asset ValueAssets₹1.387%Over (-75.9%)
EV/EBITDAEnterprise₹1.559%Over (-72.9%)
Earnings YieldEarnings₹1.907%Over (-66.8%)
ROCE CapitalReturns₹2.029%Over (-64.7%)
Revenue MultipleRevenue₹2.316%Over (-59.6%)
Consensus (9 models)₹2.84100%Overvalued
Key Drivers: Wide model spread (₹1–₹6) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 6.5%

*Investments are subject to market risks

Investment Snapshot

62
Cropster Agro Ltd scores 62/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health61/100 · Moderate
ROCE 16.1% GoodROE 15.6% GoodD/E -0.98 Low debtInterest Coverage 0.0x RiskyProfitable 2/5 years Inconsistent
Smart Money50/100 · Moderate
Earnings Quality55/100 · Moderate
OPM expanding (0% → 13%) ImprovingWorking capital: 165 days Capital intensive
Quarterly Momentum78/100 · Strong
Revenue (4Q): +28% YoY AcceleratingProfit (4Q): +7% YoY Positive
Industry Rank65/100 · Strong
P/E 30.9 vs industry 39.6 In-lineROCE 16.1% vs industry 12.8% Above peers

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, 4:25 am

Market Cap 480 Cr.
Current Price 5.72
Intrinsic Value₹2.84
High / Low 32.1/5.24
Stock P/E30.9
Book Value 1.38
Dividend Yield0.00 %
ROCE16.1 %
ROE15.6 %
Face Value 1.00
PEG Ratio4.75

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

View Share Price Target for Cropster Agro Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Cropster Agro Ltd 480 Cr. 5.72 32.1/5.2430.9 1.380.00 %16.1 %15.6 % 1.00
Shree Tirupati Balajee FIBC Ltd 433 Cr. 427 893/42747.3 92.90.00 %15.5 %16.9 % 10.0
B&B Triplewall Containers Ltd 369 Cr. 174 229/12731.2 59.60.00 %3.24 %3.75 % 10.0
Commercial Syn Bags Ltd 617 Cr. 153 200/77.622.0 40.60.26 %12.3 %12.3 % 10.0
Shree Rama Multi-Tech Ltd 635 Cr. 47.6 72.0/31.011.2 12.60.00 %15.3 %40.4 % 5.00
Industry Average1,921.04 Cr295.8439.62189.000.36%12.76%24.70%7.38

All Competitor Stocks of Cropster Agro Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 0.000.001.7413.9117.6127.4540.5047.5150.6055.6951.0252.4954.06
Expenses 0.010.031.7812.9912.5722.3437.5044.4447.4652.0346.9148.2549.69
Operating Profit -0.01-0.03-0.040.925.045.113.003.073.143.664.114.244.37
OPM % -2.30%6.61%28.62%18.62%7.41%6.46%6.21%6.57%8.06%8.08%8.08%
Other Income 0.000.000.000.000.000.070.000.180.370.000.020.040.00
Interest 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Depreciation 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Profit before tax -0.01-0.03-0.040.925.045.183.003.253.513.664.134.284.37
Tax % 0.00%0.00%0.00%15.22%7.94%0.00%3.67%4.31%2.85%11.75%3.63%3.74%3.66%
Net Profit -0.01-0.03-0.040.784.645.172.893.113.413.233.974.124.21
EPS in Rs -0.02-0.08-0.100.010.060.070.040.040.040.040.050.050.05

Last Updated: March 3, 2026, 11:08 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 3:00 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 300000000061194213
Expenses 300000000050181197
Operating Profit -0-0-0-0-0-0-0-0-0-0111316
OPM % -4%18%7%8%
Other Income 0000000000000
Interest 0000000000000
Depreciation 0000000000000
Profit before tax 0-0-0-0-0-0-0-0-0-0111316
Tax % 50%0%0%0%0%0%0%0%0%0%4%3%
Net Profit 0-0-0-0-0-0-0-0-0-0111316
EPS in Rs 0.05-0.08-0.10-0.10-0.10-0.10-0.15-0.18-0.18-0.300.140.150.19
Dividend Payout % 0%0%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2024-2025
YoY Net Profit Growth (%)18.18%
Change in YoY Net Profit Growth (%)0.00%

Cropster Agro Ltd has shown a consistent positive trend in YoY Net Profit Growth (%) in the last 1 years from 2024-2025 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:%
5 Years:%
3 Years:%
TTM:106%
Compounded Profit Growth
10 Years:84%
5 Years:194%
3 Years:472%
TTM:2%
Stock Price CAGR
10 Years:7%
5 Years:105%
3 Years:79%
1 Year:145%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:16%

Last Updated: September 5, 2025, 3:06 pm

Balance Sheet

Last Updated: December 4, 2025, 2:41 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 10.140.140.140.140.140.140.140.140.14258484
Reserves -1-0-0-0-0-0-0-1-1-1342432
Borrowings 0000000000000
Other Liabilities 0-000000001532
Total Liabilities 000000000063111118
Fixed Assets 0000000000000
CWIP 0000000000000
Investments 0000000000000
Other Assets 000000000063111118
Total Assets 000000000063111118

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 0-0-0-0-0-0-0-0-00-36-36
Cash from Investing Activity + 000000000-100
Cash from Financing Activity + -00000000003636
Net Cash Flow 0-00000000001
Free Cash Flow 0-0-0-0-0-0-0-0-00-36-36
CFO/OP -10%100%75%75%100%100%100%86%100%-391%-330%-270%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow0.000.000.000.000.000.000.000.000.000.0011.0013.00

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 0190110
Inventory Days 0587
Days Payable 305
Cash Conversion Cycle 0218112
Working Capital Days 0351165
ROCE %50%-120%-800%38%16%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Public 99.99%100.00%100.00%100.00%100.00%100.00%100.01%99.99%99.99%99.99%100.00%99.99%
No. of Shareholders 3413433393686175966147,2927,1447,1668,8828,809

Shareholding Pattern Chart

No. of Shareholders

Cropster 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

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 1.0010.0010.0010.0010.00
Basic EPS (Rs.) 5.204.26-8.34-5.18-4.68
Diluted EPS (Rs.) 5.204.26-8.34-5.18-4.68
Cash EPS (Rs.) 0.154.26-8.34-5.18-4.67
Book Value[Excl.RevalReserv]/Share (Rs.) 1.2823.42-40.16-31.83-26.65
Book Value[Incl.RevalReserv]/Share (Rs.) 1.2823.42-40.16-31.83-26.65
Revenue From Operations / Share (Rs.) 2.3124.280.000.000.00
PBDIT / Share (Rs.) 0.154.44-7.66-5.18-4.67
PBIT / Share (Rs.) 0.154.44-7.66-5.18-4.67
PBT / Share (Rs.) 0.154.44-8.34-5.18-4.67
Net Profit / Share (Rs.) 0.154.25-8.34-5.18-4.67
PBDIT Margin (%) 6.9018.290.000.000.00
PBIT Margin (%) 6.9018.290.000.000.00
PBT Margin (%) 6.9018.290.000.000.00
Net Profit Margin (%) 6.6817.520.000.000.00
Return on Networth / Equity (%) 12.0318.170.000.000.00
Return on Capital Employeed (%) 12.3818.95-541.9116.2617.54
Return On Assets (%) 11.6516.77-168.64-2945.92-3035.19
Long Term Debt / Equity (X) 0.000.00-0.980.000.00
Total Debt / Equity (X) 0.000.00-0.98-0.98-0.98
Asset Turnover Ratio (%) 2.221.910.000.000.00
Current Ratio (X) 29.6813.150.470.010.01
Quick Ratio (X) 28.5811.550.470.010.01
Inventory Turnover Ratio (X) 34.900.000.000.000.00
Interest Coverage Ratio (X) 26845.400.00-11.410.000.00
Interest Coverage Ratio (Post Tax) (X) 25985.600.00-11.410.000.00
Enterprise Value (Cr.) 1730.551149.543.122.461.22
EV / Net Operating Revenue (X) 8.9118.930.000.000.00
EV / EBITDA (X) 128.93103.47-29.09-33.99-18.56
MarketCap / Net Operating Revenue (X) 8.9118.940.000.000.00
Price / BV (X) 16.0419.64-4.61-4.55-2.28
Price / Net Operating Revenue (X) 8.9118.940.000.000.00
EarningsYield 0.010.01-0.04-0.03-0.07

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Cropster Agro Ltd. is a Public Limited Listed company incorporated on 17/05/1985 and has its registered office in the State of Gujarat, India. Company's Corporate Identification Number(CIN) is L46209GJ1985PLC147523 and registration number is 147523. Currently company belongs to the Industry of Packaging & Containers. Company's Total Operating Revenue is Rs. 194.30 Cr. and Equity Capital is Rs. 84.00 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Packaging & ContainersB-2, 207, West Gate Business Bay, Opp Andaj Party Plot, Bodakdev, Ahmedabad Gujarat 380005Contact not found
Management
NamePosition Held
Mr. Jaivikkumar PatelManaging Director
Mr. Harendrasingh ChahuhanNon Executive Director
Ms. Sejal RathodIndependent Director
Mr. Mahavirsinh Pravinsinh ZalaIndependent Director
Ms. Meenu JainIndependent Director
Ms. Geetika GargIndependent Director
Mr. Aashish Kumar Hemraj MaurayIndependent Director

FAQ

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

As of 07 April 2026, Cropster Agro Ltd's intrinsic value is ₹2.84, which is 50.35% lower than the current market price of ₹5.72, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (15.6 %), book value (₹1.38), dividend yield (0.00 %), and 5-year EPS CAGR.

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

Cropster Agro Ltd is trading at ₹5.72 as of 07 April 2026, with a FY2026-2027 high of ₹32.1 and low of ₹5.24. The stock is currently near its 52-week low. Market cap stands at ₹480 Cr..

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

Cropster Agro Ltd has a P/E ratio of 30.9, which is below the industry average of 39.62. This is broadly in line with or below the industry average.

Is Cropster Agro Ltd financially healthy?

Key indicators for Cropster Agro Ltd: ROCE of 16.1 % indicates efficient capital utilization; ROE of 15.6 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is Cropster Agro Ltd profitable and how is the profit trend?

Cropster Agro Ltd reported a net profit of ₹13 Cr in Mar 2025 on revenue of ₹194 Cr. Compared to ₹0 Cr in Mar 2022, the net profit shows an improving trend.

Does Cropster Agro Ltd pay dividends?

Cropster Agro Ltd has a dividend yield of 0.00 % at the current price of ₹5.72. The company is currently not paying meaningful dividends.

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 Cropster Agro 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