Piccadily Agro Industries Ltd: Intrinsic Value & Share Price Analysis

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

Piccadily Agro Industries Ltd is trading at 541.00 as of 22 April 2026, with a FY2026-2027 high of 806 and low of 483. The stock is currently near its 52-week low. Market cap stands at 5,337 Cr..

Q: Is Piccadily Agro Industries Ltd financially healthy?

Key indicators: ROCE of 22.7 % indicates efficient capital utilization. Dividend yield is 0.00 %.

Q: Is Piccadily Agro Industries Ltd profitable and how is the profit trend?

Piccadily Agro Industries Ltd reported a net profit of 102 Cr in Mar 2025 on revenue of 797 Cr. Compared to 29 Cr in Mar 2022, the net profit shows an improving trend.

Fair Value

₹538.68Fairly Valued by 0.43%vs CMP ₹541.00

P/E (40.2) × ROE (20.1%) × BV (₹81.70) × DY (2.00%)

₹275.84Overvalued by 49.01%vs CMP ₹541.00

MoS: -96.1% (Negative)Confidence: 63/100 (Moderate)Models: 1 Under, 8 Over

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹725.33	23%	Under (+34.1%)
Graham Number	Earnings	₹158.81	17%	Over (-70.6%)
Earnings Power	Earnings	₹43.18	11%	Over (-92%)
DCF	Cash Flow	₹297.93	11%	Over (-44.9%)
Net Asset Value	Assets	₹81.50	7%	Over (-84.9%)
EV/EBITDA	Enterprise	₹130.97	9%	Over (-75.8%)
Earnings Yield	Earnings	₹137.20	7%	Over (-74.6%)
ROCE Capital	Returns	₹167.99	9%	Over (-68.9%)
Revenue Multiple	Revenue	₹40.40	6%	Over (-92.5%)
Consensus (9 models)		₹275.84	100%	Overvalued

Key Drivers: EPS CAGR 34.6% lifts DCF — verify sustainability. | Wide model spread (₹40–₹725) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 34.6%

*Investments are subject to market risks

Analyst Summary

Piccadily Agro Industries Ltd operates in the Sugar segment, NSE: PICCADIL | BSE: 530305, current market price is ₹541.00, market cap is 5,337 Cr.. At a glance, stock P/E is 40.2, ROE is 20.1 %, ROCE is 22.7 %, book value is 81.7, dividend yield is 0.00 %. The latest intrinsic value estimate is ₹275.84, around 49.0% below the current price, so expectations may already be running ahead of this modelled fair value. On operating trend, latest reported sales are about ₹797 Cr versus the prior period change of 7.4%, while latest net profit is about ₹102 Cr with a prior-period change of -7.3%. The 52-week range shown on this page is 806/483, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisPiccadily Agro Industries Ltd. is a Public Limited Listed company incorporated on 25/03/1994 and has its registered office in the State of Haryana, India. Company's Corporate Identification Number(CIN…

This summary is generated from the stock page data available for Piccadily Agro Industries Ltd: Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.

Investment Snapshot

Piccadily Agro Industries Ltd scores 73/100 (Strong)

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

Stock Health79/100 · Strong

ROCE 22.7% ExcellentROE 20.1% ExcellentD/E 0.51 ModerateInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent

Smart Money75/100 · Strong

FII holding up 0.44% (6mo) Slight increaseDII holding up 0.73% MF buyingPromoter holding at 68.6% Stable

Earnings Quality65/100 · Strong

OPM expanding (11% → 22%) Improving

Quarterly Momentum80/100 · Strong

Revenue (4Q): +15% YoY GrowingProfit (4Q): +25% YoY Strong

Industry Rank65/100 · Strong

P/E 40.2 vs industry 20.7 Premium to peersROCE 22.7% vs industry 8.6% Above peersROE 20.1% vs industry 7.9% Above peers3Y sales CAGR: 12% Moderate

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, 4:23 am

Market Cap	5,337 Cr.
Current Price	541
Intrinsic Value	₹275.84
High / Low	806/483
Stock P/E	40.2
Book Value	81.7
Dividend Yield	0.00 %
ROCE	22.7 %
ROE	20.1 %
Face Value	10.0
PEG Ratio	1.16

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Piccadily Agro Industries Ltd

Competitors

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Piccadily Agro Industries Ltd	5,337 Cr.	541	806/483	40.2	81.7	0.00 %	22.7 %	20.1 %	10.0
Shree Renuka Sugars Ltd	5,979 Cr.	28.1	35.8/22.8		10.9	0.00 %	10.6 %	%	1.00
Bannari Amman Sugars Ltd	4,578 Cr.	3,651	4,675/2,915	32.4	1,453	0.34 %	8.68 %	6.04 %	10.0
Bajaj Hindusthan Sugar Ltd	4,026 Cr.	17.0	29.6/14.8		29.8	0.00 %	1.15 %	0.54 %	1.00
Dalmia Bharat Sugar & Industries Ltd	3,104 Cr.	383	465/261	9.16	399	1.56 %	9.48 %	12.4 %	2.00
Industry Average	2,024.68 Cr	265.40		20.73	225.55	0.76%	8.62%	7.89%	6.37

All Competitor Stocks of Piccadily Agro 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	115	200	219	114	178	269	196	185	182	255	214	212	276
Expenses	97	185	194	90	143	202	168	143	135	190	176	166	199
Operating Profit	18	15	25	24	34	67	28	42	48	66	38	46	78
OPM %	15%	7%	11%	21%	19%	25%	14%	23%	26%	26%	18%	22%	28%
Other Income	0	0	0	0	29	1	1	1	3	2	1	2	1
Interest	4	3	4	5	3	4	4	5	9	9	9	7	6
Depreciation	4	4	6	4	4	4	5	5	5	5	5	6	6
Profit before tax	10	9	15	15	57	59	20	33	36	54	25	35	68
Tax %	27%	42%	26%	26%	21%	27%	29%	25%	32%	26%	26%	26%	29%
Net Profit	7	5	11	11	44	43	13	25	25	40	18	27	48
EPS in Rs	0.70	0.50	1.16	1.18	4.70	4.59	1.39	2.61	2.63	4.23	1.94	2.71	4.84

Last Updated: February 2, 2026, 1:16 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 2:45 am

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	376	344	271	329	334	371	399	488	572	598	742	797	958
Expenses	330	316	248	282	308	344	359	437	503	537	592	614	730
Operating Profit	46	28	23	47	26	27	40	52	69	62	150	183	228
OPM %	12%	8%	9%	14%	8%	7%	10%	11%	12%	10%	20%	23%	24%
Other Income	5	6	7	1	5	9	-1	3	1	1	30	7	6
Interest	8	9	15	17	16	17	15	16	14	13	16	28	30
Depreciation	10	11	11	13	13	13	13	13	15	16	18	19	22
Profit before tax	33	15	5	18	2	7	11	25	41	33	146	142	181
Tax %	36%	39%	68%	57%	-148%	21%	-21%	29%	29%	30%	25%	28%
Net Profit	21	9	2	8	5	2	19	18	29	22	110	102	133
EPS in Rs	2.25	0.94	0.16	0.84	0.48	0.23	2.03	1.90	3.10	2.37	11.63	10.85	13.72
Dividend Payout %	0%	0%	0%	0%	0%	0%	10%	26%	3%	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 (%)	-57.14%	-77.78%	300.00%	-37.50%	-60.00%	850.00%	-5.26%	61.11%	-24.14%	400.00%	-7.27%
Change in YoY Net Profit Growth (%)	0.00%	-20.63%	377.78%	-337.50%	-22.50%	910.00%	-855.26%	66.37%	-85.25%	424.14%	-407.27%

Piccadily Agro 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:	9%
5 Years:	15%
3 Years:	13%
TTM:	11%

Compounded Profit Growth
10 Years:	28%
5 Years:	38%
3 Years:	52%
TTM:	21%

Stock Price CAGR
10 Years:	60%
5 Years:	129%
3 Years:	148%
1 Year:	-25%

Return on Equity
10 Years:	14%
5 Years:	19%
3 Years:	21%
Last Year:	20%

Last Updated: September 5, 2025, 3:01 pm

Balance Sheet

Last Updated: December 4, 2025, 2:39 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	24	24	47	95	95	95	95	95	95	95	94	94	98
Reserves	102	110	86	59	64	55	75	91	112	137	245	586	706
Borrowings	90	85	156	128	144	131	126	125	135	154	172	308	324
Other Liabilities	99	130	102	141	156	189	166	198	187	207	228	156	162
Total Liabilities	315	349	391	423	458	470	461	509	529	593	739	1,144	1,291
Fixed Assets	136	149	162	156	152	148	141	135	144	195	218	282	330
CWIP	2	4	30	47	50	46	46	46	52	32	42	201	242
Investments	58	52	53	64	64	65	69	62	59	61	61	60	61
Other Assets	119	145	146	155	191	211	205	265	273	305	419	601	659
Total Assets	315	349	391	423	458	470	461	509	529	593	739	1,144	1,291

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 +	47	42	-6	98	41	58	-0	22	45	37	51	-27
Cash from Investing Activity +	-33	-22	-50	-46	-10	1	-8	0	-35	-52	-30	-270
Cash from Financing Activity +	-14	-22	54	-52	-30	-44	-4	-9	-22	12	-10	292
Net Cash Flow	1	-2	-2	0	1	15	-12	14	-12	-3	11	-5
Free Cash Flow	40	27	-64	74	29	53	-6	14	18	-5	29	-270
CFO/OP	117%	191%	-6%	208%	174%	216%	8%	55%	82%	77%	44%	10%

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	-57.00	-133.00	-81.00	-118.00	-104.00	-86.00	-73.00	-66.00	-92.00	-22.00	-125.00

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	0	3	15	15	24	41	30	38	32	42	67	61
Inventory Days	159	189	222	233	215	182	201	215	185	201	200	337
Days Payable	89	160	134	152	175	214	172	174	123	140	113	59
Cash Conversion Cycle	70	33	103	96	63	9	58	79	94	103	154	339
Working Capital Days	-29	-48	-17	-70	-82	-101	-56	-28	-5	2	38	92
ROCE %	20%	11%	8%	13%	6%	8%	10%	13%	17%	13%	30%	23%

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	70.97%	70.97%	70.97%	70.97%	70.97%	70.97%	70.97%	70.97%	70.97%	70.47%	68.62%	68.62%
FIIs	0.00%	0.00%	0.00%	0.00%	0.00%	0.17%	0.88%	0.78%	0.71%	0.73%	0.95%	1.15%
DIIs	0.00%	0.00%	0.00%	0.04%	0.10%	0.10%	0.03%	0.01%	0.01%	0.00%	0.97%	0.74%
Public	29.02%	29.02%	29.03%	29.00%	28.92%	28.76%	28.13%	28.24%	28.30%	28.80%	29.46%	29.50%
No. of Shareholders	27,838	27,435	30,841	52,070	51,172	71,833	70,619	69,297	76,030	78,875	74,770	76,004

Shareholding Pattern Chart

No. of Shareholders

Piccadily Agro 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.)	10.85	11.63	2.37	3.10	1.90
Diluted EPS (Rs.)	10.84	11.63	2.37	3.10	1.90
Cash EPS (Rs.)	12.95	13.63	4.11	4.62	3.29
Book Value[Excl.RevalReserv]/Share (Rs.)	72.09	36.01	24.46	21.83	19.58
Book Value[Incl.RevalReserv]/Share (Rs.)	72.09	36.01	24.46	21.83	19.58
Revenue From Operations / Share (Rs.)	86.72	82.62	64.32	60.59	51.69
PBDIT / Share (Rs.)	20.09	16.00	6.57	7.39	5.71
PBIT / Share (Rs.)	18.02	14.07	4.92	5.86	4.28
PBT / Share (Rs.)	15.07	15.52	3.51	4.37	2.61
Net Profit / Share (Rs.)	10.89	11.70	2.46	3.09	1.86
NP After MI And SOA / Share (Rs.)	10.85	11.63	2.36	3.09	1.90
PBDIT Margin (%)	23.16	19.36	10.20	12.20	11.04
PBIT Margin (%)	20.78	17.02	7.64	9.66	8.28
PBT Margin (%)	17.38	18.77	5.46	7.20	5.04
Net Profit Margin (%)	12.55	14.16	3.82	5.09	3.60
NP After MI And SOA Margin (%)	12.50	14.08	3.66	5.09	3.66
Return on Networth / Equity (%)	15.04	32.31	9.64	14.15	9.68
Return on Capital Employeed (%)	20.09	30.61	15.18	21.52	17.63
Return On Assets (%)	8.94	14.85	3.76	5.52	3.59
Long Term Debt / Equity (X)	0.20	0.17	0.22	0.12	0.15
Total Debt / Equity (X)	0.45	0.50	0.66	0.65	0.51
Asset Turnover Ratio (%)	0.86	1.17	1.09	1.12	1.02
Current Ratio (X)	1.85	1.31	1.03	1.00	0.93
Quick Ratio (X)	0.83	0.66	0.36	0.36	0.27
Inventory Turnover Ratio (X)	3.28	4.03	1.96	1.92	2.03
Dividend Payout Ratio (NP) (%)	0.00	1.71	4.22	0.00	0.00
Dividend Payout Ratio (CP) (%)	0.00	1.47	2.48	0.00	0.00
Earning Retention Ratio (%)	0.00	98.29	95.78	0.00	0.00
Cash Earning Retention Ratio (%)	0.00	98.53	97.52	0.00	0.00
Interest Coverage Ratio (X)	6.81	9.60	4.67	4.96	3.41
Interest Coverage Ratio (Post Tax) (X)	4.69	6.15	2.75	3.07	2.11
Enterprise Value (Cr.)	5589.36	3001.84	577.10	421.05	190.24
EV / Net Operating Revenue (X)	6.83	3.85	0.94	0.73	0.38
EV / EBITDA (X)	29.49	19.89	9.29	6.02	3.52
MarketCap / Net Operating Revenue (X)	6.51	3.65	0.70	0.51	0.21
Retention Ratios (%)	0.00	98.28	95.77	0.00	0.00
Price / BV (X)	7.84	8.39	1.85	1.42	0.55
Price / Net Operating Revenue (X)	6.51	3.65	0.70	0.51	0.21
EarningsYield	0.01	0.03	0.05	0.09	0.17

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Piccadily Agro Industries Ltd. is a Public Limited Listed company incorporated on 25/03/1994 and has its registered office in the State of Haryana, India. Company's Corporate Identification Number(CIN) is L01115HR1994PLC032244 and registration number is 032244. Currently Company is involved in the business activities of Manufacture or refining of sugar (sucrose) from sugercane. Company's Total Operating Revenue is Rs. 886.26 Cr. and Equity Capital is Rs. 94.34 Cr. for the Year ended 31/03/2025.

INDUSTRY	ADDRESS	CONTACT
Beverages & Distilleries	Village Bhadson, Karnal Dist. Haryana 132109	Contact not found

Management
Name	Position Held
Mr. Harvinder Singh Chopra	Chairman & Managing Director
Mr. Dharmendra Kumar Batra	Whole Time Director
Mr. Rajeev Kumar Sanger	Independent Director
Mr. Rajan Talwar	Independent Director
Ms. Heena Gera	Independent Woman Director
Mr. Jai Parkash Kaushik	Director

FAQ

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

As of 22 April 2026, Piccadily Agro Industries Ltd's intrinsic value is ₹275.84, which is 49.01% lower than the current market price of ₹541.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (20.1 %), book value (₹81.7), dividend yield (0.00 %), and 5-year EPS CAGR.

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

Piccadily Agro Industries Ltd is trading at ₹541.00 as of 22 April 2026, with a FY2026-2027 high of ₹806 and low of ₹483. The stock is currently near its 52-week low. Market cap stands at ₹5,337 Cr..

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

Piccadily Agro Industries Ltd has a P/E ratio of 40.2, which is above the industry average of 20.73. The premium over industry average may reflect growth expectations or speculative interest.

Is Piccadily Agro Industries Ltd financially healthy?

Key indicators for Piccadily Agro Industries Ltd: ROCE of 22.7 % indicates efficient capital utilization; ROE of 20.1 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is Piccadily Agro Industries Ltd profitable and how is the profit trend?

Piccadily Agro Industries Ltd reported a net profit of ₹102 Cr in Mar 2025 on revenue of ₹797 Cr. Compared to ₹29 Cr in Mar 2022, the net profit shows an improving trend.

Does Piccadily Agro Industries Ltd pay dividends?

Piccadily Agro Industries Ltd has a dividend yield of 0.00 % at the current price of ₹541.00. The company is currently not paying meaningful dividends.