Healthy Life Agritec Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: June 22, 2025, 3:42 am

Market Cap	147 Cr.
Current Price	59.1
High / Low	97.2/29.1
Stock P/E	45.0
Book Value	13.8
Dividend Yield	0.00 %
ROCE	13.2 %
ROE	10.6 %
Face Value	10.0
PEG Ratio	3.52

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Healthy Life Agritec Ltd

Competitors of Healthy Life Agritec Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Modern Dairies Ltd	138 Cr.	53.8	76.0/44.5	5.10	15.8	0.00 %	%	%	10.0
Healthy Life Agritec Ltd	147 Cr.	59.1	97.2/29.1	45.0	13.8	0.00 %	13.2 %	10.6 %	10.0
Dodla Dairy Ltd	8,085 Cr.	1,340	1,482/962	31.1	233	0.37 %	27.3 %	20.4 %	10.0
Vadilal Industries Ltd	3,981 Cr.	5,536	7,399/3,411	26.5	967	0.03 %	25.4 %	24.3 %	10.0
Umang Dairies Ltd	194 Cr.	87.9	165/67.0	317	20.7	0.00 %	4.52 %	1.35 %	5.00
Industry Average	5,406.86 Cr	1,210.11		74.29	204.67	0.23%	18.47%	15.98%	7.29

All Competitor Stocks of Healthy Life Agritec Ltd

Quarterly Result

Metric	Sep 2021	Mar 2022	Sep 2022	Mar 2023	Sep 2023	Mar 2024	Sep 2024	Mar 2025
Sales	12	22	68	40	40	93	88	84
Expenses	12	21	67	38	40	90	86	81
Operating Profit	0	1	1	1	1	3	2	3
OPM %	2%	4%	2%	3%	2%	3%	2%	4%
Other Income	0	0	0	0	0	0	0	0
Interest	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0
Profit before tax	0	1	1	1	1	3	2	3
Tax %	26%	26%	26%	28%	26%	25%	25%	25%
Net Profit	0	1	1	1	0	2	1	2
EPS in Rs	130.00	0.68	0.30	0.38	0.20	0.94	0.47	0.84

Last Updated: May 31, 2025, 5:43 am

Below is a detailed analysis of the quarterly data for Healthy Life Agritec Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:

For Sales, as of Mar 2025, the value is 84.00 Cr.. The value appears to be declining and may need further review. It has decreased from 88.00 Cr. (Sep 2024) to 84.00 Cr., marking a decrease of 4.00 Cr..
For Expenses, as of Mar 2025, the value is 81.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 86.00 Cr. (Sep 2024) to 81.00 Cr., marking a decrease of 5.00 Cr..
For Operating Profit, as of Mar 2025, the value is 3.00 Cr.. The value appears strong and on an upward trend. It has increased from 2.00 Cr. (Sep 2024) to 3.00 Cr., marking an increase of 1.00 Cr..
For OPM %, as of Mar 2025, the value is 4.00%. The value appears strong and on an upward trend. It has increased from 2.00% (Sep 2024) to 4.00%, marking an increase of 2.00%.
For Other Income, as of Mar 2025, the value is 0.00 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 0.00 Cr..
For Interest, as of Mar 2025, the value is 0.00 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 0.00 Cr..
For Depreciation, as of Mar 2025, the value is 0.00 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 0.00 Cr..
For Profit before tax, as of Mar 2025, the value is 3.00 Cr.. The value appears strong and on an upward trend. It has increased from 2.00 Cr. (Sep 2024) to 3.00 Cr., marking an increase of 1.00 Cr..
For Tax %, as of Mar 2025, the value is 25.00%. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 25.00%.
For Net Profit, as of Mar 2025, the value is 2.00 Cr.. The value appears strong and on an upward trend. It has increased from 1.00 Cr. (Sep 2024) to 2.00 Cr., marking an increase of 1.00 Cr..
For EPS in Rs, as of Mar 2025, the value is 0.84. The value appears strong and on an upward trend. It has increased from 0.47 (Sep 2024) to 0.84, marking an increase of 0.37.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: May 15, 2025, 3:13 am

Metric	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Sales	34	108	133	172
Expenses	33	106	129	167
Operating Profit	1	2	4	5
OPM %	4%	2%	3%	3%
Other Income	0	0	0	0
Interest	0	0	0	0
Depreciation	0	0	0	0
Profit before tax	1	2	3	4
Tax %	26%	28%	25%	25%
Net Profit	1	2	3	3
EPS in Rs	0.81	0.69	1.14	1.31
Dividend Payout %	0%	0%	0%	0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2022-2023	2023-2024	2024-2025
YoY Net Profit Growth (%)	100.00%	50.00%	0.00%
Change in YoY Net Profit Growth (%)	0.00%	-50.00%	-50.00%

Healthy Life Agritec Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 3 years from 2022-2023 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:	%
5 Years:	%
3 Years:	72%
TTM:	29%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	59%
TTM:	30%

Stock Price CAGR
10 Years:	%
5 Years:	%
3 Years:	%
1 Year:	93%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	10%
Last Year:	11%

Last Updated: Unknown

No data available for the Balance Sheet data table.

Reserves and Borrowings Chart

Cash Flow

Month	Month		Mar 2022	Mar 2023
Cash from Operating Activity +	-8	-12	-1	-5
Cash from Investing Activity +	-2	-1	0	-4
Cash from Financing Activity +	11	12	1	9
Net Cash Flow	1	-1	0	-0

Free Cash Flow Chart

Financial Efficiency Indicators

Month	Mar 2022	Mar 2023	Mar 2024
Debtor Days	30	31	68
Inventory Days	7	9	13
Days Payable	14	1	8
Cash Conversion Cycle	23	39	73
Working Capital Days	97	78	74
ROCE %		12%	13%

Financial Efficiency Indicators Chart

No valid data available for the Shareholding

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund.

ROCE / ROE Trend

EPS Trend

Key Financial Ratios

Month	Mar 25	Mar 24	Mar 23	Mar 22
FaceValue	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	1.31	1.14	0.81	0.81
Diluted EPS (Rs.)	1.35	1.14	0.81	0.81
Cash EPS (Rs.)	1.38	1.21	0.74	0.86
Book Value[Excl.RevalReserv]/Share (Rs.)	13.85	12.23	11.09	10.89
Book Value[Incl.RevalReserv]/Share (Rs.)	13.85	12.23	11.09	10.89
Revenue From Operations / Share (Rs.)	69.27	60.40	48.98	33.93
PBDIT / Share (Rs.)	1.97	1.64	1.05	1.18
PBIT / Share (Rs.)	1.91	1.57	0.99	1.14
PBT / Share (Rs.)	1.75	1.52	0.94	1.12
Net Profit / Share (Rs.)	1.31	1.14	0.68	0.82
NP After MI And SOA / Share (Rs.)	1.31	1.14	0.68	0.81
PBDIT Margin (%)	2.84	2.71	2.14	3.47
PBIT Margin (%)	2.75	2.60	2.02	3.34
PBT Margin (%)	2.53	2.51	1.92	3.29
Net Profit Margin (%)	1.89	1.88	1.40	2.43
NP After MI And SOA Margin (%)	1.89	1.88	1.40	2.39
Return on Networth / Equity (%)	9.47	9.31	6.19	7.48
Return on Capital Employeed (%)	13.07	12.13	8.80	10.40
Return On Assets (%)	6.22	7.44	5.53	5.49
Long Term Debt / Equity (X)	0.05	0.05	0.01	0.00
Total Debt / Equity (X)	0.21	0.09	0.05	0.07
Asset Turnover Ratio (%)	4.00	4.36	5.12	0.00
Current Ratio (X)	2.84	6.20	10.05	3.39
Quick Ratio (X)	2.33	5.34	9.06	3.24
Interest Coverage Ratio (X)	12.96	30.72	20.82	65.48
Interest Coverage Ratio (Post Tax) (X)	9.63	22.31	14.59	46.99
Enterprise Value (Cr.)	155.60	10.53	14.49	0.00
EV / Net Operating Revenue (X)	0.90	0.07	0.13	0.00
EV / EBITDA (X)	31.84	2.91	6.26	0.00
MarketCap / Net Operating Revenue (X)	0.86	0.06	0.12	0.00
Price / BV (X)	4.32	0.31	0.55	0.00
Price / Net Operating Revenue (X)	0.86	0.06	0.12	0.00
EarningsYield	0.02	0.29	0.11	0.00

After reviewing the key financial ratios for Healthy Life Agritec Ltd, here is a detailed analysis based on the latest available data and recent trends:

For FaceValue, as of Mar 25, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 10.00.
For Basic EPS (Rs.), as of Mar 25, the value is 1.31. This value is below the healthy minimum of 5. It has increased from 1.14 (Mar 24) to 1.31, marking an increase of 0.17.
For Diluted EPS (Rs.), as of Mar 25, the value is 1.35. This value is below the healthy minimum of 5. It has increased from 1.14 (Mar 24) to 1.35, marking an increase of 0.21.
For Cash EPS (Rs.), as of Mar 25, the value is 1.38. This value is below the healthy minimum of 3. It has increased from 1.21 (Mar 24) to 1.38, marking an increase of 0.17.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 13.85. It has increased from 12.23 (Mar 24) to 13.85, marking an increase of 1.62.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 13.85. It has increased from 12.23 (Mar 24) to 13.85, marking an increase of 1.62.
For Revenue From Operations / Share (Rs.), as of Mar 25, the value is 69.27. It has increased from 60.40 (Mar 24) to 69.27, marking an increase of 8.87.
For PBDIT / Share (Rs.), as of Mar 25, the value is 1.97. This value is below the healthy minimum of 2. It has increased from 1.64 (Mar 24) to 1.97, marking an increase of 0.33.
For PBIT / Share (Rs.), as of Mar 25, the value is 1.91. This value is within the healthy range. It has increased from 1.57 (Mar 24) to 1.91, marking an increase of 0.34.
For PBT / Share (Rs.), as of Mar 25, the value is 1.75. This value is within the healthy range. It has increased from 1.52 (Mar 24) to 1.75, marking an increase of 0.23.
For Net Profit / Share (Rs.), as of Mar 25, the value is 1.31. This value is below the healthy minimum of 2. It has increased from 1.14 (Mar 24) to 1.31, marking an increase of 0.17.
For NP After MI And SOA / Share (Rs.), as of Mar 25, the value is 1.31. This value is below the healthy minimum of 2. It has increased from 1.14 (Mar 24) to 1.31, marking an increase of 0.17.
For PBDIT Margin (%), as of Mar 25, the value is 2.84. This value is below the healthy minimum of 10. It has increased from 2.71 (Mar 24) to 2.84, marking an increase of 0.13.
For PBIT Margin (%), as of Mar 25, the value is 2.75. This value is below the healthy minimum of 10. It has increased from 2.60 (Mar 24) to 2.75, marking an increase of 0.15.
For PBT Margin (%), as of Mar 25, the value is 2.53. This value is below the healthy minimum of 10. It has increased from 2.51 (Mar 24) to 2.53, marking an increase of 0.02.
For Net Profit Margin (%), as of Mar 25, the value is 1.89. This value is below the healthy minimum of 5. It has increased from 1.88 (Mar 24) to 1.89, marking an increase of 0.01.
For NP After MI And SOA Margin (%), as of Mar 25, the value is 1.89. This value is below the healthy minimum of 8. It has increased from 1.88 (Mar 24) to 1.89, marking an increase of 0.01.
For Return on Networth / Equity (%), as of Mar 25, the value is 9.47. This value is below the healthy minimum of 15. It has increased from 9.31 (Mar 24) to 9.47, marking an increase of 0.16.
For Return on Capital Employeed (%), as of Mar 25, the value is 13.07. This value is within the healthy range. It has increased from 12.13 (Mar 24) to 13.07, marking an increase of 0.94.
For Return On Assets (%), as of Mar 25, the value is 6.22. This value is within the healthy range. It has decreased from 7.44 (Mar 24) to 6.22, marking a decrease of 1.22.
For Long Term Debt / Equity (X), as of Mar 25, the value is 0.05. This value is below the healthy minimum of 0.2. There is no change compared to the previous period (Mar 24) which recorded 0.05.
For Total Debt / Equity (X), as of Mar 25, the value is 0.21. This value is within the healthy range. It has increased from 0.09 (Mar 24) to 0.21, marking an increase of 0.12.
For Asset Turnover Ratio (%), as of Mar 25, the value is 4.00. It has decreased from 4.36 (Mar 24) to 4.00, marking a decrease of 0.36.
For Current Ratio (X), as of Mar 25, the value is 2.84. This value is within the healthy range. It has decreased from 6.20 (Mar 24) to 2.84, marking a decrease of 3.36.
For Quick Ratio (X), as of Mar 25, the value is 2.33. This value exceeds the healthy maximum of 2. It has decreased from 5.34 (Mar 24) to 2.33, marking a decrease of 3.01.
For Interest Coverage Ratio (X), as of Mar 25, the value is 12.96. This value is within the healthy range. It has decreased from 30.72 (Mar 24) to 12.96, marking a decrease of 17.76.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 25, the value is 9.63. This value is within the healthy range. It has decreased from 22.31 (Mar 24) to 9.63, marking a decrease of 12.68.
For Enterprise Value (Cr.), as of Mar 25, the value is 155.60. It has increased from 10.53 (Mar 24) to 155.60, marking an increase of 145.07.
For EV / Net Operating Revenue (X), as of Mar 25, the value is 0.90. This value is below the healthy minimum of 1. It has increased from 0.07 (Mar 24) to 0.90, marking an increase of 0.83.
For EV / EBITDA (X), as of Mar 25, the value is 31.84. This value exceeds the healthy maximum of 15. It has increased from 2.91 (Mar 24) to 31.84, marking an increase of 28.93.
For MarketCap / Net Operating Revenue (X), as of Mar 25, the value is 0.86. This value is below the healthy minimum of 1. It has increased from 0.06 (Mar 24) to 0.86, marking an increase of 0.80.
For Price / BV (X), as of Mar 25, the value is 4.32. This value exceeds the healthy maximum of 3. It has increased from 0.31 (Mar 24) to 4.32, marking an increase of 4.01.
For Price / Net Operating Revenue (X), as of Mar 25, the value is 0.86. This value is below the healthy minimum of 1. It has increased from 0.06 (Mar 24) to 0.86, marking an increase of 0.80.
For EarningsYield, as of Mar 25, the value is 0.02. This value is below the healthy minimum of 5. It has decreased from 0.29 (Mar 24) to 0.02, marking a decrease of 0.27.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Healthy Life Agritec Ltd as of June 23, 2025 is: 53.71

Calculation basis:

Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of June 23, 2025, Healthy Life Agritec Ltd is Overvalued by 9.12% compared to the current share price 59.10

Intrinsic Value of Healthy Life Agritec Ltd as of June 23, 2025 is: 60.57

Calculation basis:

Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of June 23, 2025, Healthy Life Agritec Ltd is Undervalued by 2.49% compared to the current share price 59.10

Last 5 Year EPS CAGR: 12.77%

*Investments are subject to market risks

Strength and Weakness

Unable to fetch valid data for stock valuation.

Stock Analysis

Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Healthy Life Agritec Ltd:
1. Net Profit Margin: 1.89%
  - Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
2. ROCE: 13.07% (Industry Average ROCE: 18.47%)
  - ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
3. ROE%: 9.47% (Industry Average ROE: 15.98%)
  - ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
4. Interest Coverage Ratio (Post Tax): 9.63
  - Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
5. Quick Ratio: 2.33
  - Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
6. Stock P/E: 45 (Industry average Stock P/E: 74.29)
  - Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
7. Total Debt / Equity: 0.21
  - Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
Stock Rating:

About the Company - Qualitative Analysis

Healthy Life Agritec Ltd. is a Public Limited Listed company incorporated on 08/11/2019 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L52520MH2019PLC332778 and registration number is 332778. Currently company belongs to the Industry of Milk & Milk Products. Company's Total Operating Revenue is Rs. 64.45 Cr. and Equity Capital is Rs. 24.81 Cr. for the Year ended 31/03/2025.

INDUSTRY	ADDRESS	CONTACT
Milk & Milk Products	SH-B/09, New Heera Panna CHS LTD, Gokul Village Shanti Park, Mira Road East, Thane Maharashtra 401107	cs@healthylifeagritec.com http://www.healthylifeagritec.com

Management
Name	Position Held
Ms. Divya Mojjada	Managing Director
Mr. Anil Kumar Vijay	Independent Director
Mr. Mohammed Sadiq	Non Independent Director
Mr. Apra Sharma	Independent Director

FAQ: Stock data is invalid or not in the correct format.