Login
Products
Login
Home
Alerts
Search
Watchlist
Products

N R Agarwal Industries Ltd

NRAIL
NSE
489.20
2.05%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

N R Agarwal Industries Ltd

NRAIL
NSE
489.20
2.05%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
833Cr
Close
Close Price
489.20
Industry
Industry
Paper
PE
Price To Earnings
36.73
PS
Price To Sales
0.42
Revenue
Revenue
2,006Cr
Rev Gr TTM
Revenue Growth TTM
39.24%
PAT Gr TTM
PAT Growth TTM
-43.46%
Peer Comparison
How does NRAIL stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
NRAIL
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
386369342336247347428418466452525563
Growth YoY
Revenue Growth YoY%
-13.4-25.6-32.2-11.7-36.0-5.925.424.588.430.322.534.8
Expenses
ExpensesCr
351322294288213319401389438436481506
Operating Profit
Operating ProfitCr
354748483428272928174457
OPM
OPM%
9.112.614.014.213.78.06.36.85.93.68.410.2
Other Income
Other IncomeCr
232237914126-102
Interest Expense
Interest ExpenseCr
3212513161616161716
Depreciation
DepreciationCr
99991016161716171717
PBT
PBTCr
2539393921649-310026
Tax
TaxCr
5-21753-4-33-7112
PAT
PATCr
20413831163813-717-114
Growth YoY
PAT Growth YoY%
4.424.137.862.9-21.2-91.6-77.9-59.5-143.6386.8-117.613.3
NPM
NPM%
5.111.011.19.46.31.01.93.0-1.53.7-0.32.6
EPS
EPS
11.723.822.218.59.22.04.97.5-4.09.7-0.98.5

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
7258831,0441,1901,3181,4051,1461,6171,7661,2931,6592,006
Growth
Revenue Growth%
21.818.314.010.76.6-18.541.19.3-26.828.320.9
Expenses
ExpensesCr
6958189061,0331,1341,1891,0131,4741,5811,1151,5481,860
Operating Profit
Operating ProfitCr
3065138157184216133143185178111145
OPM
OPM%
4.27.413.213.214.015.411.68.810.513.86.77.3
Other Income
Other IncomeCr
68768128111273119
Interest Expense
Interest ExpenseCr
364643403536302514116164
Depreciation
DepreciationCr
182325262732333436376668
PBT
PBTCr
-174789713116178951481381632
Tax
TaxCr
16-14287364420344812-210
PAT
PATCr
-33185090951175761991251823
Growth
PAT Growth%
153.3179.081.54.923.4-51.06.662.726.3-85.928.6
NPM
NPM%
-4.62.04.87.67.28.35.03.85.69.71.11.1
EPS
EPS
-19.610.529.253.055.668.633.635.958.473.710.413.3

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
171717171717171717171717
Reserves
ReservesCr
5977116202295402459519619743758769
Current Liabilities
Current LiabilitiesCr
271234190204229198302321154253385460
Non Current Liabilities
Non Current LiabilitiesCr
315339336280264249155143255553610622
Total Liabilities
Total LiabilitiesCr
6636676597038058659331,0011,0451,5671,7701,868
Current Assets
Current AssetsCr
190186188209251262312365343384511557
Non Current Assets
Non Current AssetsCr
4734814714945546046216367021,1831,2591,311
Total Assets
Total AssetsCr
6636676597038058659331,0011,0451,5671,7701,868

Cash Flow

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
63389110411219111696129135176
Investing Cash Flow
Investing Cash FlowCr
-63-31-14-47-85-52-48-41-96-548-175
Financing Cash Flow
Financing Cash FlowCr
6-11-78-55-29-139-67-55-25405-1
Net Cash Flow
Net Cash FlowCr
7-5-13-20208-80
Free Cash Flow
Free Cash FlowCr
-14745525136665429-39266
CFO To PAT
CFO To PAT%
-189.0210.9182.1115.4118.5164.0202.9156.7129.9107.8997.7
CFO To EBITDA
CFO To EBITDA%
208.357.665.566.260.988.687.667.069.875.9158.6

Ratios

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
2960374706532249404451349735378
Price To Earnings
Price To Earnings
0.03.47.57.85.62.17.17.43.55.921.4
Price To Sales
Price To Sales
0.00.10.40.60.40.20.30.30.20.60.2
Price To Book
Price To Book
0.40.62.83.21.70.60.80.80.61.00.5
EV To EBITDA
EV To EBITDA
11.55.64.66.04.21.94.54.32.57.39.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
37.137.941.340.642.142.442.537.537.944.337.1
OPM
OPM%
4.27.413.213.214.015.411.68.810.513.86.7
NPM
NPM%
-4.62.04.87.67.28.35.03.85.69.71.1
ROCE
ROCE%
4.512.230.329.829.833.216.116.920.211.15.4
ROE
ROE%
-43.918.937.341.130.327.912.011.415.616.52.3
ROA
ROA%
-5.02.77.512.811.813.56.16.19.58.01.0
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Overview** N R Agarwal Industries Limited (NRAGINDL), established in 1993 and headquartered in Mumbai with manufacturing units in Vapi and Sarigam, Gujarat, is a leading Indian manufacturer of recycled paper products. The company has transformed from a regional paper producer into one of India’s largest paperboard and recycled paper manufacturers. Under the leadership of Chairman & Managing Director Mr. R.N. Agarwal, with over 30 years of industry experience, NRAGINDL has strategically pivoted from traditional writing and printing paper to higher-margin paperboard and packaging solutions. Listed on both the NSE and BSE, the company operates three integrated facilities in Gujarat with a total production capacity of **440,000 MTPA** as of March 31, 2025. With the commissioning of a **900 TPD (approx. 300,000 TPA)** greenfield paperboard unit in FY2024, NRAGINDL has emerged as one of the **top seven paper companies in India** and the **largest producer of greyback and white back duplex board and recycled paper** in the country. --- ### **Recent Strategic Milestones (As of Aug 2025)** #### **1. Capacity Expansion & Cost Leadership** - The company expanded its paperboard manufacturing capacity from **500 TPD to 900 TPD** at an incremental cost of **₹350 crore**, achieving **>50% capacity growth at just 15% additional cost**. - The expansion, completed in Q4 FY2024, has one of the **lowest capital costs per ton in the Indian paperboard sector**, positioning NRAGINDL as the **lowest-cost producer on a per-ton interest outflow basis**. - A **7.5 MW captive power plant**, fueled by plastic extracted from wastepaper via a Plastic Fired Boiler (PFB), meets **36% of the plant’s energy needs** at **₹4/unit**—half the grid rate—with a projected payback of **24 months**, significantly enhancing cost efficiency. #### **2. Product Diversification & Market Positioning** - NRAGINDL is transitioning from commodity papers to **value-added paperboard variants**, including **Folding Box Board (FBB)**, **Solid Bleached Sulphate (SBS)**, and **Recycled Duplex Board**, addressing previously undersupplied or imported domestic demand. - Its duplex boards are **certified by India’s Central Food Technology Research Institute (CFTRI)**, making them suitable for food-grade packaging, offset printing, embossing, and foil stamping. - The strategic shift has enabled NRAGINDL to capture a growing share in high-demand sectors like **pharmaceuticals, FMCG, cosmetics, and liquid packaging**. #### **3. Financial and Operational Performance** - **Projected Revenue**: ₹2,200 crore for FY2025–26, up **36% YoY** from ₹1,617 crore in FY2023–24. - Nearly **all output is sold**, with finished goods inventory maintained at only **12 days of production**, indicating strong demand. - **Sales Geography**: ~60% in **western India**, ~30% **exports** to 33+ countries including the US, UK, UAE, Southeast Asia, and Africa. - The company expects **₹1,000–2,500 crore in annual revenue** from expanded operations, with strong cash generation anticipated as market conditions improve. --- ### **Growth Strategy & Expansion Plans** #### **Upcoming Projects** - **New Multilayer Board Plant (Unit VI)**: - Planned capacity: **1,000 TPD** - Total investment: **₹1,200 crore** over four years - Initial capex (FY2026–27): **₹250 crore** (covering board machine, pulp prep, land) - Funding: ₹120–130 crore from internal accruals, balance via term loans (₹130–150 crore) - This expansion aims to elevate NRAGINDL into the **pan-India and global packaging board leadership tier**. #### **Second Greenfield Unit Planned** - NRAGINDL intends to develop a **second large greenfield paperboard unit**, replicating its successful strategy of **acquiring equipment during downturns** to minimize capital outlay. - The plant will be located to leverage proximity to **western Indian ports (Mumbai, Hazira, Tumb)**—18 km from Tumb, 150 km from Hazira—for **logistical efficiency**, **lower freight costs**, and **export competitiveness**. --- ### **Competitive Advantages** - **Largest Single-Location Paperboard Unit in India**: Provides **economies of scale**, **lower cost per ton**, and **superior operational efficiency**. - **Brownfield Expansion Model**: Existing 100-acre **integrated plant in Sarigam** allows **low-cost, rapid scaling** without land-acquisition hurdles. - **Captive Power & Sustainability**: - 36% of power self-generated at **₹4/unit**, cutting costs and environmental impact. - **Recycling of plastic from wastepaper** supports circular economy goals. - **Water Management**: Two reverse osmosis (RO) plants with **2,300 m³/day** capacity recover treated water, reducing freshwater consumption and effluent discharge. --- ### **Strategic Transition & Portfolio Rationalization** - **Shift from Commodity to Value-Added Products**: The company has **divested lower-return segments**, including a writing & printing paper unit sold for ₹99 crore, to focus on **high-growth, high-margin paperboard**. - **Discontinuation of Suboptimal Units**: Smaller plants are being phased out to concentrate on **large-scale, efficient manufacturing**. - **R&D & Technology**: Equipment procured from **global technology leaders** has reduced production costs by **~500 bps** and improved product quality, enabling price leadership and market share gains. --- ### **Financial & Governance Highlights** - **Promoter Holding**: **73.55%** as of March 31, 2023—indicating strong promoter confidence. - **Debt Management**: - Capex funded via **mix of internal accruals (₹200 crore) and debt (₹500 crore)** for recent expansion. - Debt repayment structured over **7 years** to preserve cash flow. - Interest outflow reduced from ₹28.85 crore to ₹23.09 crore; **interest coverage ratio of 4.36**, **debt/EBITDA of 0.79**. - **Liquidity & Ratings**: Improved credit profile expected, enabling access to **cheaper financing** for future projects.