Quarterly Results, Profit & Loss, Balance Sheet, Cash Flows, and Ratios are shown below as separate sections.
Financials of N R Agarwal Inds
Quarter-by-quarter operating performance
| Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales + | 386 | 369 | 342 | 336 | 247 | 347 | 428 | 418 | 466 | 452 | 525 | 563 | 605 |
| Expenses + | 351 | 322 | 294 | 288 | 213 | 319 | 401 | 389 | 438 | 436 | 481 | 506 | 549 |
| Operating Profit | 35 | 47 | 48 | 48 | 34 | 28 | 27 | 29 | 28 | 17 | 44 | 57 | 57 |
| OPM % | 9% | 13% | 14% | 14% | 14% | 8% | 6% | 7% | 6% | 4% | 8% | 10% | 9% |
| Other Income + | 2 | 3 | 2 | 2 | 3 | 7 | 9 | 14 | 1 | 26 | -10 | 2 | 0 |
| Interest | 3 | 2 | 1 | 2 | 5 | 13 | 16 | 16 | 16 | 16 | 17 | 16 | 16 |
| Depreciation | 9 | 9 | 9 | 9 | 10 | 16 | 16 | 17 | 16 | 17 | 17 | 17 | 18 |
| Profit before tax | 25 | 39 | 39 | 39 | 21 | 6 | 4 | 9 | -3 | 10 | -0 | 26 | 24 |
| Tax % | 21% | -5% | 3% | 19% | 25% | 42% | -102% | -37% | 104% | -69% | 359% | 45% | 41% |
| Net Profit + | 20 | 41 | 38 | 31 | 16 | 3 | 8 | 13 | -7 | 17 | -1 | 14 | 14 |
| EPS in Rs | 11.68 | 23.83 | 22.22 | 18.47 | 9.20 | 2.00 | 4.90 | 7.48 | -4.01 | 9.72 | -0.86 | 8.48 | 8.34 |
Financials of N R Agarwal Inds
Annual income statement trend
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales + | 725 | 883 | 1,044 | 1,190 | 1,318 | 1,405 | 1,146 | 1,617 | 1,766 | 1,293 | 1,659 | 2,145 |
| Expenses + | 695 | 818 | 905 | 1,033 | 1,133 | 1,189 | 1,013 | 1,473 | 1,580 | 1,113 | 1,547 | 1,971 |
| Operating Profit | 30 | 66 | 139 | 157 | 186 | 216 | 133 | 144 | 186 | 181 | 112 | 174 |
| OPM % | 4% | 7% | 13% | 13% | 14% | 15% | 12% | 9% | 11% | 14% | 7% | 8% |
| Other Income + | 6 | 8 | 6 | 6 | 7 | 12 | 8 | 10 | 11 | 5 | 31 | 18 |
| Interest | 36 | 46 | 43 | 40 | 35 | 36 | 30 | 25 | 14 | 11 | 61 | 64 |
| Depreciation | 18 | 23 | 24 | 26 | 27 | 32 | 33 | 34 | 36 | 37 | 66 | 69 |
| Profit before tax | -17 | 4 | 78 | 97 | 131 | 161 | 78 | 95 | 148 | 138 | 16 | 60 |
| Tax % | 95% | -335% | 36% | 7% | 28% | 27% | 26% | 36% | 33% | 9% | -11% | 27% |
| Net Profit + | -33 | 18 | 50 | 90 | 95 | 117 | 57 | 61 | 99 | 125 | 18 | 44 |
| EPS in Rs | -19.64 | 10.48 | 29.22 | 53.02 | 55.61 | 68.60 | 33.63 | 35.85 | 58.35 | 73.72 | 10.37 | 25.68 |
| Dividend Payout % | 0% | 0% | 7% | 6% | 7% | 0% | 3% | 0% | 0% | 3% | 39% | 0% |
Financials of N R Agarwal Inds
Capital structure and asset base
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 |
| Reserves | 59 | 77 | 116 | 202 | 295 | 402 | 459 | 519 | 619 | 743 | 758 | 798 |
| Borrowings + | 365 | 347 | 300 | 289 | 297 | 202 | 195 | 175 | 164 | 579 | 644 | 821 |
| Other Liabilities + | 222 | 226 | 226 | 195 | 196 | 245 | 261 | 290 | 245 | 227 | 351 | 396 |
| Total Liabilities | 663 | 667 | 659 | 703 | 805 | 865 | 933 | 1,001 | 1,045 | 1,567 | 1,770 | 2,031 |
| Fixed Assets + | 458 | 447 | 436 | 464 | 526 | 572 | 584 | 501 | 483 | 1,135 | 1,197 | 1,221 |
| CWIP | 4 | 24 | 25 | 21 | 21 | 20 | 29 | 28 | 122 | 29 | 20 | 227 |
| Investments | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 21 | 101 | 13 |
| Other Assets + | 200 | 195 | 197 | 218 | 257 | 273 | 320 | 471 | 439 | 381 | 452 | 571 |
| Total Assets | 663 | 667 | 659 | 703 | 805 | 865 | 933 | 1,001 | 1,045 | 1,567 | 1,770 | 2,031 |
Financials of N R Agarwal Inds
Operating, investing and financing cash movement
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity + | 63 | 38 | 91 | 104 | 112 | 191 | 116 | 96 | 129 | 135 | 176 | 95 |
| Cash from Investing Activity + | -63 | -31 | -14 | -47 | -85 | -52 | -48 | -41 | -96 | -548 | -175 | -188 |
| Cash from Financing Activity + | 6 | -11 | -78 | -55 | -29 | -139 | -67 | -55 | -25 | 405 | -1 | 96 |
| Net Cash Flow | 7 | -5 | -1 | 3 | -2 | -0 | 2 | -0 | 8 | -8 | 0 | 3 |
| Free Cash Flow | -1 | 4 | 74 | 55 | 25 | 136 | 66 | 54 | 29 | -392 | 66 | -196 |
| CFO/OP | 209% | 57% | 66% | 82% | 77% | 101% | 97% | 77% | 86% | 84% | 159% | 53% |
Financials of N R Agarwal Inds
Working capital efficiency and return ratios
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 42 | 33 | 33 | 34 | 33 | 31 | 39 | 38 | 29 | 25 | 41 | 42 |
| Inventory Days | 49 | 44 | 37 | 36 | 50 | 47 | 79 | 56 | 44 | 86 | 61 | 64 |
| Days Payable | 90 | 53 | 33 | 23 | 31 | 39 | 77 | 56 | 32 | 32 | 84 | 62 |
| Cash Conversion Cycle | 1 | 24 | 37 | 47 | 51 | 39 | 42 | 38 | 40 | 79 | 18 | 44 |
| Working Capital Days | -46 | -22 | -3 | -1 | 5 | 15 | 1 | 8 | 29 | 26 | 11 | 12 |
| ROCE % | 4% | 11% | 28% | 29% | 30% | 32% | 17% | 17% | 22% | 14% | 6% | 8% |
Neo Asset Management invested ₹30 crore in equity, and promoters’ shares are pledged as security. Key concall takeaways from Pakka Ltd's Q1 FY27 earnings call…
207 crores, up 72% YoY, driven mainly by volume expansion. Key concall takeaways from Exim Routes Ltd's Q4 FY26 earnings call — and how it ranks against sector…
Potential to reach INR1,600 to 1,650 crores revenue if market pricing improves. Key concall takeaways from Kuantum Papers Ltd's Q1 FY27 earnings call — and how…
Focus will be on specialty grade paper, which has a higher CAGR (18-20%), enabling value addition and margin improvement. Key concall takeaways from Nikita…