NR Agarwal Peer Comparison

NSE: NRAIL | BSE: 516082

₹638.10

₹-31.30 (-4.68%)

As on 05-Nov-2026 10:44IST

Market cap

₹1,152 Cr

Revenue (TTM)

₹2,484 Cr

P/E Ratio

12.2

P/B Ratio

1.3

Div. Yield

0.3 %

Edit

	NR Agarwal	Aditya Birla Real Estate	JK Paper	Andhra Paper	Seshasayee Paper
Market cap (₹ Cr)	1,152	11,861	6,688	1,271	1,361
Revenue (₹ Cr)	2,484	1,178	7,555	1,766	1,974
Net Profit (₹ Cr)	94.54	824.04	355.48	52.16	100.24
Net Margin (%)	3.79	-10.47	4.66	2.83	4.96
RoE (%)	11.24	-4.50	6.51	2.67	5.72
Price to Earnings	12.18	15.65	19.06	24.36	11.45
Price-To-Book	1.31	2.59	1.18	0.65	0.64

Income Statement (₹ Cr)

	NR Agarwal	Aditya Birla Real Estate	JK Paper	Andhra Paper	Seshasayee Paper
Operating Revenue	2,484.39	1,177.66	7,555.16	1,765.57	1,973.86
Total Income	2,496.94	1,255.10	7,625.72	1,843.24	2,019.50
Total Expenditure	2,223.04	1,322.76	6,529.02	1,647.44	1,834.76
EBITDA	261.34	-145.10	1,026.14	118.13	139.10
Depreciation	70.89	73.60	399.02	109.09	45.56
EBIT	190.45	-218.70	627.12	9.04	93.54
Interest	63.68	65.44	200.51	16.50	4.01
Other Income	12.55	77.44	70.56	77.66	45.64
Exceptional Items	-1.07	-24.79	-17.36	0.00	0.00
Profit before Tax	138.25	-231.49	479.81	70.21	135.17
Provision for Tax	43.71	-100.02	124.33	18.05	34.93
Profit after Tax	94.54	-131.47	355.48	52.16	100.24

	NR Agarwal	Aditya Birla Real Estate	JK Paper	Andhra Paper	Seshasayee Paper
Shareholder's Funds	877.66	4,571.78	5,662.58	1,962.70	2,112.18
Minority Interest	0.00	-56.25	-5.68	0.00	0.00
Non-Current Liabilities	696.07	3,069.11	2,619.49	238.02	163.40
Current Liabilities	561.82	11,362.27	1,977.21	432.58	254.05
Total Liabilities	2,031.45	20,232.76	10,648.12	2,996.18	2,501.83

	NR Agarwal	Aditya Birla Real Estate	JK Paper	Andhra Paper	Seshasayee Paper
Non-Current Assets	1,435.40	2,584.05	7,291.00	1,492.79	1,209.77
Current Assets	660.21	16,280.55	3,031.70	1,051.42	1,015.36
Total Assets	2,031.45	20,232.76	10,648.12	2,996.18	2,501.83
Total Debt*	788.91	5,636.49	2,459.88	223.79	0.00
Net Current Assets	98.40	4,918.28	1,054.49	618.84	761.31
Contingent Liabilities	37.87	201.91	23.44	59.20	63.39

	NR Agarwal	Aditya Birla Real Estate	JK Paper	Andhra Paper	Seshasayee Paper
Cash From Operating Activities	94.87	747.23	772.84	104.50	92.00
Cash Flow from Investing Activities	-188.08	-587.74	-836.39	1.74	5.68
Cash from Financing Activities	95.98	298.60	174.91	-93.89	-103.05
Net Cash Inflow / Outflow	2.76	458.09	111.36	12.35	-5.37

	NR Agarwal	Aditya Birla Real Estate	JK Paper	Andhra Paper	Seshasayee Paper
ROCE (%)	8.25	-4.54	7.80	1.99	5.60
ROE (%)	11.24	-4.50	6.51	2.67	5.72
ROA (%)	4.72	-0.73	3.51	2.01	4.00
EBIT Margin (%)	7.67	-18.57	8.30	0.51	4.74
Net Margin (%)	3.79	-10.47	4.66	2.83	4.96
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	NR Agarwal	Aditya Birla Real Estate	JK Paper	Andhra Paper	Seshasayee Paper
Revenue Growth (%)	33.54	39.77	12.73	14.01	18.52
EBIT Growth (%)	283.69	-1.17	23.68	137.72	164.91
Net Profit Growth (%)	350.62	50.55	22.40	153.87	32.79
EPS Growth (%)	130.93	-10.42	19.75	153.87	45.83
Book Value Growth (%)	5.27	-3.81	2.99	-0.08	2.69

	NR Agarwal	Aditya Birla Real Estate	JK Paper	Andhra Paper	Seshasayee Paper
Price / Earnings	12.11	-63.76	18.25	24.36	11.45
Price / Book Value	1.31	2.59	1.18	0.65	0.64
Dividend Yield (%)	0.30	0.24	1.08	0.78	0.93
EV/EBITDA	7.36	-104.18	8.35	8.24	8.74
Market Cap (₹ Cr)	694.48	12,532.72	5,558.93	1,152.42	1,477.83

	NR Agarwal	Aditya Birla Real Estate	JK Paper	Andhra Paper	Seshasayee Paper
Debt to Equity	0.61	0.57	0.26	0.07	0.00
Short term debt to equity ratio	0.17	0.21	0.11	--	--
Current Ratio	1.18	1.43	1.53	2.43	4.00
Quick Ratio	0.64	0.43	0.94	1.89	2.60
Interest Coverage	3.17	-2.54	3.39	5.26	34.71

	NR Agarwal	Aditya Birla Real Estate	JK Paper	Andhra Paper	Seshasayee Paper
Debtors to sales (%)	11.39	4.72	7.35	7.44	9.15
Asset Turnover	1.24	0.06	0.75	0.68	0.79
Receivable days	36.83	54.39	23.57	28.40	33.89
Inventory Days	35.83	8,965.83	61.77	62.78	71.57
Payable days	35.86	1,606.87	81.59	57.60	110.61
Cash Conversion Cycle	36.80	7,413.36	3.76	33.57	-5.15

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.