Nagarjuna Agri-Tech Limited (NAGTECH.BO) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-89.1%

₹3.88

vs ₹35.50 price

Levered DCF

-₹718.24

After debt service

Piotroski score

4 / 9

Average

Altman Z-score

1.08

Distress zone

Rating

D+

Overall 1 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	40.45×	109.31×	2.65×	-70.78×	-26×	-6.6×	-31.85×	-146.94×
P/B	0.32×	7.58×	1.42×	4.14×	4.45×	3.96×	2.48×	2.32×
P/S	0.92×	8,374.68×	3.85×	4.52×	4.53×	6.76×	4.06×	3.91×
EV / EBITDA	44.2×	-108.65×	1.88×	-384.06×	-41.96×	-7.5×	-60.57×	67.94×
Gross margin	11.1%	37.7%	74.1%	75.3%	72.0%	72.4%	11.4%	73.5%
Operating margin	4.2%	-7782.0%	-39.5%	-5.7%	-16.6%	-51.8%	-9.9%	-0.4%
Net margin	2.3%	7585.2%	145.4%	-6.4%	-17.4%	-102.2%	-12.6%	-2.7%
Current ratio	1.87×	0.61×	1.76×	0.28×	0.4×	0.65×	1.66×	3.8×
Debt / equity	0.58×	0.04×	0×	0.16×	0.11×	0.04×	0×	0×
Interest coverage	1.5×	-157.15×	-119.29×	-18.67×	-28.03×	-122.77×	-4.7×	-0.35×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	0.8%	6.9%	53.8%	-5.9%	-17.1%	-59.9%	-7.7%	-1.6%
Return on invested capital	0.7%	-5.8%	-12.5%	-4.5%	-14.7%	-29.3%	-6.1%	-0.2%
Return on assets	0.4%	6.5%	40.0%	-4.3%	-12.5%	-46.3%	-7.1%	-1.5%
Free cash flow yield	-98.9%	-13.8%	0.6%	0.3%	-0.1%	-3.1%	-1.0%	1.3%
Earnings yield	2.5%	0.9%	37.7%	-1.4%	-3.8%	-15.1%	-3.1%	-0.7%
Enterprise value	₹1.3B	₹513.3M	₹80.3M	₹123.4M	₹122.1M	₹120.1M	₹117.1M	₹115.8M
Net debt / EBITDA	28.19×	-0.51×	-0.34×	-12.24×	-0.94×	-0.05×	1.18×	-2.07×
Cash conversion cycle (days)	956	-5,581	-53	-168	-189	-327	-23	-5