Prima Agro Limited (PRIMAGR.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

+453.8%

₹77.53

vs ₹14.00 price

Levered DCF

-₹50.45

After debt service

Piotroski score

5 / 9

Average

Altman Z-score

—

Rating

C+

Overall 2 / 5

Ratios by fiscal year

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

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	-124.27×	-26.57×	5.47×	9.7×	6.93×	2.87×	28.5×	3.48×
P/B	0.45×	0.76×	0.85×	0.8×	0.99×	0.84×	0.37×	1.02×
P/S	0.68×	1.19×	1.1×	0.9×	0.82×	0.6×	0.2×	0.48×
EV / EBITDA	17.41×	36.93×	4.65×	3.81×	2.97×	1.52×	1.14×	1.6×
Gross margin	93.3%	91.8%	93.4%	93.6%	94.9%	95.3%	92.5%	94.3%
Operating margin	-11.1%	-16.7%	3.0%	9.9%	15.2%	23.7%	12.8%	22.7%
Net margin	-0.6%	-4.5%	5.8%	13.6%	15.6%	24.6%	5.1%	18.0%
Current ratio	17.76×	8.6×	12.96×	8.64×	7.22×	6.33×	4×	3.8×
Debt / equity	0.41×	0.4×	0.04×	0.05×	0.06×	0.06×	0.08×	0.06×
Interest coverage	-26.43×	-51.21×	8.29×	25.49×	55.95×	82.53×	28.78×	66.59×
Dividend yield	0.0%	0.0%	17.4%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	333.5%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	-0.4%	-2.9%	4.4%	12.1%	18.7%	34.8%	9.6%	38.6%
Return on invested capital	2.1%	-6.8%	0.5%	4.3%	7.2%	13.7%	6.0%	16.6%
Return on assets	-0.2%	-1.7%	2.7%	7.3%	10.5%	18.5%	4.2%	16.4%
Free cash flow yield	-15.2%	-15.2%	-3.7%	-3.9%	12.8%	30.9%	15.9%	8.5%
Earnings yield	-0.8%	-3.8%	5.2%	15.2%	18.9%	41.3%	26.0%	37.7%
Enterprise value	₹134.1M	₹182.1M	₹142M	₹125.8M	₹138.5M	₹93.9M	₹26.6M	₹67.4M
Net debt / EBITDA	8.14×	12.57×	0.14×	0.06×	0.07×	0.01×	-0×	0.02×
Cash conversion cycle (days)	-4	-233	-276	-474	-610	-626	-477	-588