OSWAL AGRO MILLS LTD
OSWALAGRO · General/Diversified · NSE
₹43
Current Market Price
Fair Value (DCF)
₹52
Discount to FV
+20.0%
Updated just now
YieldIQ Score
29/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
30%
ROE
11.9%
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹578.55 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
15.4%
Return on capital employed
EV / EBITDA
5.0×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
1456.8×
EBIT covers interest
Current Ratio
18.12×
Short-term liquidity
Asset Turnover
1.30×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-11.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹43.1
Bear case
Margin of Safety -13.7%
Implied upside -12.1%
Base case
Margin of Safety +14.3%
Implied upside +16.7%
Bull case
Margin of Safety +30.9%
Implied upside +44.6%
Ratio Trends
OSWALAGRO · last 7 annual periods
ROE
11.9%
ROCE
15.4%
Operating Margin
—
Debt / Equity
0.00×
PE
14.4×
EV / EBITDA
18.9×
Historical Financials
OSWALAGRO · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹11.0 Cr | ₹27.9 Cr | — | ₹162 Cr | ₹19.3 Cr | +15.0% |
| EBITDA | ₹3.7 Cr | ₹16.5 Cr | ₹4.4 Cr | ₹146 Cr | ₹13.3 Cr | +37.7% |
| EBIT | ₹3.3 Cr | ₹16.1 Cr | ₹402.1K Cr | — | — | +1764.4% |
| PAT | ₹19.1 Cr | ₹23.9 Cr | ₹4.6 Cr | ₹113 Cr | ₹-22.0 Cr | — |
| EPS (diluted) | ₹1.42 | ₹1.78 | ₹0.34 | — | — | -30.0% |
| CFO | ₹6.6 Cr | ₹-16.0 Cr | ₹-81.8 Cr | ₹55.9 Cr | ₹51.4 Cr | +67.1% |
| CapEx | ₹-0.2 Cr | ₹-0.0 Cr | ₹-0.0 Cr | ₹-0.0 Cr | ₹-0.0 Cr | — |
| FCF | ₹6.4 Cr | ₹-16.0 Cr | ₹-81.8 Cr | ₹55.8 Cr | ₹51.4 Cr | +68.5% |
| Total Assets | ₹814 Cr | ₹838 Cr | ₹843 Cr | ₹962 Cr | ₹902 Cr | +2.6% |
| Total Debt | ₹0.3 Cr | ₹0.2 Cr | ₹0.1 Cr | ₹0.0 Cr | ₹0.0 Cr | — |
| Shareholders' Equity | ₹808 Cr | ₹833 Cr | ₹838 Cr | ₹951 Cr | ₹897 Cr | +2.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
OSWALAGRO vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 PENINLAND PENINLAND | — | — | Pending | -16.3% | — |
GEECEE GEECEE VENTURES LIMITED | +64.7%+183.1% upside | 40 | Below Fair Value | 5.2% | 11.0× |
MODIS MODIS NAVNIRMAN LTD | -61.3%-38.0% upside | 50 | Above Fair Value | 22.3% | — |
NILASPACES NILASPACES | — | — | Pending | 16.7% | — |
SBGLP SURATWWALA BUS GROUP LTD | +16.9%+20.3% upside | 64 | Near Fair Value | 15.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for OSWALAGRO in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. OSWAL AGRO MILLS LTD (OSWALAGRO.NS) trades at 43.10 vs a model fair value of 51.71, a gap of 20.0%. Piotroski F-score: 5/9. Moat label: N...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of OSWALAGRO →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for OSWALAGRO →
Compare
Head-to-head with peers
Compare OSWALAGRO side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse OSWALAGRONow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.