AGI Greenpac Ltd
Incorporated in 1960, AGI Greenpac Ltd manufactures and sells Container Glass
bottles, PET bottles and Security Caps
and Closures under Packaging Products segment[1]
- Market Cap ₹ 6,107 Cr.
- Current Price ₹ 944
- High / Low ₹ 1,308 / 599
- Stock P/E 17.6
- Book Value ₹ 324
- Dividend Yield 0.74 %
- ROCE 19.9 %
- ROE 16.2 %
- Face Value ₹ 2.00
Pros
- Company has delivered good profit growth of 46.5% CAGR over last 5 years
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Industrials Capital Goods Industrial Products Packaging
Part of BSE SmallCap BSE Allcap BSE Industrials Nifty Microcap 250 Nifty Total Market
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1,708 | 1,817 | 1,959 | 2,072 | 2,250 | 1,605 | 1,859 | 1,260 | 1,430 | 2,281 | 2,418 | 2,529 | 2,650 | |
1,440 | 1,476 | 1,635 | 1,779 | 1,977 | 1,431 | 1,588 | 994 | 1,165 | 1,820 | 1,857 | 1,915 | 2,031 | |
Operating Profit | 268 | 342 | 324 | 292 | 273 | 174 | 271 | 266 | 265 | 462 | 561 | 614 | 620 |
OPM % | 16% | 19% | 17% | 14% | 12% | 11% | 15% | 21% | 19% | 20% | 23% | 24% | 23% |
3 | 4 | 13 | 1 | 3 | 39 | 20 | -13 | 119 | 39 | 27 | 75 | 98 | |
Interest | 68 | 74 | 41 | 33 | 56 | 59 | 73 | 33 | 28 | 57 | 87 | 85 | 81 |
Depreciation | 106 | 119 | 114 | 111 | 114 | 131 | 143 | 95 | 99 | 126 | 161 | 177 | 176 |
Profit before tax | 98 | 152 | 182 | 150 | 106 | 22 | 75 | 126 | 256 | 317 | 340 | 427 | 460 |
Tax % | 42% | 32% | 36% | 31% | 29% | 32% | 35% | 30% | 24% | 17% | 26% | 24% | |
56 | 104 | 116 | 103 | 75 | 15 | 48 | 88 | 193 | 262 | 251 | 322 | 348 | |
EPS in Rs | 8.52 | 14.41 | 16.08 | 14.25 | 10.34 | 2.11 | 6.70 | 13.61 | 29.88 | 40.44 | 38.85 | 49.84 | 53.79 |
Dividend Payout % | 35% | 24% | 25% | 28% | 39% | 142% | 45% | 29% | 17% | 12% | 15% | 14% |
Compounded Sales Growth | |
---|---|
10 Years: | 3% |
5 Years: | 6% |
3 Years: | 21% |
TTM: | 9% |
Compounded Profit Growth | |
---|---|
10 Years: | 12% |
5 Years: | 47% |
3 Years: | 18% |
TTM: | 39% |
Stock Price CAGR | |
---|---|
10 Years: | 28% |
5 Years: | 71% |
3 Years: | 47% |
1 Year: | 3% |
Return on Equity | |
---|---|
10 Years: | 10% |
5 Years: | 14% |
3 Years: | 16% |
Last Year: | 16% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 13 | 14 | 14 | 14 | 14 | 14 | 14 | 13 | 13 | 13 | 13 | 13 |
Reserves | 1,108 | 1,421 | 1,373 | 1,436 | 1,475 | 1,242 | 1,242 | 1,221 | 1,379 | 1,594 | 1,802 | 2,085 |
1,098 | 751 | 622 | 911 | 1,230 | 875 | 995 | 898 | 1,163 | 732 | 616 | 553 | |
485 | 495 | 644 | 726 | 756 | 707 | 616 | 725 | 724 | 781 | 926 | 846 | |
Total Liabilities | 2,705 | 2,682 | 2,654 | 3,088 | 3,475 | 2,838 | 2,868 | 2,856 | 3,279 | 3,119 | 3,357 | 3,496 |
1,487 | 1,560 | 1,514 | 1,523 | 1,681 | 1,842 | 1,820 | 1,831 | 1,529 | 1,862 | 1,970 | 2,032 | |
CWIP | 119 | 34 | 63 | 152 | 209 | 117 | 33 | 31 | 304 | 142 | 52 | 103 |
Investments | 133 | 144 | 33 | 140 | 35 | 20 | 12 | 11 | 21 | 11 | 29 | 35 |
966 | 944 | 1,045 | 1,273 | 1,550 | 859 | 1,004 | 983 | 1,426 | 1,105 | 1,305 | 1,325 | |
Total Assets | 2,705 | 2,682 | 2,654 | 3,088 | 3,475 | 2,838 | 2,868 | 2,856 | 3,279 | 3,119 | 3,357 | 3,496 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
184 | 266 | 310 | 205 | 58 | 250 | 107 | 349 | 181 | 523 | 588 | 429 | |
-208 | -96 | -69 | -328 | -186 | -285 | -115 | -108 | -348 | 222 | -352 | -442 | |
4 | -205 | -245 | 248 | 224 | -63 | -2 | -262 | 203 | -554 | -235 | -190 | |
Net Cash Flow | -21 | -35 | -4 | 124 | 96 | -97 | -11 | -21 | 36 | 190 | 2 | -204 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 88 | 82 | 72 | 70 | 83 | 74 | 58 | 92 | 78 | 55 | 48 | 57 |
Inventory Days | 254 | 241 | 239 | 224 | 232 | 174 | 216 | 415 | 279 | 157 | 196 | 193 |
Days Payable | 86 | 71 | 75 | 89 | 89 | 111 | 103 | 219 | 201 | 124 | 198 | 172 |
Cash Conversion Cycle | 256 | 252 | 236 | 204 | 226 | 136 | 170 | 288 | 156 | 87 | 47 | 79 |
Working Capital Days | -10 | 26 | 20 | -16 | 0 | 16 | 45 | 58 | 146 | 14 | 6 | 19 |
ROCE % | 8% | 10% | 11% | 9% | 7% | 3% | 7% | 8% | 9% | 15% | 18% | 20% |
Documents
Announcements
-
Intimation Under Regulation 30 Of The SEBI (LODR) Regulations, 2015
20 Aug - Received Rs.40.61 Crore demand from TGSPDCL for 2002–2022 surplus power; SLP admitted in Supreme Court.
- Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation 14 Aug
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
9 Aug - Newspaper publication of Notice of 65th Annual General Meeting of the Company.
-
Deduction Of Tax At Source On Dividend - Shareholders Communication.
7 Aug - AGI Greenpac informs shareholders on TDS rules for FY25 dividend Rs.7/share, with documentation and payment details.
-
Reg. 34 (1) Annual Report.
7 Aug - AGI Greenpac FY25 Annual Report: 6.5% revenue growth, 28% PAT rise, 700 Cr capex for new plant by FY27.
Annual reports
-
Financial Year 2025
from bse
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from nse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
Concalls
-
Jul 2025Transcript PPT REC
-
May 2025Transcript PPT REC
-
Jan 2025Transcript PPT REC
-
Nov 2024Transcript PPT
-
Aug 2024Transcript PPT
-
May 2024Transcript PPT
-
Feb 2024Transcript PPT
-
Dec 2023TranscriptNotesPPT
-
Nov 2023TranscriptPPT
-
Nov 2023Transcript PPT REC
-
Oct 2023TranscriptNotesPPT
-
Aug 2023Transcript PPT REC
-
May 2023Transcript PPT REC
-
Feb 2023Transcript PPT
-
Nov 2022Transcript PPT
-
Aug 2022Transcript PPT
-
May 2022Transcript PPT
-
Jan 2022TranscriptNotesPPT
-
Oct 2021Transcript PPT
-
Jul 2021Transcript PPT
-
Jul 2021TranscriptNotesPPT
-
May 2021Transcript PPT
-
Jan 2021Transcript PPT
-
May 2019TranscriptPPT
-
Feb 2019TranscriptPPT
-
Oct 2018TranscriptPPT
-
Aug 2018TranscriptPPT
-
Jun 2018TranscriptPPT
-
Feb 2018Transcript PPT
-
Nov 2017TranscriptPPT
-
Aug 2017TranscriptPPT
-
May 2017TranscriptPPT
-
Feb 2017TranscriptPPT
-
Nov 2016TranscriptPPT
-
Aug 2016TranscriptPPT
-
May 2016TranscriptPPT
-
Feb 2016TranscriptPPT
-
Nov 2015TranscriptPPT
Business Overview:[1][2]
AGIGL produces various packaging products, including glass containers, specialty glass, PET bottles, and security caps & closures. It holds a 17%-20% market share, making it the second-largest player in the Indian organized glass packaging industry by installed capacity.