| N R Agarwal Industries Ltd | Industry : (Paper) | |
|---|---|---|
|
BSE Code : 516082 |
NSE Symbol : NRAIL |
P/E(TTM) : 27.20 |
|
ISIN Demat : INE740D01017 |
Div & Yield% : 0.94 |
EPS(TTM) : 15.61 |
|
Book Value(₹) : 462.06 |
Market Cap(₹Cr) : 722.63 |
Face Value(₹) : 10.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 1,659.03 | 1,293.38 | 1,766.07 | 1,616.51 | 1,145.64 |
| Other Income | 31.40 | 7.37 | 12.43 | 11.43 | 8.36 |
| Stock Adjustments | 18.11 | 2.88 | 9.37 | -9.70 | -2.24 |
| Total Income | 1,708.54 | 1,303.63 | 1,787.87 | 1,618.24 | 1,151.76 |
| EXPENDITURE : | |||||
| Raw Materials | 1,025.05 | 722.80 | 1,083.19 | 973.27 | 636.41 |
| Power and Fuel Cost | 250.18 | 190.90 | 252.75 | 226.60 | 146.66 |
| Other Manufacturing Expenses | 129.34 | 76.37 | 114.75 | 112.64 | 89.66 |
| Selling and Administration Expenses | 48.55 | 25.74 | 46.15 | 64.72 | 57.20 |
| Miscellaneous Expenses | 15.42 | 21.75 | 16.00 | 15.32 | 12.81 |
| Employee Benefit Expenses | 97.57 | 80.49 | 77.68 | 71.45 | 68.06 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 142.44 | 185.58 | 197.34 | 154.24 | 140.95 |
| Interest | 60.91 | 10.54 | 13.79 | 25.23 | 30.31 |
| Gross Profit | 81.53 | 175.04 | 183.55 | 129.01 | 110.64 |
| Depreciation | 65.57 | 37.41 | 35.81 | 34.40 | 33.02 |
| Profit Before Tax | 15.96 | 137.63 | 147.74 | 94.61 | 77.62 |
| Current Tax | -7.02 | 22.32 | 30.46 | 16.58 | 13.45 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 5.32 | -10.15 | 17.98 | 17.01 | 6.94 |
| Reported Net Profit | 17.65 | 125.46 | 99.30 | 61.02 | 57.23 |
| Extraordinary Items | -0.41 | -2.20 | -0.80 | -0.66 | -0.01 |
| Adjusted Net Profit | 18.06 | 127.66 | 100.10 | 61.68 | 57.24 |
| Adjustment below Net Profit | 0.13 | -1.07 | 0.10 | 0.13 | 0.42 |
| Profit/Loss Balance carried down | 733.06 | 608.66 | 509.26 | 449.81 | 392.17 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 3.40 | 0.00 | 0.00 | 1.70 | 0.00 |
| P & L Balance carried down | 747.43 | 733.06 | 608.66 | 509.26 | 449.81 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 40.00 | 20.00 | 0.00 | 0.00 | 10.00 |
| Dividend Per Share(Rs) | 4.00 | 2.00 | 0.00 | 0.00 | 1.00 |
| Earnings Per Share-Unit Curr | 10.37 | 73.72 | 58.35 | 35.85 | 33.63 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 455.13 | 446.73 | 373.48 | 314.97 | 279.98 |
| Book Value(Adj)-Unit Curr | 455.13 | 446.73 | 373.48 | 314.97 | 279.98 |
