Skip to content

    Godrej Agrovet Limited

    Diversified Indian agri-business: animal feed, oil palm, crop protection, dairy & poultry/processed foods

    Fast Moving Consumer Goods
    Fast Moving Consumer Goods
    View GODREJAGRO earnings calls
    ₹567.8
    -0.48% from avg

    Overview

    Price

    ₹567.8

    Market Cap

    ₹11.0k Cr

    Sector

    Fast Moving Consumer Goods

    Fast Moving Consumer Goods

    Rank

    5

    Performance

    Explore GODREJAGRO

    Promise TrackerConcall Analysis

    Financials

    Income Statement

    Financial Trajectories

    11
    Quarterly

    Balance Sheet

    Balance Sheet

    ₹ Cr · Annual
    Line itemFY20FY21FY22FY23FY24FY25FY26FY26
    LiabilitiesEquity Capital192192192192192192192192
    Reserves1.4k1.6k1.8k1.9k2.1k2.4k1.6k2.7k
    Borrowings4107291.0k8416896322.2k862
    Other Liabilities1.3k7498258239591.2k2.1k2.1k
    Total Liabilities3.2k3.2k3.8k3.7k3.9k4.4k6.1k5.8k
    AssetsFixed Assets9061.0k1.0k1.2k1.3k1.3k2.9k1.3k
    CWIP1211562632238134181
    Investments5925966867557721.3k932.2k
    Other Assets1.6k1.6k2.1k1.8k1.8k1.7k3.0k2.2k
    Total Assets3.2k3.2k3.8k3.7k3.9k4.4k6.1k5.8k

    Valuation

    Assumptions

    Current — GODREJAGRO
    Price
    ₹568
    EPS (TTM)
    ₹23.34
    PE (TTM)
    24.3
    Profit growth
    24.6%
    ₹

    The Earnings Per Share over the last 12 months.

    %

    Your assumption of the company's expected yearly EPS growth (e.g., 6 for 6%).

    Pre-filled with the lower of median (33.7×) and current (24.3×) PE — the conservative anchor.

    %

    The annualized return you aim to achieve. We solve for the price that delivers it, then compare to today's price.

    Valuation

    Current price
    ₹568
    vs
    Fair value · 15% return
    ₹773
    36%Undervalued

    At 24.6% growth and a 24× exit, ₹568 only delivers your return if you pay ₹773. The price is currently baking in 18% growth.

    EPS grows 24.6%/yr for 5 years, then fades to 6% over 2, exits at 24×.

    YearGrowthEPS (₹)
    FY2724.6%29.08
    FY2824.6%36.24
    FY2924.6%45.15
    FY3024.6%56.26
    FY3124.6%70.10
    FY3215.3% ·fade80.82
    FY336.0% ·fade85.67

    Methodology: we discount normalized net profit as a proxy for owner earnings (an earnings-power approximation — not full free cash flow). Terminal growth is capped at 6% (≈ nominal GDP) regardless of the required return. This is an analytical tool, not investment advice.

    Learn to analyse Godrej Agrovet Limited

    Guides on how to read this kind of business and the numbers that matter.