AGI Greenpac Ltd - Stock Valuation and Financial Performance

BSE: 500187 | NSE: AGI | Packaging | Small Cap

AGI Greenpac Share Price

666.05 -16.50 -2.42%
as on 13-Mar'25 16:59

DeciZen - make an informed investing decision on AGI Greenpac

Overall Rating
Login to view analysis. Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

10 Year X-Ray of AGI Greenpac: Login to view analysis.

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
AGI Greenpac Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 10.3%10.6%8.4%6.4%3.4%6.8%8.5%8.9%14.8%17.9%-
Value Creation
Index
-0.3-0.2-0.4-0.6-0.8-0.5-0.4-0.40.10.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,8571,9592,0722,2501,6051,8591,2601,4302,2812,4212,449
Sales YoY Gr.-5.5%5.7%8.6%-28.7%15.9%-32.2%13.5%59.6%6.1%-
Adj EPS 14.615.614.4112.48.916.513.640.338.444.9
YoY Gr.-6.6%-8%-23.6%-78.3%275.6%84.5%-17.5%195.8%-4.6%-
BVPS (₹) 198.6191.9200.6206173.7173.9190.7215.2248.3280.5309.4
Adj Net
Profit
10611310479.317.264.610788.1260248290
Cash Flow from Ops. 26631020557.7250107349181523588-
Debt/CF from Ops. 2.824.521.33.59.32.66.41.41.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 3%8.6%24.3%6.1%
Adj EPS 11.3%74.4%32.6%-4.6%
BVPS3.9%10.1%13.7%13%
Share Price 4.7% 69% 32.1% -12.8%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
8.387.35.41.35.18.66.717.414.515.2
Op. Profit
Mgn %
18.516.814.112.111.31621.118.820.923.324.8
Net Profit
Mgn %
5.75.853.51.13.58.56.211.410.311.9
Debt to
Equity
0.50.50.60.80.70.80.70.80.50.3-
Working Cap
Days
19218217716824116927029617513386
Cash Conv.
Cycle
1211181099914388134108544230

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - AGI Greenpac Ltd.

Standalone Consolidated
TTM EPS (₹) 44.9 10.8
TTM Sales (₹ Cr.) 2,449 2,712
BVPS (₹.) 309.4 0
Reserves (₹ Cr.) 1,988 1,988
P/BV 2.21 0.00
PE 15.21 63.04
From the Market
52 Week Low / High (₹) 600.00 / 1300.00
All Time Low / High (₹) 3.18 / 1300.00
Market Cap (₹ Cr.) 4,416
Equity (₹ Cr.) 12.9
Face Value (₹) 2
Industry PE 19.6

Quarterly Results

 Mar'24 YoY Gr. Rt. %Jun'24 YoY Gr. Rt. %Sep'24 YoY Gr. Rt. %Dec'24 YoY Gr. Rt. %
Sales (₹ Cr.) 50.6 5.266.1 50.764.8 122.755.1 121.2
Adj EPS (₹) 6.7 -20.713.4 115.712.4 2668.5 162.2
Op. Profit Mgn % 30.84 -782 bps42.44 968 bps40.58 964 bps32.52 321 bps
Net Profit Mgn % 19.81 -680 bps30.49 924 bps28.70 1132 bps23.28 369 bps

Management X-Ray of AGI Greenpac:

Shareholding Pattern

JavaScript chart by amCharts 3.21.5
JavaScript chart by amCharts 3.21.5Promoters:60.24%Institutions:9.19%Non-Institutions:30.56%

Promoter's Holding & Share Pledging

JavaScript chart by amCharts 3.21.5Sep22Dec22Mar23Jun23Sep23Dec23Mar24Jun24Sep24Dec240%10%20%30%40%50%60%70%
Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of AGI Greenpac

MRP
spaceLock icon
MOS
spaceLock icon%
DP
spaceLock icon
Base EPS
spaceLock icon
DPS
spaceLock icon
MRP: ₹ 0
DP: ₹0
Base EPS ₹:
DPS ₹:
MOS (%):
Expected EPS Growth Rate:
0%
Base 0%
50%
Expected Rate of Return:
0%
Base 0%
50%
Future PE:
0
Base 0
200
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max

Event Update

Login/Register to view analysis.

Analyst's Notes

No data found!

Key Ratios of AGI Greenpac

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Company Name CMP(₹)
Change ₹(%)
Market Cap
Net Sales (₹ Cr.)
Latest EPS (₹)
Net Profit Margin %
Latest P/E
Latest P/BV
Uflex 460.8 -3.4 (-0.7%) Small Cap 6,610 28.3 2.4 16.4 1.1
AGI Greenpac 666.1 -16.5 (-2.4%) Small Cap 2,421 44.9 10.3 15.2 2.2
TCPL Packaging 4,364.9 40.4 (0.9%) Small Cap 1,475 147.3 6.3 29.4 6.5
Pyramid Technoplast 138.9 1.4 (1%) Small Cap 532 7.4 5.1 18.5 2.1
Borosil Scientific 119.9 -5.1 (-4.1%) Small Cap 355 3.7 8.7 33.8 2.8
Kaira Can Co 1,524 -109.8 (-6.7%) Small Cap 224 29.3 1.7 55.8 1.7
Arrow Greentech 525.2 -1.7 (-0.3%) Small Cap 149 41 19.7 12.9 4.5
Purity Flex Pack 2.1 0 (0%) Small Cap 108 8.7 0.8 0.3 0
Oricon Enterprises 39.8 1 (2.5%) Small Cap 100 -0.3 -22.4 - 0.6
Rajeshwari Cans 290.9 0 (0%) Small Cap 34.6 1.3 3.8 230.3 20
Shows rows:

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales1,8571,9592,0722,2501,6051,8591,2601,4302,2812,421
Operating Expenses 1,5161,6361,7821,9771,4311,6009941,1671,8221,857
Manufacturing Costs462425458520555569426554750760
Material Costs660750804889611690383394762740
Employee Cost 179247286309201227127141173197
Other Costs 214214234259651135878138160
Operating Profit 341323289272173259266262459564
Operating Profit Margin (%) 18.4%16.5%14.0%12.1%10.8%14.0%21.1%18.4%20.1%23.3%
Other Income 414510393214442824
Interest 74413356597333285787
Depreciation 1191141111141311439599126161
Exceptional Items 000-7000000
Profit Before Tax 1521821501062275153179304340
Tax 4866473172738635589
Profit After Tax 104116103751548115117249251
PAT Margin (%) 5.6%5.9%5.0%3.3%1.0%2.6%9.1%8.2%10.9%10.4%
Adjusted EPS (₹)14.416.114.310.32.16.717.718.038.538.9
Dividend Payout Ratio (%)24%25%28%39%142%45%23%28%13%15%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 1,4361,3871,4501,4891,2561,2571,2341,3921,6071,815
Share Capital 14141414141413131313
Reserves 1,4211,3731,4361,4751,2421,2421,2211,3791,5941,802
Minority Interest0000000000
Debt5455018211,1608559378041,024619497
Long Term Debt357208317523703729675864562497
Short Term Debt188292504637152209129160570
Trade Payables129154197217186195230217260401
Others Liabilities 731612620609541479588646634644
Total Liabilities 2,8412,6543,0883,4752,8382,8682,8563,2793,1193,357

Fixed Assets

Gross Block2,2301,6271,7462,0162,2772,3142,5301,5852,0562,315
Accumulated Depreciation670113223335434494698467680827
Net Fixed Assets1,5601,5141,5231,6811,8421,8201,8311,1191,3761,489
CWIP 3463152209117333130414152
Investments 1443314035201211211129
Inventories436490492564291408436302328397
Trade Receivables407388397514323293317306343321
Cash Equivalents 241914424039472359279361
Others Assets2371482402322062552061,169642708
Total Assets 2,8412,6543,0883,4752,8382,8682,8563,2793,1193,357

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 26631020558250107349181523588
PBT 1521821501062275115257321340
Adjustment 18614814516118423417192179229
Changes in Working Capital -3451-17-17560-19631-123117106
Tax Paid -39-71-73-34-16-531-45-95-87
Cash Flow From Investing Activity -96-69-328-186-285-115-108-348222-352
Capex -87-75-329-188-287-97-122-461-279-297
Net Investments -12000000000
Others 27122-1815113501-54
Cash Flow From Financing Activity -205-245248224-63-2-262203-554-235
Net Proceeds from Shares 245000000000
Net Proceeds from Borrowing -167010417916839-13227-348-62
Interest Paid -75-43-33-52-58-72-66-29-70-83
Dividend Paid -20-25-29-29-29-21-22-26-32-32
Others -187-177206126-14451-16131-104-57
Net Cash Flow -35-412496-97-11-21361902
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)8.158.247.265.091.113.859.228.8816.5914.69
ROCE (%)10.2510.638.376.363.356.778.488.8514.7717.91
Asset Turnover Ratio0.710.770.780.810.510.650.440.470.710.75
PAT to CFO Conversion(x)2.562.671.990.7716.672.233.031.552.12.34
Working Capital Days
Receivable Days74696463956088795250
Inventory Days778081739768122945055
Payable Days73698085120101203207114163

AGI Greenpac Ltd Stock News

AGI Greenpac Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of AGI Greenpac on 13-Mar-2025 16:59 is ₹666.0.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 13-Mar-2025 16:59 the market cap of AGI Greenpac stood at ₹4,415.9.
The latest P/E ratio of AGI Greenpac as of 13-Mar-2025 16:59 is 15.21.
The latest P/B ratio of AGI Greenpac as of 13-Mar-2025 16:59 is 2.21.
The 52-week high of AGI Greenpac is ₹1,300 and the 52-week low is ₹600.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of AGI Greenpac is ₹2,449 ( Cr.) .

About AGI Greenpac Ltd

AGI Greenpac was incorporated as Hindustan Twyfords in 1960 by the Somany family (promoter group) in collaboration with Twyfords, UK, to introduce vitreous china ceramic sanitaryware in India. The Company changed its name to Hindustan Sanitaryware & Industries in 1969 and has since been popularly known as ‘HSIL’. In March 2009, the company name changed to HSIL. On May 11, 2022, the company’s name has been changed to AGI Greenpac.

The company’s pioneering zeal and its pursuit of excellence have been the defining traits of its journey over the years. It has been its steadfast ambition to deliver only the best, and this holds true when it comes to the Packaging Products business.

The company entered the venture in 1981, with the acquisition of ‘The Associated Glass Industries Limited’ (AGI), and diversified into the manufacturing of PET bottles with the acquisition of Garden Polymers Private Limited (GPPL) in 2011.

The company commenced the production of security caps and closures under the brand ‘AGI Clozures’ since 2018, further bolstering its portfolio with patented and technologically superior products that prevent counterfeiting of packaged products in liquor and edible oil industries. It has relied on its deep industry knowledge, top engineering calibre, design excellence and technology adoption to deliver products which are world class and cater to consumer needs across industries.

Business area of the company

The company is engaged in the production of various packaging products including glass containers, speciality glass products, polyethylene terephthalate (PET) bottles and products, and security caps and closures. Over the years, its state-of-the-art manufacturing capabilities and its concerted efforts to deliver a wide range of best in-class products have enabled its to consolidate its position among the top packaging products companies in the country and as a leader in glass container packaging.

Certifications

  • DMF - Quality Assurance for supply to US pharmaceutical market
  • ISO 15378:2011 and 2017 - Quality Management System to provide primary packaging material for medicinal products
  • FSSC 22000 - Food Safety System
  • ISO 9001:2008 and 2015 - Quality Management System
  • ISO 14001:2015 - Environment Management System
  • OHSAS 18001: 2007 - Occupational Health and Safety Management System

Manufacturing Output

AGI Glaspac

  • Soft drink
  • Beer
  • Liquor
  • Wine
  • Pharma
  • Chemicals
  • Retail
  • FMCG
  • Cosmetics
  • Perfumery

AGI Plastek

  • PET bottles
  • High Density Polyethylene (HDPE) bottles
  • Polypropylene (PP) products

AGI Clozures

  • Counterfeit-resistant security caps and closures

Awards

FY2018-19

  • Moonbow by Hindware was awarded the title of ‘The Extraordinaire Brand, 2018’ by Nexbrands Inc. in February 2019.
  • Moonbow was also awarded ‘The Economic Times Best Lifestyle Brand, 2018’ award in February 2019. This acknowledged Moonbow as a class-leading lifestyle brand that represents all things modern, smart, aesthetically appealing and futuristic.

FY2019-20

  • Double Gold at SIP Awards, California for Labrodog and Three Monkeys Whiskey.
  • Recognised as Strategic Partner and Most Innovative Designs by ABInBev.
  • Bhongir plant secured 5-star rating at CII - SR EHS Excellence Awards, 2019.
  • Hyderabad plant awarded 4-star rating at CII - SR EHS Excellence Awards, 2019.
  • Nestle India awarded ‘Valued Supply Partner’ and membership of the ‘Golden Circle’.
  • ‘A’ category supplier by GSK Pharma

FY2020-21

  • AGI Glaspac-Hyderabad Unit won the Best Safety Systems Excellence Awards from FICCI.
  • AGI Clozure won ‘Excellence in Product Innovation’ Award from the Federation of Telangana Chambers of Commerce and Industry- FTCCI Excellence Awards-2019.

FY2021-22

  • Received National Feather Awards in ‘Best in Class Manufacturing Award - Glass Manufacturing’.
  • Bhongir plant was awarded ‘The Golden Peacock Environment Management Award’.
  • Received SADEX/SMETA certification for its Dharwad plant.
  • Great Place to Work Certification.

History and milestones

  • 1960:  Hindustan Sanitaryware & Inds Ltd (HSIL) was incorporated as Hindustan Twyfords Ltd in 1960 by the Somany Group in collaboration with Twyfords, Ltd., UK., to introduce Vitreous China Ceramic Sanitaryware for the first time in India.
  • 1962:  Sanitaryware plant was commissioned at Bahadurgarh and the plant was inaugurated by the then Chief Minister of Punjab Sardar Kairon.
  • 1981:  HSIL acquired Associated Glass Industries Limited (AGI), a loss making and closed company at Hyderabad.
  • 1989:  HSIL acquired Krishna Ceramics Ltd, manufacturers of Sanitaryware at Bibinagar (AP), a loss making company
  • 1990:  HSIL installs first state of the art open flame tunnel kiln from UK to bring in the latest technology for firing of Sanitaryware.
  • 1998:  HSIL receives Quality Management Systems certification. ISO 9002 
  • 1999: Rated one of Forbes Global 100 Best Small & Medium Companies (Revenues less than U.S.$500 million per annum).  1999:  HSIL acquired Raasi Ceramics at Hyderabad to further strengthen its market share in the South
  • 1999:  HSIL receives Environment Management Systems EN ISO 14001
  • 2001 HSIL receives Quality Management Systems certification. ISO 9001:2000.
  • 2003:  HSIL signs a strategic partnership with Sanitec of Europe to bring in their largest selling European brand 'KERAMAG' to India.
  • 2003:  HSIL receives OHSAS 18001: 1999 certifications.
  • 2004:  HSIL is awarded 'Business Superbrand ' by the super Brand Council.
  • 2005:  HSIL voted the fastest growing building products company in sanitaryware & tiles category by Construction World Magazine 
  • 2006:  HSIL signs strategic partnership with 'TEUCO' the world leaders in Wellness Products to offer complete range of wellness products in India.
  • 2006:  Trusted by millions of household, Hindware awarded ‘Consumer Validated Super brand’ status. Award given by London based brand institute. Hindware is awared 'Consumer Superbrand' by the Super Brand Council.
  • 2006:  Hindware receives the 'Mera Brand Award' - Indias Most preferred brand.
  • 2006:  Hindware rated 75th amongst “The 100 most valuable brands in India” by the 4P’s journal (the only bathroom brand in this selection).
  • 2007:  HSIL forays, through its subsidiary - Hindware Home Retail Pvt Ltd, into the retail sector. Launches Home Interior Fashion Mega stores providing speciality home interior solutions under the EVOK Brand.
  • 2007:  HSIL figures Most Admired 100 companies list by 4P B&M magazine.
  • 2007:  Hindware rated 75th amongst “The 100 most valuable brands in India” by the 4P’s journal (the only bathroom brand in this selection). 
  • 2007:  Hindware Receives Readers Digest Trusted Brand GOLD Award.
  • 2007:  HSIL voted the fastest growing building products company in sanitaryware & tiles category by Construction World Magazine 3 years continuously 2005-07. 
  • 2008:  The first EVOK store is opened at Faridabad, Haryana.
  • 2008:  The Second EVOK store gets started at Delhi.
  • 2008:  Hindware Receives Readers Digest Trusted Brand GOLD Award.
  • 2008:  Hindware Poncho Design for Kids awarded the Elle Decor International Design Award.
  • 2009:  HSIL sets up second green field container glass factory at Bhongir, Andhra Pradesh with a production capacity of 425 tonnes/ day.
  • 2009:  Hindustan Sanitaryware & Inds Ltd is renamed as HSIL LIMITED   2009:  'Hindware Lacasa' the companys First brand store opens at Cochin. 
  • 2009:  Trusted by millions of household, Hindware awarded ‘Consumer Validated Super brand’ status. Award given by London based brand institute. Hindware is awared 'Consumer Superbrand' by the Super Brand Council Only sanitaryware brand to get the award
  • 2009:  Hindware Receives Readers Digest Trusted Brand PLATINUM Award, Only Sanitaryware Company to get the Platinum Award
  • 2009:  HSIL wins the Golden Peacock Environment Management Award.  2009:  EVOK opens it next store at Gurgaon and Gaziabad
  • 2009:  'Hindware Lacasa' the companys second brand store opens at Mumbai.
  • 2010: HSIL - Acquisition in UK.
  • 2011: Hind Sanitry - Share Purchase Agreement with M/s Garden Poly.- Hindware launches a vibrant new Identity.
  • 2012: Became the first Indian company to be felicitated with the UPC star rating by the International Association of Plumbing and Mechanical officials (IAPMO).
  • 2013: Honoured with the ‘Best Bathroom Fixtures’ Good Homes Award by ZEE channel.
  • 2018-19: Launched two new air coolers - Snowcrest 24 HG and Snowcrest 23 HO to cater to modern, e-commerce and general trade. These launches took the total SKU’s to 26.
  • 2018-19: Launched brand Hindware Calisto, in alliance with e-commerce major, Flipkart.
  • 2019-20: Installed robotic system to increase efficiency and consistency that further enhance the quality of the products.
  • 2019-20: Set up pressure casting machines for wash basins, increasing productivity in terms of effective space utilisation, and lowering dependence on manual labour.
  • 2020-21: Received SADEX/SMETA certification for Selaqui plant.
  • 2021-22: Commissioned a new cullet sorting machine at Bhongir to improve cullet quality and availability, which would enable it to increase the usage of cullet in the furnace from 35% to 45%.
  • 2021-22: Inaugurated 996.96 kWp grid-connected rooftop solar power unit at its Hyderabad plant on 8 May 2021; it is expected to generate 1,348 MWh/year solar power and help reduce 804 tonnes of CO2 emission/year.
Read More Read Less
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.
Please wait your portfolio is updating...