AGI Greenpac Ltd

NSE: AGI BSE: 500187

₹686.30

-33.75 (4.69%)

Wed, 28 Oct 2026, 11:15 pm

MTF 5xInvest in AGI Greenpac Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)4435.98

PE Ratio12.26

Dividend1.02

Process Industries

Containers/Packaging

24.5K

AGI Greenpac Financials

Income Statement Balance Sheet Cashflow

Particulars	Mar 2006	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Total revenue	3.97B	4.78B	5.02B	5.95B	8.04B	10.50B	14.18B	17.01B	17.89B	19.02B	19.57B	20.63B	22.34B	15.97B	18.52B	12.48B	14.22B	22.70B	24.12B	25.22B
Gross profit	724.35M	877.77M	714.46M	769.60M	1.85B	2.44B	3.23B	3.35B	3.21B	3.96B	4.35B	4.42B	4.62B	1.15B	2.28B	2.31B	2.48B	4.75B	5.69B	5.83B
Operating expenses (excl. COGS)	-136.77M	-189.76M	-168.98M	-150.13M	-804.70M	-1.08B	-1.50B	-1.89B	-1.96B	-2.23B	-2.46B	-2.72B	-3.17B	-698.20M	-875.08M	-683.22M	-828.45M	-1.31B	-1.71B	-1.48B
Selling/general/admin expenses, total	—	—	—	—	-793.37M	-1.06B	-1.46B	-1.83B	-1.91B	-2.18B	-2.41B	-2.64B	-3.13B	-678.74M	-858.69M	-667.08M	-811.70M	-1.28B	-1.68B	-1.42B
Research & development	-1.45M	-1.36M	-1.04M	-1.41M	-2.47M	-3.46M	-4.29M	-5.73M	-6.88M	-7.67M	-8.22M	-11.20M	-13.49M	-11.24M	-21.83M	-14.38M	-15.65M	-5.09M	-9.37M	-12.26M
Selling/general/admin expenses, other	—	—	—	—	-790.90M	-1.05B	-1.46B	-1.82B	-1.91B	-2.17B	-2.40B	-2.63B	-3.12B	-667.50M	-836.86M	-652.70M	-796.04M	-1.27B	-1.67B	-1.41B
Other operating expenses, total	-136.77M	-189.76M	-168.98M	-150.13M	-11.32M	-24.45M	-39.25M	-56.45M	-47.88M	-50.05M	-57.03M	-80.75M	-38.44M	-19.45M	-16.39M	-16.15M	-16.75M	-35.47M	-34.37M	-55.13M
Operating income	456.39M	527.09M	544.44M	618.06M	871.26M	1.36B	1.72B	1.47B	1.25B	1.73B	1.89B	1.70B	1.45B	454.09M	1.41B	1.62B	1.65B	3.43B	3.98B	4.35B
Non-operating income, total	-59.64M	-91.67M	-133.04M	-135.01M	-302.24M	-176.80M	-244.49M	-232.07M	-494.07M	-394.30M	-145.04M	-232.72M	-399.63M	-230.19M	-659.58M	-97.60M	142.77M	-392.20M	-576.83M	-86.84M
Interest expense, net of interest capitalized	-129.34M	-142.54M	-163.37M	-168.10M	-401.95M	-364.50M	-419.52M	-693.91M	-717.79M	-775.15M	-412.45M	-334.81M	-557.60M	-589.76M	-734.76M	-331.71M	-280.84M	-570.62M	-870.22M	-846.72M
Interest capitalized	—	—	—	—	—	—	—	—	0	69.23M	0	—	—	0	0	0	32.27M	122.24M	0	0
Non-operating income, excl. interest expenses	69.91M	50.87M	42.54M	33.09M	99.70M	187.70M	175.03M	461.84M	173.00M	250.24M	-9.24M	45.76M	129.81M	306.74M	-170.19M	185.31M	81.36M	84.15M	217.92M	517.53M
Non-operating interest income	4.64M	4.14M	7.65M	6.25M	10.64M	8.43M	15.75M	19.86M	20.22M	25.38M	23.30M	18.84M	13.39M	17.69M	13.87M	29.85M	14.03M	35.18M	145.33M	173.36M
Miscellaneous non-operating expense	65.28M	46.73M	34.89M	26.84M	89.06M	179.27M	159.28M	441.98M	152.79M	224.85M	-32.55M	26.91M	116.42M	268.10M	-213.30M	143.84M	42.88M	-122.92M	58.35M	123.15M
Unusual income/expense	-208.80K	—	-12.21M	—	—	—	—	—	50.72M	130.62M	276.65M	56.34M	28.17M	52.83M	245.37M	48.80M	342.25M	94.27M	75.48M	242.35M
Pretax income	396.97M	435.41M	411.40M	483.05M	569.01M	1.18B	1.48B	1.24B	752.26M	1.34B	1.74B	1.47B	1.05B	223.90M	749.99M	1.53B	1.79B	3.04B	3.40B	4.27B
Taxes	-138.85M	-156.90M	-143.37M	-165.79M	-132.53M	-400.75M	-543.34M	-415.43M	-412.45M	-480.97M	-656.67M	-466.45M	-310.26M	-71.20M	-265.83M	-378.26M	-626.01M	-554.01M	-885.92M	-1.04B
Non-controlling/minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
After tax other income/expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	258.11M	278.52M	268.03M	317.26M	436.48M	781.51M	935.48M	820.49M	339.81M	854.45M	1.08B	1.00B	741.00M	152.70M	484.16M	1.15B	1.17B	2.49B	2.51B	3.22B
Net income	258.11M	278.52M	268.03M	317.26M	436.48M	781.51M	935.48M	820.49M	339.81M	854.45M	1.08B	1.00B	741.00M	152.70M	484.16M	880.60M	1.93B	2.62B	2.51B	3.22B
Dilution adjustment	10.03M	4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	268.15M	278.52M	268.03M	317.26M	436.48M	781.51M	935.48M	820.49M	339.81M	854.45M	1.08B	1.00B	741.00M	152.70M	484.16M	880.60M	1.93B	2.62B	2.51B	3.22B
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	707.80M	775.39M	808.62M	902.02M	1.55B	1.91B	2.37B	2.40B	2.35B	2.98B	3.03B	2.81B	2.59B	1.77B	2.84B	2.57B	2.64B	4.70B	5.59B	6.13B
EBIT	456.39M	527.09M	544.44M	618.06M	1.05B	1.36B	1.72B	1.47B	1.25B	1.73B	1.89B	1.70B	1.45B	454.09M	1.41B	1.62B	1.65B	3.43B	3.98B	4.35B
Total operating expenses	-3.51B	-4.25B	-4.48B	-5.34B	-7.17B	-9.14B	-12.46B	-15.54B	-16.65B	-17.29B	-17.69B	-18.92B	-20.89B	-15.52B	-17.11B	-10.85B	-12.57B	-19.27B	-20.14B	-20.87B
Prepaid expenses	178.97M	330.90M	438.50M	387.70M	371.27M	446.76M	778.13M	1.27B	—	1.59B	6.64M	15.81M	111.98M	36.35M	40.06M	40.66M	22.97M	35.31M	66.29M	76.00M
Deferred income, current	—	—	—	—	—	—	—	—	138.31M	—	81.89M	98.03M	77.66M	39.34M	34.54M	301.68M	66.14M	123.32M	134.57M	121.11M
Capital and operating lease obligations	5.33M	5.33M	1.39M	610.00K	84.00K	0	0	0	0	0	0	0	0	0	0	0	0	0	1.60M	5.88M
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	347.63M	385.73M	374.51M	458.43M	541.18M	738.72M	852.92M	1.37B	1.54B	1.46B	2.47B	2.42B	2.33B	2.67B	2.87B	2.99B	2.67B	2.49B	2.60B	2.67B
Deferred income, non-current	0	0	0	0	0	0	0	0	0	0	0	0	0	—	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in accrued expenses	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	-51.34M	-83.68M	-54.84M	-81.89M	-87.23M	-109.81M	-164.27M	-196.98M	-230.97M	-233.01M	-303.15M	-346.96M	-347.14M	-348.17M	-261.87M	-217.50M	-260.18M	-324.51M	-324.24M	-387.44M
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Particulars	Mar 2006	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Total revenue	3.97B	4.78B	5.02B	5.95B	8.04B	10.50B	14.18B	17.01B	17.89B	19.02B	19.57B	20.63B	22.34B	15.97B	18.52B	12.48B	14.22B	22.70B	24.12B	25.22B
Gross profit	724.35M	877.77M	714.46M	769.60M	1.85B	2.44B	3.23B	3.35B	3.21B	3.96B	4.35B	4.42B	4.62B	1.15B	2.28B	2.31B	2.48B	4.75B	5.69B	5.83B
Operating expenses (excl. COGS)	-136.77M	-189.76M	-168.98M	-150.13M	-804.70M	-1.08B	-1.50B	-1.89B	-1.96B	-2.23B	-2.46B	-2.72B	-3.17B	-698.20M	-875.08M	-683.22M	-828.45M	-1.31B	-1.71B	-1.48B
Selling/general/admin expenses, total	—	—	—	—	-793.37M	-1.06B	-1.46B	-1.83B	-1.91B	-2.18B	-2.41B	-2.64B	-3.13B	-678.74M	-858.69M	-667.08M	-811.70M	-1.28B	-1.68B	-1.42B
Research & development	-1.45M	-1.36M	-1.04M	-1.41M	-2.47M	-3.46M	-4.29M	-5.73M	-6.88M	-7.67M	-8.22M	-11.20M	-13.49M	-11.24M	-21.83M	-14.38M	-15.65M	-5.09M	-9.37M	-12.26M
Selling/general/admin expenses, other	—	—	—	—	-790.90M	-1.05B	-1.46B	-1.82B	-1.91B	-2.17B	-2.40B	-2.63B	-3.12B	-667.50M	-836.86M	-652.70M	-796.04M	-1.27B	-1.67B	-1.41B
Other operating expenses, total	-136.77M	-189.76M	-168.98M	-150.13M	-11.32M	-24.45M	-39.25M	-56.45M	-47.88M	-50.05M	-57.03M	-80.75M	-38.44M	-19.45M	-16.39M	-16.15M	-16.75M	-35.47M	-34.37M	-55.13M
Operating income	456.39M	527.09M	544.44M	618.06M	871.26M	1.36B	1.72B	1.47B	1.25B	1.73B	1.89B	1.70B	1.45B	454.09M	1.41B	1.62B	1.65B	3.43B	3.98B	4.35B
Non-operating income, total	-59.64M	-91.67M	-133.04M	-135.01M	-302.24M	-176.80M	-244.49M	-232.07M	-494.07M	-394.30M	-145.04M	-232.72M	-399.63M	-230.19M	-659.58M	-97.60M	142.77M	-392.20M	-576.83M	-86.84M
Interest expense, net of interest capitalized	-129.34M	-142.54M	-163.37M	-168.10M	-401.95M	-364.50M	-419.52M	-693.91M	-717.79M	-775.15M	-412.45M	-334.81M	-557.60M	-589.76M	-734.76M	-331.71M	-280.84M	-570.62M	-870.22M	-846.72M
Interest capitalized	—	—	—	—	—	—	—	—	0	69.23M	0	—	—	0	0	0	32.27M	122.24M	0	0
Non-operating income, excl. interest expenses	69.91M	50.87M	42.54M	33.09M	99.70M	187.70M	175.03M	461.84M	173.00M	250.24M	-9.24M	45.76M	129.81M	306.74M	-170.19M	185.31M	81.36M	84.15M	217.92M	517.53M
Non-operating interest income	4.64M	4.14M	7.65M	6.25M	10.64M	8.43M	15.75M	19.86M	20.22M	25.38M	23.30M	18.84M	13.39M	17.69M	13.87M	29.85M	14.03M	35.18M	145.33M	173.36M
Miscellaneous non-operating expense	65.28M	46.73M	34.89M	26.84M	89.06M	179.27M	159.28M	441.98M	152.79M	224.85M	-32.55M	26.91M	116.42M	268.10M	-213.30M	143.84M	42.88M	-122.92M	58.35M	123.15M
Unusual income/expense	-208.80K	—	-12.21M	—	—	—	—	—	50.72M	130.62M	276.65M	56.34M	28.17M	52.83M	245.37M	48.80M	342.25M	94.27M	75.48M	242.35M
Pretax income	396.97M	435.41M	411.40M	483.05M	569.01M	1.18B	1.48B	1.24B	752.26M	1.34B	1.74B	1.47B	1.05B	223.90M	749.99M	1.53B	1.79B	3.04B	3.40B	4.27B
Taxes	-138.85M	-156.90M	-143.37M	-165.79M	-132.53M	-400.75M	-543.34M	-415.43M	-412.45M	-480.97M	-656.67M	-466.45M	-310.26M	-71.20M	-265.83M	-378.26M	-626.01M	-554.01M	-885.92M	-1.04B
Non-controlling/minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
After tax other income/expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	258.11M	278.52M	268.03M	317.26M	436.48M	781.51M	935.48M	820.49M	339.81M	854.45M	1.08B	1.00B	741.00M	152.70M	484.16M	1.15B	1.17B	2.49B	2.51B	3.22B
Net income	258.11M	278.52M	268.03M	317.26M	436.48M	781.51M	935.48M	820.49M	339.81M	854.45M	1.08B	1.00B	741.00M	152.70M	484.16M	880.60M	1.93B	2.62B	2.51B	3.22B
Dilution adjustment	10.03M	4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	268.15M	278.52M	268.03M	317.26M	436.48M	781.51M	935.48M	820.49M	339.81M	854.45M	1.08B	1.00B	741.00M	152.70M	484.16M	880.60M	1.93B	2.62B	2.51B	3.22B
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	707.80M	775.39M	808.62M	902.02M	1.55B	1.91B	2.37B	2.40B	2.35B	2.98B	3.03B	2.81B	2.59B	1.77B	2.84B	2.57B	2.64B	4.70B	5.59B	6.13B
EBIT	456.39M	527.09M	544.44M	618.06M	1.05B	1.36B	1.72B	1.47B	1.25B	1.73B	1.89B	1.70B	1.45B	454.09M	1.41B	1.62B	1.65B	3.43B	3.98B	4.35B
Total operating expenses	-3.51B	-4.25B	-4.48B	-5.34B	-7.17B	-9.14B	-12.46B	-15.54B	-16.65B	-17.29B	-17.69B	-18.92B	-20.89B	-15.52B	-17.11B	-10.85B	-12.57B	-19.27B	-20.14B	-20.87B
Prepaid expenses	178.97M	330.90M	438.50M	387.70M	371.27M	446.76M	778.13M	1.27B	—	1.59B	6.64M	15.81M	111.98M	36.35M	40.06M	40.66M	22.97M	35.31M	66.29M	76.00M
Deferred income, current	—	—	—	—	—	—	—	—	138.31M	—	81.89M	98.03M	77.66M	39.34M	34.54M	301.68M	66.14M	123.32M	134.57M	121.11M
Capital and operating lease obligations	5.33M	5.33M	1.39M	610.00K	84.00K	0	0	0	0	0	0	0	0	0	0	0	0	0	1.60M	5.88M
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	347.63M	385.73M	374.51M	458.43M	541.18M	738.72M	852.92M	1.37B	1.54B	1.46B	2.47B	2.42B	2.33B	2.67B	2.87B	2.99B	2.67B	2.49B	2.60B	2.67B
Deferred income, non-current	0	0	0	0	0	0	0	0	0	0	0	0	0	—	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in accrued expenses	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	-51.34M	-83.68M	-54.84M	-81.89M	-87.23M	-109.81M	-164.27M	-196.98M	-230.97M	-233.01M	-303.15M	-346.96M	-347.14M	-348.17M	-261.87M	-217.50M	-260.18M	-324.51M	-324.24M	-387.44M
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0