AWL
AWL Agri Business Limited
If management delivers what it guided
arithmetic on filed guidance and past valuations · not a price target
AWL
FY26 → FY27 · 1 year of guidance · ~0.7 years from today₹189 today
BEAR
₹202
+6%
4.3% a year · 24.1x exit
BASE
₹551
+191%
7.4% a year · 63.8x exit
BULL
₹1,581
+734%
10% a year · 178.7x exit
Where the market has priced it
23x24x today298x
- FY27 one quarter filed — the pace is shown, not judged: guided +10.0%, filed +17.5% across 1 quarter(s)
- the last 3 years priced this company 56% below its ten-year median (28x vs 64x) — the exit multiple here is the ten-year one, so a sustained re-rating would not be captured
- at 24x its FY26 earnings the stock trades below the bottom of its own ten-year range (24x)
- the range is unusually wide — read it as the span of management's own claim, not as a forecast
- this company's own median multiple sits 205% above its filed-industry peers; the scenario uses its own
How these numbers are produced
| Earnings base | FY26 fiscal year EPS ₹8 (screener) |
|---|---|
| Guided growth | 7.4% a year, said on the call of 05-May-2026 · transcript |
| Read across as | operating: volume growth, realisation+margin held flat — medium confidence |
| Delivery calibration | 0.58x / 1x / 1.36x of what was guided — measured: 76 annual guided-vs-filed pairs + 77 near-complete quarterly years — NSE transcripts against the companies' own filings |
| Exit multiple | 24.07x / 63.83x / 178.69x, this company’s own p20 / median / p80 across 5 filed years |
| Filed-industry peers | median 20.92x across 21 peers — the cross-check, not the input |
| Arithmetic | base EPS × (1 + guided growth × delivery)1 × exit multiple |
Arithmetic on management’s own guidance and this company’s own past valuations. Not a price target, not a recommendation, and not a forecast of what the stock will do.
What management said
from NSE earnings-call filings · extracted, not interpreted
margin 55%volume growth 10%generic growth 10%
We continue to maintain the material margin at level of 55% and 54% for the quarter and full year, respectively.
Call 05-May-2026 · bridge confidence medium · transcript PDF
Pace against its own guidance
FY27
one quarter filed — the pace is shown, not judged
guided 10.0%
filed 17.5%
1 of 4 quarters