Piccadily Agro Industries Ltd
Piccadily Agro Industries Ltd (PAIL), was incorporated in the year 1994 and started its commercial operations in 1997 as a sugar processing company. Later in 2007, PAIL has set up a distillery unit. At present the company is engaged in manufacturing sugar and distillery products at a manufacturing plant in Haryana. [1]
- Market Cap ₹ 5,359 Cr.
- Current Price ₹ 568
- High / Low ₹ 1,020 / 483
- Stock P/E 52.4
- Book Value ₹ 72.1
- Dividend Yield 0.00 %
- ROCE 22.7 %
- ROE 20.1 %
- Face Value ₹ 10.0
Pros
- Company has delivered good profit growth of 38.5% CAGR over last 5 years
Cons
- Stock is trading at 7.95 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
- Working capital days have increased from 108 days to 166 days
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Alcoholic Beverages Industry: Breweries & Distilleries
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
376 | 344 | 271 | 329 | 334 | 371 | 399 | 488 | 572 | 598 | 742 | 818 | |
330 | 316 | 248 | 282 | 308 | 344 | 359 | 437 | 503 | 537 | 592 | 635 | |
Operating Profit | 46 | 28 | 23 | 47 | 26 | 27 | 40 | 52 | 69 | 62 | 150 | 183 |
OPM % | 12% | 8% | 9% | 14% | 8% | 7% | 10% | 11% | 12% | 10% | 20% | 22% |
5 | 6 | 7 | 1 | 5 | 9 | -1 | 3 | 1 | 1 | 30 | 7 | |
Interest | 8 | 9 | 15 | 17 | 16 | 17 | 15 | 16 | 14 | 13 | 16 | 28 |
Depreciation | 10 | 11 | 11 | 13 | 13 | 13 | 13 | 13 | 15 | 16 | 18 | 19 |
Profit before tax | 33 | 15 | 5 | 18 | 2 | 7 | 11 | 25 | 41 | 33 | 146 | 142 |
Tax % | 36% | 39% | 68% | 57% | -148% | 21% | -21% | 29% | 29% | 30% | 25% | 28% |
21 | 9 | 2 | 8 | 5 | 2 | 19 | 18 | 29 | 22 | 110 | 102 | |
EPS in Rs | 2.25 | 0.94 | 0.16 | 0.84 | 0.48 | 0.23 | 2.03 | 1.90 | 3.10 | 2.37 | 11.63 | 10.85 |
Dividend Payout % | -0% | -0% | -0% | -0% | -0% | -0% | 10% | 26% | 3% | -0% | -0% | -0% |
Compounded Sales Growth | |
---|---|
10 Years: | 9% |
5 Years: | 15% |
3 Years: | 13% |
TTM: | 10% |
Compounded Profit Growth | |
---|---|
10 Years: | 28% |
5 Years: | 38% |
3 Years: | 52% |
TTM: | 17% |
Stock Price CAGR | |
---|---|
10 Years: | 55% |
5 Years: | 144% |
3 Years: | 153% |
1 Year: | -30% |
Return on Equity | |
---|---|
10 Years: | 14% |
5 Years: | 19% |
3 Years: | 21% |
Last Year: | 20% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 24 | 24 | 47 | 95 | 95 | 95 | 95 | 95 | 95 | 95 | 94 | 94 |
Reserves | 102 | 110 | 86 | 59 | 64 | 55 | 75 | 91 | 112 | 137 | 245 | 586 |
90 | 85 | 156 | 128 | 144 | 131 | 126 | 125 | 135 | 154 | 172 | 308 | |
99 | 130 | 102 | 141 | 156 | 189 | 166 | 198 | 187 | 207 | 228 | 156 | |
Total Liabilities | 315 | 349 | 391 | 423 | 458 | 470 | 461 | 509 | 529 | 593 | 739 | 1,144 |
136 | 149 | 162 | 156 | 152 | 148 | 141 | 135 | 144 | 195 | 218 | 282 | |
CWIP | 2 | 4 | 30 | 47 | 50 | 46 | 46 | 46 | 52 | 32 | 42 | 201 |
Investments | 58 | 52 | 53 | 64 | 64 | 65 | 69 | 62 | 59 | 61 | 61 | 60 |
119 | 145 | 146 | 155 | 191 | 211 | 205 | 265 | 273 | 305 | 419 | 601 | |
Total Assets | 315 | 349 | 391 | 423 | 458 | 470 | 461 | 509 | 529 | 593 | 739 | 1,144 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
47 | 42 | -6 | 98 | 41 | 58 | -0 | 22 | 45 | 37 | 51 | -27 | |
-33 | -22 | -50 | -46 | -10 | 1 | -8 | 0 | -35 | -52 | -30 | -270 | |
-14 | -22 | 54 | -52 | -30 | -44 | -4 | -9 | -22 | 12 | -10 | 292 | |
Net Cash Flow | 1 | -2 | -2 | 0 | 1 | 15 | -12 | 14 | -12 | -3 | 11 | -5 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 0 | 3 | 15 | 15 | 24 | 41 | 30 | 38 | 32 | 42 | 67 | 61 |
Inventory Days | 159 | 189 | 222 | 233 | 215 | 182 | 201 | 215 | 185 | 201 | 200 | 337 |
Days Payable | 89 | 160 | 134 | 152 | 175 | 214 | 172 | 174 | 123 | 140 | 113 | 59 |
Cash Conversion Cycle | 70 | 33 | 103 | 96 | 63 | 9 | 58 | 79 | 94 | 103 | 154 | 339 |
Working Capital Days | 26 | 23 | 57 | 8 | 22 | -6 | 26 | 44 | 65 | 64 | 93 | 166 |
ROCE % | 20% | 11% | 8% | 13% | 6% | 8% | 10% | 13% | 17% | 13% | 30% | 23% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
16h - FY25 revenue ₹893 Cr, 40% alco-bev growth, Rs.500 Cr capex for capacity expansion.
-
Integrated Filing (Financial)
17h - Audited Q4 and FY25 financial results with unmodified audit opinion for Piccadily Agro Industries.
- RESULTS FOR THE FINANCIAL YEAR 31.03.2025 18h
-
Compliance Of Regulation 32 Of SEBI (LODR) Regulations, 2015
19h - ICRA report confirms INR 224.5 Cr preferential issue proceeds utilized as per objects, no deviations, on schedule.
-
Compliance Of Regulation 32 Of SEBI (LODR) Regulations, 2015
19h - Compliance report on Rs.12.5 Cr preferential allotment and fund utilization for quarter ended 31.03.2025.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Business Segments
1) Distillery (75% in H1 FY25 vs 46% in FY22): [1] [2] The company produces Extra Neutral Alcohol (ENA), Ethanol, Country Liquor and alcoholic beverages. It is a key player in the alcoholic beverages industry with a premium portfolio of brands including Indri - single malt whisky, Whistler & Royal Highland - blended malt whisky brands, Camikara - premium sugarcane juice aged rum, etc. The segment revenue grew 44% YoY in H1 FY25, driven by higher sales from the single malt and premium alcoholic beverage portfolio. [3] [4]