Piccadily Agro Industries Ltd

Piccadily Agro Industries Ltd

₹ 568 -5.69%
21 May 2:48 p.m.
About

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]

Key Points

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]

  • 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.

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
166 184 110 115 200 219 114 178 269 196 185 182 255
148 167 99 97 185 194 90 143 202 168 143 135 190
Operating Profit 18 18 12 18 15 25 24 34 67 28 42 48 66
OPM % 11% 10% 11% 15% 7% 11% 21% 19% 25% 14% 23% 26% 26%
0 0 0 0 0 0 0 29 1 1 1 3 2
Interest 3 3 3 4 3 4 5 3 4 4 5 9 9
Depreciation 4 4 4 4 4 6 4 4 4 5 5 5 5
Profit before tax 12 10 5 10 9 15 15 57 59 20 33 36 54
Tax % 41% 28% 17% 27% 42% 26% 26% 21% 27% 29% 25% 32% 26%
6 8 3 7 5 11 11 44 43 13 25 25 40
EPS in Rs 0.68 0.80 0.36 0.70 0.50 1.16 1.18 4.70 4.59 1.39 2.61 2.63 4.23
Raw PDF

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%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
70.97% 70.97% 70.97% 70.97% 70.97% 70.97% 70.97% 70.97% 70.97% 70.97% 70.97% 70.97%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.17% 0.88% 0.78% 0.71%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.04% 0.10% 0.10% 0.03% 0.01% 0.01%
29.03% 29.02% 29.02% 29.02% 29.02% 29.03% 29.00% 28.92% 28.76% 28.13% 28.24% 28.30%
No. of Shareholders 29,28530,57729,04327,83827,43530,84152,07051,17271,83370,61969,29776,030

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Concalls