Allied Blenders & Distillers Ltd
Incorporated in 2008, Allied Blenders
and Distillers Ltd manufactures, purchase
and sells Alcoholic Beverages /liquids[1]
- Market Cap ₹ 14,794 Cr.
- Current Price ₹ 529
- High / Low ₹ 532 / 279
- Stock P/E 61.8
- Book Value ₹ 55.2
- Dividend Yield 0.68 %
- ROCE 21.1 %
- ROE 20.0 %
- Face Value ₹ 2.00
Pros
- Company has delivered good profit growth of 104% CAGR over last 5 years
Cons
- Stock is trading at 9.59 times its book value
- The company has delivered a poor sales growth of 3.28% over past five years.
- Company has a low return on equity of 11.1% over last 3 years.
- Company has high debtors of 181 days.
- Working capital days have increased from 9.33 days to 66.6 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.
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
---|---|---|---|---|---|---|---|
2,996 | 2,348 | 2,686 | 3,147 | 3,328 | 3,520 | 3,685 | |
2,762 | 2,154 | 2,488 | 2,961 | 3,085 | 3,089 | 3,218 | |
Operating Profit | 234 | 195 | 197 | 186 | 243 | 431 | 468 |
OPM % | 8% | 8% | 7% | 6% | 7% | 12% | 13% |
16 | 19 | 11 | 11 | 1 | 21 | 27 | |
Interest | 180 | 142 | 146 | 136 | 173 | 126 | 108 |
Depreciation | 69 | 59 | 59 | 55 | 58 | 61 | 60 |
Profit before tax | 0 | 13 | 4 | 6 | 13 | 266 | 326 |
Tax % | -2,948% | 80% | 62% | 73% | 86% | 27% | |
13 | 3 | 1 | 2 | 2 | 195 | 239 | |
EPS in Rs | 0.54 | 0.11 | 0.06 | 0.07 | 0.07 | 6.97 | 8.58 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 52% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | 3% |
3 Years: | 9% |
TTM: | 13% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 104% |
3 Years: | 401% |
TTM: | 1121% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
1 Year: | 85% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | 8% |
3 Years: | 11% |
Last Year: | 20% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|
Equity Capital | 47 | 47 | 47 | 49 | 49 | 56 |
Reserves | 326 | 328 | 357 | 357 | 358 | 1,487 |
1,058 | 981 | 863 | 793 | 835 | 905 | |
983 | 952 | 988 | 1,301 | 1,403 | 1,092 | |
Total Liabilities | 2,414 | 2,308 | 2,255 | 2,500 | 2,645 | 3,540 |
636 | 649 | 692 | 575 | 635 | 749 | |
CWIP | 48 | 17 | 15 | 14 | 16 | 19 |
Investments | 0 | 22 | 0 | 0 | 0 | 0 |
1,730 | 1,620 | 1,548 | 1,910 | 1,995 | 2,771 | |
Total Assets | 2,414 | 2,308 | 2,255 | 2,500 | 2,645 | 3,540 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|
595 | 247 | 179 | 230 | 186 | -678 | |
-45 | -59 | 53 | -19 | -54 | -182 | |
-496 | -216 | -256 | -203 | -132 | 922 | |
Net Cash Flow | 53 | -29 | -24 | 8 | -0 | 61 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|
Debtor Days | 114 | 135 | 130 | 111 | 136 | 181 |
Inventory Days | 151 | 196 | 153 | 190 | 124 | 196 |
Days Payable | 172 | 267 | 228 | 189 | 204 | 206 |
Cash Conversion Cycle | 93 | 64 | 54 | 113 | 57 | 172 |
Working Capital Days | -39 | -52 | -30 | -18 | -20 | 67 |
ROCE % | 11% | 11% | 12% | 16% | 21% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome
30 Jul - Q1-FY26 earnings call held; audio recording available; no unpublished price sensitive info shared.
- Announcement under Regulation 30 (LODR)-Newspaper Publication 30 Jul
-
Announcement under Regulation 30 (LODR)-Investor Presentation
29 Jul - Investor Presentation for the quarter ended June 30, 2025
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
29 Jul - Q1FY26: Income ₹930cr (+22.5%), EBITDA ₹119cr (+56.4%), PAT ₹56cr (+398.6%), new product launches, international expansion.
-
Amendment To The Code Of Practices And Procedures For Fair Disclosure Of Unpublished Price Sensitive Information ('Code Of Fair Disclosure')
29 Jul - Q1 FY26 results: PAT ₹6,091L; ongoing ₹3,399L customer dispute; ₹35,231L tax demand, 90% stayed; acquired UTO Asia for EUR1.225M.
Annual reports
Concalls
-
Jul 2025TranscriptNotesPPT
-
May 2025Transcript PPT REC
-
Jan 2025Transcript PPT REC
-
Nov 2024Transcript PPT
-
Oct 2024TranscriptNotesPPT
-
Aug 2024Transcript PPT
-
Jul 2024TranscriptNotesPPT
Leading Alcohol Manufacturer[1]
Allied Blenders and Distillers Limited (ABDL) is India’s largest spirits company by volume, recognized for its leadership in the whisky segment. Established in 1988, ABD is the owner of some of the world’s top-selling spirits brands and operates across several spirit categories including whisky, brandy, rum, vodka, and gin.