Allied Blenders & Distillers Ltd

Allied Blenders Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Allied Blenders & Distillers Ltd

₹ 644 5.92%
12 Jun - close price
abdindia.com BSE: 544203 NSE: ABDL
About

Incorporated in 2008, Allied Blenders
and Distillers Ltd manufactures, purchase
and sells Alcoholic Beverages /liquids[1]

Key Points

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.

Website BSE NSE
  • Market Cap ₹ 18,026 Cr.
  • Current Price ₹ 644
  • High / Low ₹ 720 / 382
  • Stock P/E 78.4
  • Book Value ₹ 59.4
  • Dividend Yield 0.84 %
  • ROCE 18.4 %
  • ROE 14.4 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has delivered good profit growth of 147% CAGR over last 5 years
  • Company has been maintaining a healthy dividend payout of 39.3%

Cons

  • Stock is trading at 10.8 times its book value
  • The company has delivered a poor sales growth of 10.8% over past five years.
  • Company has high debtors of 168 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

Fast Moving Consumer Goods Fast Moving Consumer Goods Beverages Breweries & Distilleries

Part of BSE 500 BSE Fast Moving Consumer Goods Nifty 500 BSE 250 SmallCap Index BSE 400 MidSmallCap Index

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
771 814 851 895 768 758 868 974 921 923 990 1,003 1,007
721 762 780 836 708 683 764 857 785 811 865 867 838
Operating Profit 50 52 71 59 60 74 103 117 136 112 125 136 169
OPM % 6% 6% 8% 7% 8% 10% 12% 12% 15% 12% 13% 14% 17%
1 1 1 -2 2 2 2 3 14 7 5 -2 13
Interest 37 39 43 46 45 44 25 27 28 27 30 26 51
Depreciation 14 13 12 14 19 16 16 13 16 16 16 18 29
Profit before tax -0 1 16 -3 -1 16 64 80 106 76 84 89 103
Tax % 753% 286% 29% 33% 70% 28% 26% 28% 26% 26% 25% 28% 63%
-1 -3 11 -4 -2 11 48 57 79 56 63 64 38
EPS in Rs -0.05 -0.11 0.46 -0.18 -0.10 0.40 1.70 2.05 2.81 2.02 2.30 2.38 1.46
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
2,996 2,348 2,686 3,147 3,328 3,520 3,923
2,762 2,154 2,488 2,961 3,085 3,089 3,381
Operating Profit 234 195 197 186 243 431 542
OPM % 8% 8% 7% 6% 7% 12% 14%
16 19 11 11 1 21 23
Interest 180 142 146 136 173 126 135
Depreciation 69 59 59 55 58 61 79
Profit before tax 0 13 4 6 13 266 351
Tax % -2,948% 80% 62% 73% 86% 27% 37%
13 3 1 2 2 195 220
EPS in Rs 0.54 0.11 0.06 0.07 0.07 6.97 8.16
Dividend Payout % 0% 0% 0% 0% 0% 52% 66%
Compounded Sales Growth
10 Years: %
5 Years: 11%
3 Years: 8%
TTM: 11%
Compounded Profit Growth
10 Years: %
5 Years: 147%
3 Years: 423%
TTM: 18%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: 52%
Return on Equity
10 Years: %
5 Years: 11%
3 Years: 14%
Last Year: 14%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 47 47 47 49 49 56 56
Reserves 326 328 357 357 358 1,487 1,607
1,058 981 863 793 835 905 1,151
983 952 988 1,301 1,403 1,092 1,341
Total Liabilities 2,414 2,308 2,255 2,500 2,645 3,540 4,154
636 649 692 575 635 749 890
CWIP 48 17 15 14 16 19 109
Investments 0 22 0 0 0 0 0
1,730 1,620 1,548 1,910 1,995 2,771 3,155
Total Assets 2,414 2,308 2,255 2,500 2,645 3,540 4,154

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
595 247 179 230 186 -678 362
-45 -59 53 -19 -54 -182 -331
-496 -216 -256 -203 -132 922 10
Net Cash Flow 53 -29 -24 8 -0 61 41
Free Cash Flow 548 212 124 210 141 -806 16
CFO/OP 255% 128% 93% 126% 80% -141% 94%

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 114 135 130 111 136 181 168
Inventory Days 151 196 153 190 124 196 128
Days Payable 172 267 228 189 204 206 137
Cash Conversion Cycle 93 64 54 113 57 172 158
Working Capital Days -39 -52 -30 -18 -20 67 54
ROCE % 11% 11% 12% 16% 21% 18%

Insights

In beta
Mar 2018 Mar 2022 Mar 2023 Mar 2024 Mar 2025
P&A Salience by Volume
Percentage

Log in to view insights

Please log in to see hidden values.

Login
Total Sales Volume
Million Cases
ICONiQ White Sales Volume
Million Cases
International Presence (Countries)
Countries
Mass Premium Sales Volume
Million Cases
Net Realization Per Case
INR
Number of Bottling Units
Units
Own Grain-based ENA Distillery Capacity
MLPA
Prestige & Above (P&A) Sales Volume
Million Cases
Officer's Choice Mass Premium Market Share
Percentage
Retail Touchpoints Reach
Touchpoints

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
80.91% 80.91% 80.91% 80.91% 80.91% 80.91% 80.91% 80.91%
3.83% 2.83% 2.55% 2.73% 2.82% 2.96% 3.36% 3.23%
3.52% 4.14% 4.01% 4.03% 4.73% 4.56% 4.61% 4.82%
11.73% 12.11% 12.53% 12.33% 11.53% 11.58% 11.12% 11.03%
No. of Shareholders 3,63,0491,21,2821,09,5741,09,0521,05,9101,09,7611,27,1691,19,762

* 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

Announcements

Annual reports

Credit ratings

Concalls