Adani Wilmar Ltd
Adani Wilmar is a leading FMCG food company in India that offers most of the essential kitchen commodities for Indian consumers, including edible oil, wheat flour, rice, pulses, and sugar. Our products are offered under a diverse range of brands across a broad price spectrum and cater to different customer groups.[1]
- Market Cap ₹ 56,627 Cr.
- Current Price ₹ 436
- High / Low ₹ 842 / 327
- Stock P/E 93.2
- Book Value ₹ 61.5
- Dividend Yield 0.00 %
- ROCE 15.3 %
- ROE 7.90 %
- Face Value ₹ 1.00
Pros
Cons
- Stock is trading at 7.09 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has a low return on equity of 13.2% over last 3 years.
- Company's cost of borrowing seems high
* 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: Edible Oil Industry: Solvent Extraction
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|
14,780 | 22,973 | 26,354 | 28,802 | 29,657 | 37,090 | 52,361 | 55,262 | |
14,552 | 22,330 | 25,433 | 27,703 | 28,345 | 35,763 | 50,635 | 53,646 | |
Operating Profit | 228 | 643 | 921 | 1,100 | 1,312 | 1,328 | 1,726 | 1,616 |
OPM % | 2% | 3% | 4% | 4% | 4% | 4% | 3% | 3% |
198 | 152 | 88 | 122 | 108 | 104 | 169 | 257 | |
Interest | 347 | 328 | 298 | 470 | 569 | 407 | 525 | 729 |
Depreciation | 72 | 119 | 146 | 182 | 242 | 268 | 285 | 319 |
Profit before tax | 8 | 348 | 566 | 570 | 609 | 757 | 1,084 | 825 |
Tax % | 45% | 34% | 34% | 36% | 35% | 14% | 25% | 26% |
Net Profit | 4 | 230 | 375 | 365 | 395 | 655 | 808 | 607 |
EPS in Rs | 0.39 | 20.09 | 32.79 | 31.95 | 34.52 | 57.27 | 6.22 | 4.67 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | 16% |
3 Years: | 23% |
TTM: | 6% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 10% |
3 Years: | 15% |
TTM: | -25% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
1 Year: | -35% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | 14% |
3 Years: | 13% |
Last Year: | 8% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|
109 | 114 | 114 | 114 | 114 | 114 | 130 | 130 | |
Reserves | 666 | 1,166 | 1,540 | 1,905 | 2,298 | 2,952 | 7,248 | 7,858 |
1,948 | 2,622 | 2,244 | 1,829 | 2,300 | 3,051 | 2,626 | 2,259 | |
2,521 | 3,465 | 5,750 | 7,541 | 6,914 | 6,958 | 10,247 | 9,372 | |
Total Liabilities | 5,244 | 7,367 | 9,649 | 11,390 | 11,627 | 13,076 | 20,251 | 19,619 |
1,377 | 1,950 | 2,273 | 2,954 | 3,759 | 3,702 | 4,146 | 4,377 | |
CWIP | 43 | 70 | 443 | 570 | 325 | 531 | 363 | 323 |
Investments | 136 | 52 | 53 | 54 | 55 | 106 | 286 | 288 |
3,688 | 5,294 | 6,880 | 7,812 | 7,488 | 8,736 | 15,456 | 14,631 | |
Total Assets | 5,244 | 7,367 | 9,649 | 11,390 | 11,627 | 13,076 | 20,251 | 19,619 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|
-64 | 1,601 | 1,680 | 793 | 741 | 1,154 | 514 | ||
-396 | -916 | -935 | -518 | -499 | -3,848 | 599 | ||
459 | -645 | -742 | -7 | -531 | 2,716 | -919 | ||
Net Cash Flow | -1 | 39 | 2 | 268 | -289 | 22 | 194 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|
Debtor Days | 18 | 13 | 17 | 16 | 11 | 15 | 15 | 13 |
Inventory Days | 37 | 54 | 60 | 59 | 57 | 55 | 59 | 52 |
Days Payable | 63 | 56 | 82 | 96 | 85 | 60 | 69 | 56 |
Cash Conversion Cycle | -8 | 12 | -5 | -21 | -17 | 10 | 5 | 9 |
Working Capital Days | 5 | 17 | 1 | -9 | -5 | 11 | 10 | 12 |
ROCE % | 22% | 27% | 28% | 22% | 20% | 15% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
26 May - Press Release titled "Adani Wilmar Enters Whole Wheat Category, Setting the Gold Standard for Authenticity and Purity."
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
17 May - Secretarial Compliance Report for the year ended on 31st March, 2023
-
Announcement under Regulation 30 (LODR)-Earnings Call Transcript
10 May - Adani Wilmar Limited ("Company") has submitted to the exchange transcript of the earnings call held on May 3, 2023 with respect to audited financial results …
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
8 May - Press release titled "Celebrate the Taste of India with Fortune''s New Pickle Special Pack and Achaar Ka Perfect Jodidaar Campaign."
- Statement Of Deviation, If Any, In Utilization Of IPO Proceeds During The Quarter Ended March 31, 2023 8 May
Concalls
-
May 2023Transcript PPT
-
Feb 2023TranscriptPPT
-
Nov 2022TranscriptPPT
-
May 2022TranscriptPPT
Parent entities[1] AWL is a joint venture incorporated in 1999 between the Adani Group, which is a multinational diversified business group with significant interests across transport and logistics, and energy and utility sectors, and the Wilmar Group, one of Asia's leading agribusiness groups which were ranked seventh largest listed companies by market capitalization on the Singapore Exchange as of September 30, 2021.