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 ₹ 95,357 Cr.
- Current Price ₹ 734
- High / Low ₹ 878 / 221
- Stock P/E 118
- Book Value ₹ 56.8
- Dividend Yield 0.00 %
- ROCE 20.0 %
- ROE 15.5 %
- Face Value ₹ 1.00
Pros
- Company has delivered good profit growth of 29.1% CAGR over last 5 years
Cons
- Stock is trading at 12.9 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
- 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 | TTM | |
|---|---|---|---|---|---|---|---|---|
| 14,780 | 22,973 | 26,354 | 28,802 | 29,657 | 37,090 | 52,361 | 55,073 | |
| 14,552 | 22,330 | 25,433 | 27,703 | 28,345 | 35,763 | 50,635 | 53,330 | |
| Operating Profit | 228 | 643 | 921 | 1,100 | 1,312 | 1,328 | 1,726 | 1,743 |
| OPM % | 2% | 3% | 4% | 4% | 4% | 4% | 3% | 3% |
| 198 | 152 | 88 | 122 | 108 | 104 | 169 | 163 | |
| Interest | 347 | 328 | 298 | 470 | 569 | 407 | 525 | 527 |
| Depreciation | 72 | 119 | 146 | 182 | 242 | 268 | 285 | 294 |
| Profit before tax | 8 | 348 | 566 | 570 | 609 | 757 | 1,084 | 1,085 |
| Tax % | 45% | 34% | 34% | 36% | 35% | 14% | 25% | |
| Net Profit | 4 | 230 | 375 | 365 | 395 | 655 | 808 | 811 |
| EPS in Rs | 0.39 | 20.09 | 32.79 | 31.95 | 34.52 | 57.27 | 6.22 | 6.68 |
| Dividend Payout % | -0% | -0% | -0% | -0% | -0% | -0% | -0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 18% |
| 3 Years: | 22% |
| TTM: | 41% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 29% |
| 3 Years: | 31% |
| TTM: | 23% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | % |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | 19% |
| 3 Years: | 18% |
| Last Year: | 15% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2014 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
|---|---|---|---|---|---|---|---|
| 109 | 114 | 114 | 114 | 114 | 114 | 130 | |
| Reserves | 666 | 1,166 | 1,540 | 1,905 | 2,298 | 2,952 | 7,248 |
| 1,948 | 2,622 | 2,244 | 1,829 | 2,300 | 3,051 | 2,626 | |
| 2,521 | 3,465 | 5,750 | 7,541 | 6,914 | 6,958 | 10,247 | |
| Total Liabilities | 5,244 | 7,367 | 9,649 | 11,390 | 11,627 | 13,076 | 20,251 |
| 1,377 | 1,950 | 2,273 | 2,954 | 3,759 | 3,702 | 4,146 | |
| CWIP | 43 | 70 | 443 | 570 | 325 | 531 | 363 |
| Investments | 136 | 52 | 53 | 54 | 55 | 106 | 286 |
| 3,688 | 5,294 | 6,880 | 7,812 | 7,488 | 8,736 | 15,456 | |
| Total Assets | 5,244 | 7,367 | 9,649 | 11,390 | 11,627 | 13,076 | 20,251 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2014 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
|---|---|---|---|---|---|---|---|
| -64 | 1,601 | 1,680 | 793 | 741 | 1,154 | ||
| -396 | -916 | -935 | -518 | -499 | -3,848 | ||
| 459 | -645 | -742 | -7 | -531 | 2,716 | ||
| Net Cash Flow | -1 | 39 | 2 | 268 | -289 | 22 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2014 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
|---|---|---|---|---|---|---|---|
| Debtor Days | 18 | 13 | 17 | 16 | 11 | 15 | 15 |
| Inventory Days | 37 | 54 | 60 | 59 | 57 | 55 | 59 |
| Days Payable | 22 | 56 | 82 | 96 | 20 | 11 | 15 |
| Cash Conversion Cycle | 34 | 12 | -5 | -21 | 49 | 60 | 59 |
| Working Capital Days | 5 | 17 | 1 | -9 | -5 | 11 | 10 |
| ROCE % | 22% | 27% | 28% | 22% | 20% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Monitoring Agency Report
13 Aug - Adani Wilmar Limited (''Company'') has submitted to the exchange, Monitoring Agency Report for the quarter ended on June 30, 2022. Please take the same on …
-
Announcement under Regulation 30 (LODR)-Earnings Call Transcript
10 Aug - Adani Wilmar Limited (''Company'') has submitted to the Exchange, transcript of the earnings call pertaining to Unaudited financial results (standalone & consolidated) for the quarter …
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
8 Aug - Adani Wilmar Limited (''Company'') has submitted to the exchange, copy of newspaper advertisements intimating date of 24th Annual General Meeting, E-voting information, Book Closure details …
- Intimation Of Book Closure Pursuant To Section 91 Of Companies Act 2013 And Regulation 42 Of The SEBI (LODR) Regulations, 2015 Of Adani Wilmar Limited. 5 Aug
- 24Th Annual General Meeting Of Adani Wilmar Ltd Will Be Held On Tuesday 30Th August 2022 At 11 AM Through VC/OAVM 5 Aug
Concalls
-
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.