AWL Agri Business Ltd
Incorporated in 1999, Adani Wilmar Ltd deals in edible oil and food and other FMCG products[1]
- Market Cap ₹ 35,670 Cr.
- Current Price ₹ 274
- High / Low ₹ 404 / 232
- Stock P/E 29.3
- Book Value ₹ 72.1
- Dividend Yield 0.00 %
- ROCE 21.0 %
- ROE 13.8 %
- Face Value ₹ 1.00
Pros
- Company has reduced debt.
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has a low return on equity of 8.61% 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
Part of BSE Fast Moving Consumer Goods Nifty Midcap 150 Nifty MidSmallcap 400 BSE 150 MidCap Index BSE 250 LargeMidCap Index
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 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|
14,780 | 22,973 | 26,354 | 28,802 | 29,657 | 37,090 | 52,302 | 55,262 | 49,243 | 61,677 | |
14,552 | 22,330 | 25,433 | 27,703 | 28,345 | 35,763 | 50,577 | 54,346 | 48,102 | 59,254 | |
Operating Profit | 228 | 643 | 921 | 1,100 | 1,312 | 1,328 | 1,726 | 917 | 1,141 | 2,423 |
OPM % | 2% | 3% | 4% | 4% | 4% | 4% | 3% | 2% | 2% | 4% |
198 | 152 | 88 | 122 | 108 | 104 | 169 | 956 | 236 | 233 | |
Interest | 347 | 328 | 298 | 470 | 569 | 407 | 525 | 729 | 674 | 661 |
Depreciation | 72 | 119 | 146 | 182 | 242 | 268 | 285 | 319 | 322 | 355 |
Profit before tax | 8 | 348 | 566 | 570 | 609 | 757 | 1,084 | 825 | 381 | 1,640 |
Tax % | 45% | 34% | 34% | 36% | 35% | 14% | 25% | 26% | 27% | 26% |
4 | 230 | 375 | 365 | 395 | 655 | 808 | 607 | 278 | 1,216 | |
EPS in Rs | 0.39 | 20.09 | 32.79 | 31.95 | 34.52 | 57.27 | 6.22 | 4.67 | 2.14 | 9.35 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | 16% |
3 Years: | 6% |
TTM: | 25% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 25% |
3 Years: | 15% |
TTM: | 310% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | -27% |
1 Year: | -20% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | 11% |
3 Years: | 9% |
Last Year: | 14% |
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 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 109 | 114 | 114 | 114 | 114 | 114 | 130 | 130 | 130 | 130 |
Reserves | 666 | 1,166 | 1,540 | 1,905 | 2,298 | 2,952 | 7,248 | 7,858 | 8,142 | 9,238 |
1,948 | 2,622 | 2,244 | 1,829 | 2,300 | 3,051 | 2,626 | 2,259 | 2,360 | 1,885 | |
2,521 | 3,465 | 5,750 | 7,541 | 6,914 | 6,958 | 10,247 | 9,372 | 8,170 | 10,245 | |
Total Liabilities | 5,244 | 7,367 | 9,649 | 11,390 | 11,627 | 13,076 | 20,251 | 19,619 | 18,803 | 21,498 |
1,377 | 1,950 | 2,273 | 2,954 | 3,759 | 3,702 | 4,146 | 4,377 | 4,548 | 5,104 | |
CWIP | 43 | 70 | 443 | 570 | 325 | 531 | 262 | 323 | 864 | 1,055 |
Investments | 136 | 52 | 53 | 54 | 55 | 106 | 286 | 288 | 230 | 497 |
3,688 | 5,294 | 6,880 | 7,812 | 7,488 | 8,736 | 15,557 | 14,631 | 13,160 | 14,841 | |
Total Assets | 5,244 | 7,367 | 9,649 | 11,390 | 11,627 | 13,076 | 20,251 | 19,619 | 18,803 | 21,498 |
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 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|
-64 | 1,601 | 1,680 | 793 | 741 | 1,192 | 514 | 366 | 1,735 | ||
-396 | -916 | -935 | -518 | -499 | -3,852 | 596 | 139 | -302 | ||
459 | -645 | -742 | -7 | -531 | 2,682 | -919 | -619 | -1,235 | ||
Net Cash Flow | -1 | 39 | 2 | 268 | -289 | 22 | 190 | -114 | 199 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 18 | 13 | 17 | 16 | 11 | 15 | 15 | 13 | 13 | 15 |
Inventory Days | 37 | 54 | 60 | 59 | 57 | 55 | 57 | 52 | 58 | 56 |
Days Payable | 63 | 56 | 82 | 96 | 85 | 60 | 66 | 55 | 54 | 53 |
Cash Conversion Cycle | -8 | 12 | -5 | -21 | -17 | 10 | 6 | 9 | 17 | 18 |
Working Capital Days | 5 | 17 | 1 | -9 | -5 | 11 | 7 | 11 | 17 | 16 |
ROCE % | 22% | 27% | 28% | 22% | 20% | 15% | 10% | 21% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Monitoring Agency Report
14 May - Q4 FY25 monitoring report shows IPO proceeds utilization with approved extension for unutilized funds deployment.
- Announcement under Regulation 30 (LODR)-Earnings Call Transcript 6 May
- Announcement under Regulation 30 (LODR)-Newspaper Publication 30 Apr
-
Link Of Audio Call Recording Of Analyst/Investors Meeting.
29 Apr - Audio recording of Q4 and FY25 financial results call released by AWL Agri Business.
-
Earnings Presentation Q4 Of FY 25
29 Apr - AWL reports Q4 FY25 revenue INR 18,230 Cr (+38%), PAT INR 191 Cr (+22%), highest-ever FY EBITDA INR 2,482 Cr (+119%)
Annual reports
Concalls
-
May 2025Transcript PPT REC
-
Mar 2025TranscriptNotesPPT
-
Feb 2025Transcript PPT REC
-
Nov 2024Transcript PPT
-
Oct 2024TranscriptNotesPPT
-
Sep 2024TranscriptNotesPPT
-
Aug 2024Transcript PPT
-
Jul 2024TranscriptNotesPPT
-
May 2024Transcript PPT
-
Feb 2024Transcript PPT
-
Jan 2024TranscriptNotesPPT
-
Dec 2023TranscriptNotesPPT
-
Nov 2023Transcript PPT REC
-
Nov 2023TranscriptNotesPPT
-
Aug 2023Transcript PPT
-
Aug 2023TranscriptNotesPPT
-
May 2023Transcript PPT
-
Feb 2023TranscriptPPT
-
Nov 2022TranscriptPPT
-
May 2022TranscriptPPT
Business Segments