AWL Agri Business Ltd

AWL Agri Busine. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

AWL Agri Business Ltd

₹ 274 -1.30%
06 Nov 10:48 a.m.
adaniwilmar.com BSE: 543458 NSE: AWL
About

Incorporated in 1999, Adani Wilmar Ltd deals in edible oil and food and other FMCG products. Adani has exited the joint venture in FY24 to focus on other segments. AWL Agri Business is the new name decided in online voting.[1]

Key Points

Business Segments

Website BSE NSE
  • Market Cap ₹ 35,572 Cr.
  • Current Price ₹ 274
  • High / Low ₹ 348 / 232
  • Stock P/E 32.8
  • Book Value ₹ 72.5
  • Dividend Yield 0.00 %
  • ROCE 20.9 %
  • ROE 13.9 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has reduced debt.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Promoter holding has decreased over last quarter: -10.4%
  • Company has a low return on equity of 7.89% 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

Fast Moving Consumer Goods Fast Moving Consumer Goods Agricultural Food & other Products Edible Oil

Part of BSE 500 BSE Fast Moving Consumer Goods BSE 200 BSE Dollex 200 Nifty 500

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
14,150 15,438 13,873 12,928 12,267 12,828 13,223 14,154 14,460 16,839 18,230 17,059 17,605
13,896 14,833 13,755 12,798 12,123 12,324 12,866 13,528 13,845 16,047 17,771 16,693 16,916
Operating Profit 254 605 118 130 144 505 357 626 615 792 458 366 688
OPM % 2% 4% 1% 1% 1% 4% 3% 4% 4% 5% 3% 2% 4%
59 78 313 66 11 59 104 54 56 67 52 206 -79
Interest 163 252 210 171 220 187 171 166 177 204 178 159 189
Depreciation 90 91 92 94 96 95 79 96 92 108 98 103 107
Profit before tax 60 340 129 -68 -162 281 211 418 402 546 234 311 313
Tax % 47% 32% 28% -12% -19% 27% 27% 25% 30% 28% 25% 25% 27%
49 246 94 -79 -131 201 157 313 311 411 191 238 245
EPS in Rs 0.38 1.89 0.72 -0.61 -1.01 1.55 1.21 2.41 2.39 3.16 1.46 1.82 1.88
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
28,797 29,657 37,090 54,155 58,185 51,262 63,672 69,732
27,666 28,348 35,765 52,418 57,223 50,126 61,186 67,428
Operating Profit 1,131 1,310 1,326 1,736 962 1,135 2,486 2,304
OPM % 4% 4% 4% 3% 2% 2% 4% 3%
122 110 104 172 961 240 233 246
Interest 487 569 407 541 775 749 724 730
Depreciation 199 241 268 309 358 364 395 416
Profit before tax 567 609 755 1,059 789 262 1,601 1,404
Tax % 37% 34% 14% 27% 30% 35% 27%
376 461 729 804 582 148 1,226 1,084
EPS in Rs 32.86 40.32 63.74 6.18 4.48 1.14 9.43 8.32
Dividend Payout % 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: 17%
3 Years: 6%
TTM: 28%
Compounded Profit Growth
10 Years: %
5 Years: 22%
3 Years: 15%
TTM: 10%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: -26%
1 Year: -19%
Return on Equity
10 Years: %
5 Years: 11%
3 Years: 8%
Last Year: 14%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 114 114 114 130 130 130 130
Reserves 1,997 2,456 3,185 7,476 8,036 8,186 9,294
1,829 2,300 3,051 2,701 2,396 2,628 1,937
7,662 6,915 6,978 11,010 10,417 8,833 11,051
Total Liabilities 11,603 11,786 13,328 21,317 20,979 19,777 22,412
3,027 3,758 3,702 4,601 4,793 4,930 5,481
CWIP 570 325 531 275 324 870 1,060
Investments 147 206 332 362 392 312 624
7,858 7,497 8,763 16,079 15,469 13,665 15,248
Total Assets 11,603 11,786 13,328 21,317 20,979 19,777 22,412

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
1,693 781 726 1,198 663 289 2,150
-934 -506 -484 -3,786 524 138 -278
-762 -8 -531 2,658 -919 -563 -1,544
Net Cash Flow -3 267 -289 70 268 -136 328

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 16 11 15 15 12 13 14
Inventory Days 61 57 55 58 53 58 56
Days Payable 101 85 60 69 59 56 56
Cash Conversion Cycle -24 -17 10 4 6 14 14
Working Capital Days -19 -18 -8 -12 -6 -4 2
ROCE % 27% 21% 19% 15% 10% 21%

Shareholding Pattern

Numbers in percentages

Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
87.94% 87.94% 87.94% 87.94% 87.88% 87.88% 87.88% 87.88% 87.88% 74.36% 74.36% 63.94%
1.57% 1.27% 1.14% 0.63% 0.65% 0.77% 0.73% 0.95% 1.16% 4.31% 4.61% 14.11%
0.14% 0.11% 0.06% 0.06% 0.12% 0.29% 0.25% 0.07% 0.05% 8.90% 8.62% 8.82%
10.35% 10.68% 10.85% 11.36% 11.35% 11.08% 11.15% 11.11% 10.91% 12.08% 12.08% 12.78%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.34% 0.34% 0.34%
No. of Shareholders 10,05,43311,32,25811,44,60211,53,74812,00,26711,73,45011,61,45310,75,64710,59,39010,57,69510,34,67510,13,527

* 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

DRHP

Credit ratings

Concalls