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

₹ 267 -0.32%
30 Apr - close price
adaniwilmar.com BSE: 543458 NSE: AWL
About

Incorporated in 1999, Adani Wilmar Ltd deals in edible oil and food and other FMCG products[1]

Key Points

Business Segments

Website BSE NSE
  • Market Cap ₹ 34,708 Cr.
  • Current Price ₹ 267
  • High / Low ₹ 404 / 232
  • Stock P/E 28.3
  • Book Value ₹ 72.5
  • Dividend Yield 0.00 %
  • ROCE 20.8 %
  • ROE 13.8 %
  • 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
  • Company has a low return on equity of 7.87% 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 Nifty 500 BSE Fast Moving Consumer Goods BSE Allcap BSE 500 BSE Dollex 200

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
14,917 14,724 14,150 15,438 13,873 12,928 12,267 12,828 13,223 14,169 14,460 16,839 18,230
14,492 14,281 13,896 14,833 13,755 12,798 12,123 12,324 12,866 13,550 13,845 16,047 17,781
Operating Profit 426 443 254 605 118 130 144 505 357 619 615 792 448
OPM % 3% 3% 2% 4% 1% 1% 1% 4% 3% 4% 4% 5% 2%
63 52 59 78 313 66 11 59 104 61 56 67 62
Interest 107 150 163 252 210 171 220 187 171 166 177 204 178
Depreciation 83 86 90 91 92 94 96 95 79 96 92 108 98
Profit before tax 298 260 60 340 129 -68 -162 281 211 418 402 546 234
Tax % 26% 24% 47% 32% 28% -12% -19% 27% 27% 25% 30% 28% 25%
234 194 49 246 94 -79 -131 201 157 313 311 411 191
EPS in Rs 1.80 1.49 0.38 1.89 0.72 -0.61 -1.01 1.55 1.21 2.41 2.39 3.16 1.46
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
28,797 29,657 37,090 54,155 58,185 51,262 63,672
27,666 28,348 35,765 52,418 57,223 50,126 61,190
Operating Profit 1,131 1,310 1,326 1,736 962 1,135 2,482
OPM % 4% 4% 4% 3% 2% 2% 4%
122 110 104 172 961 240 238
Interest 487 569 407 541 775 749 724
Depreciation 199 241 268 309 358 364 395
Profit before tax 567 609 755 1,059 789 262 1,601
Tax % 37% 34% 14% 27% 30% 35% 27%
376 461 729 804 582 148 1,226
EPS in Rs 32.86 40.32 63.74 6.18 4.48 1.14 9.43
Dividend Payout % 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: 17%
3 Years: 6%
TTM: 24%
Compounded Profit Growth
10 Years: %
5 Years: 22%
3 Years: 15%
TTM: 675%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: -29%
1 Year: -25%
Return on Equity
10 Years: %
5 Years: 10%
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 11,076
Total Liabilities 11,603 11,786 13,328 21,317 20,979 19,777 22,438
3,027 3,758 3,702 4,601 4,793 4,930 5,484
CWIP 570 325 531 275 324 870 1,056
Investments 147 206 332 362 392 312 624
7,858 7,497 8,763 16,079 15,469 13,665 15,273
Total Assets 11,603 11,786 13,328 21,317 20,979 19,777 22,438

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 -270
-762 -8 -531 2,658 -919 -563 -1,544
Net Cash Flow -3 267 -289 70 268 -136 336

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 19
Cash Conversion Cycle -24 -17 10 4 6 14 51
Working Capital Days -9 -5 11 5 8 14 12
ROCE % 27% 21% 19% 15% 10% 21%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
87.94% 87.94% 87.94% 87.94% 87.94% 87.94% 87.88% 87.88% 87.88% 87.88% 87.88% 74.36%
1.50% 1.63% 1.57% 1.27% 1.14% 0.63% 0.65% 0.77% 0.73% 0.95% 1.16% 4.31%
0.00% 0.09% 0.14% 0.11% 0.06% 0.06% 0.12% 0.29% 0.25% 0.07% 0.05% 8.90%
10.56% 10.34% 10.35% 10.68% 10.85% 11.36% 11.35% 11.08% 11.15% 11.11% 10.91% 12.08%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.34%
No. of Shareholders 11,17,5229,87,11210,05,43311,32,25811,44,60211,53,74812,00,26711,73,45011,61,45310,75,64710,59,39010,57,695

* 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