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

₹ 205 -0.89%
11 May - 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. 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
1) Edible Oil[1]
The company offers sunflower oil, groundnut oil, mustard oil, rice bran oil, soybean oil, cottonseed oil, and more under its brands ''Fortune and Kings''

Website BSE NSE
  • Market Cap ₹ 26,634 Cr.
  • Current Price ₹ 205
  • High / Low ₹ 286 / 171
  • Stock P/E 25.1
  • Book Value ₹ 80.3
  • Dividend Yield 0.49 %
  • ROCE 18.3 %
  • ROE 10.7 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has reduced debt.

Cons

  • Company has a low return on equity of 9.05% over last 3 years.
  • Company's cost of borrowing seems high
  • Promoter holding has decreased over last 3 years: -31.0%

* 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 Nifty 500 Nifty MNC BSE 150 MidCap Index

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
13,873 12,928 12,267 12,828 13,223 14,154 14,460 16,839 18,230 17,059 17,605 18,603 21,465
13,755 12,798 12,123 12,324 12,866 13,528 13,845 16,047 17,781 16,693 16,916 18,050 20,941
Operating Profit 118 130 144 505 357 626 615 792 448 366 688 553 524
OPM % 1% 1% 1% 4% 3% 4% 4% 5% 2% 2% 4% 3% 2%
313 66 11 59 104 54 56 67 62 206 -79 106 159
Interest 210 171 220 187 171 166 177 204 178 159 189 185 174
Depreciation 92 94 96 95 79 96 92 108 98 103 107 111 128
Profit before tax 129 -68 -162 281 211 418 402 546 234 311 313 363 380
Tax % 28% -12% -19% 27% 27% 25% 30% 28% 25% 25% 27% 28% 29%
94 -79 -131 201 157 313 311 411 191 238 245 269 293
EPS in Rs 0.72 -0.61 -1.01 1.55 1.21 2.41 2.39 3.16 1.46 1.82 1.88 2.07 2.25
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 Mar 2026
28,797 29,657 37,090 54,155 58,185 51,225 63,672 74,731
27,666 28,348 35,765 52,418 57,223 50,090 61,186 72,600
Operating Profit 1,131 1,310 1,326 1,736 962 1,135 2,486 2,131
OPM % 4% 4% 4% 3% 2% 2% 4% 3%
122 110 104 172 961 240 233 392
Interest 487 569 407 541 775 749 724 707
Depreciation 199 241 268 309 358 364 395 449
Profit before tax 567 609 755 1,059 789 262 1,601 1,367
Tax % 37% 34% 14% 27% 30% 35% 27% 28%
376 461 729 804 582 148 1,226 1,045
EPS in Rs 32.86 40.32 63.74 6.18 4.48 1.14 9.43 8.02
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 12%
Compounded Sales Growth
10 Years: %
5 Years: 15%
3 Years: 9%
TTM: 17%
Compounded Profit Growth
10 Years: %
5 Years: 8%
3 Years: 22%
TTM: -14%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: -19%
1 Year: -22%
Return on Equity
10 Years: %
5 Years: 10%
3 Years: 9%
Last Year: 11%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 114 114 114 130 130 130 130 129
Reserves 1,997 2,456 3,185 7,476 8,036 8,186 9,294 10,311
1,829 2,300 3,051 2,701 2,396 2,628 1,937 1,109
7,662 6,915 6,978 11,010 10,417 8,833 11,051 13,209
Total Liabilities 11,603 11,786 13,328 21,317 20,979 19,777 22,412 24,759
3,027 3,758 3,702 4,601 4,793 4,921 5,481 7,143
CWIP 570 325 531 275 324 879 1,060 443
Investments 147 206 332 362 392 312 624 1,082
7,858 7,497 8,763 16,079 15,469 13,665 15,248 16,092
Total Assets 11,603 11,786 13,328 21,317 20,979 19,777 22,412 24,759

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
1,693 781 726 1,198 663 289 2,150 3,928
-934 -506 -484 -3,786 524 138 -278 -1,066
-762 -8 -531 2,658 -919 -847 -1,544 -1,678
Net Cash Flow -3 267 -289 70 268 -419 328 1,184
Free Cash Flow 785 151 265 663 -11 -641 1,190 3,104
CFO/OP 162% 69% 77% 83% 86% 40% 98% 201%

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 16 11 15 15 12 13 14 13
Inventory Days 61 57 55 58 53 58 56 45
Days Payable 101 85 60 69 59 56 56 18
Cash Conversion Cycle -24 -17 10 4 6 15 14 40
Working Capital Days -19 -18 -8 -12 -6 -4 2 7
ROCE % 27% 21% 19% 15% 10% 21% 18%

Insights

In beta
Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Sales Volume - Edible Oil
Million MT

Log in to view insights

Please log in to see hidden values.

Login
Sales Volume - Food & FMCG
Million MT
Consolidated Sales Volume - Total
Million MT
Rural Town Coverage
Count ・Standalone data
Crude Oil Refining Capacity
TPD ・Standalone data
Direct Reach Outlets
Lakh Outlets ・Standalone data
Market Share - Branded Edible Oil (ROCP)
Percentage ・Standalone data
Retail Outlet Reach
Million Outlets ・Standalone data
Seed Crushing Capacity
TPD ・Standalone data

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
87.94% 87.94% 87.88% 87.88% 87.88% 87.88% 87.88% 74.36% 74.36% 63.94% 56.94% 56.94%
1.14% 0.63% 0.65% 0.77% 0.73% 0.95% 1.16% 4.31% 4.61% 14.11% 21.15% 21.86%
0.06% 0.06% 0.12% 0.29% 0.25% 0.07% 0.05% 8.90% 8.62% 8.82% 9.28% 8.37%
10.85% 11.36% 11.35% 11.08% 11.15% 11.11% 10.91% 12.08% 12.08% 12.78% 12.30% 12.38%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.34% 0.34% 0.34% 0.34% 0.45%
No. of Shareholders 11,44,60211,53,74812,00,26711,73,45011,61,45310,75,64710,59,39010,57,69510,34,67510,13,5279,66,7219,41,828

* 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