AWL Agri Business Ltd

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

AWL Agri Business Ltd

₹ 167 -5.39%
28 Oct 1:23 p.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
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 ₹ 21,679 Cr.
  • Current Price ₹ 167
  • High / Low ₹ 283 / 160
  • Stock P/E 18.5
  • Book Value ₹ 83.8
  • Dividend Yield 0.60 %
  • ROCE 18.3 %
  • ROE 10.7 %
  • Face Value ₹ 1.00
Edit ratios

Pros

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 250 SmallCap Index

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
12,267 12,828 13,223 14,154 14,460 16,839 18,230 17,059 17,605 18,603 21,465 20,048 22,202
12,123 12,324 12,866 13,528 13,845 16,047 17,781 16,693 16,916 18,050 20,941 19,324 21,579
Operating Profit 144 505 357 626 615 792 448 366 688 553 524 725 623
OPM % 1.2% 3.9% 2.7% 4.4% 4.3% 4.7% 2.5% 2.1% 3.9% 3.0% 2.4% 3.6% 2.8%
11 59 104 54 56 67 62 212 -62 106 182 57 81
Interest 220 187 171 166 177 204 178 159 189 185 174 186 241
Depreciation 96 95 79 96 92 108 98 103 107 111 128 117 118
Profit before tax -162 281 211 418 402 546 234 317 330 363 404 478 344
Tax % -19% 27% 27% 25% 30% 28% 25% 25% 26% 28% 27% 27% 30%
-131 201 157 313 311 411 191 238 245 269 293 351 239
EPS in Rs -1.01 1.55 1.21 2.41 2.39 3.16 1.46 1.82 1.88 2.07 2.25 2.70 1.84
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 TTM
28,797 29,657 37,090 54,155 58,185 51,225 63,672 74,731 82,318
27,666 28,348 35,765 52,418 57,223 50,090 61,186 72,600 79,894
Operating Profit 1,131 1,310 1,326 1,736 962 1,135 2,486 2,131 2,424
OPM % 3.9% 4.4% 3.6% 3.2% 1.6% 2.2% 3.9% 2.9% 2.9%
122 110 104 172 961 240 233 392 426
Interest 487 569 407 541 775 749 724 707 787
Depreciation 199 241 268 309 358 364 395 449 474
Profit before tax 567 609 755 1,059 789 262 1,601 1,367 1,589
Tax % 37% 34% 14% 27% 30% 35% 27% 28%
376 461 729 804 582 148 1,226 1,045 1,153
EPS in Rs 3.29 4.03 6.37 6.18 4.48 1.14 9.43 8.04 8.86
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 12%
Compounded Sales Growth
10 Years: %
5 Years: 15%
3 Years: 9%
TTM: 18%
Compounded Profit Growth
10 Years: %
5 Years: 8%
3 Years: 22%
TTM: 8%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: -19%
1 Year: -34%
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 Sep 2026
Equity Capital 114 114 114 130 130 130 130 129 129
Reserves 1,997 2,456 3,185 7,476 8,036 8,186 9,294 10,311 10,761
1,829 2,300 3,051 2,701 2,396 2,628 1,937 1,109 2,889
7,662 6,915 6,978 11,010 10,417 8,833 11,051 13,186 16,699
Total Liabilities 11,603 11,786 13,328 21,317 20,979 19,777 22,412 24,736 30,478
3,027 3,758 3,702 4,601 4,793 4,921 5,481 7,143 7,242
CWIP 570 325 531 275 324 879 1,060 443 673
Investments 147 206 332 362 392 312 624 1,082 458
7,858 7,497 8,763 16,079 15,469 13,665 15,248 16,069 22,105
Total Assets 11,603 11,786 13,328 21,317 20,979 19,777 22,412 24,736 30,478

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 -1,096
-762 -8 -531 2,658 -919 -847 -1,544 -1,678
Net Cash Flow -3 267 -289 70 268 -419 328 1,154
Free Cash Flow 785 151 265 663 -11 -641 1,190 3,104
CFO/EBITDA Share of operating profit converting into cash: CFO (before tax) / Operating Profit 162% 69% 77% 83% 86% 40% 98% 201%

Ratios

Consolidated / 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 56
Cash Conversion Cycle -24 -17 10 4 6 15 14 1
Working Capital Days -19 -18 -8 -12 -6 -4 9 4
ROCE % 27% 21% 19% 15% 10% 21% 18%

Insights

In beta
Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Total Sales Volume
Million MT

Log in to view insights

Please log in to see hidden values.

Login
Edible Oil Refining Capacity Utilization
% ・Standalone data
Direct Outlet Reach
Lacs outlets ・Standalone data
Food & FMCG Sales Volume
Million MT
Rural Town Coverage
Number of towns ・Standalone data
Basmati Rice Market Share
% ・Standalone data
Wheat Flour Market Share
% ・Standalone data
Edible Oil Market Share (ROCP)
% ・Standalone data
Number of Manufacturing Plants
Number of plants

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026Sep 2026
87.88% 87.88% 87.88% 87.88% 87.88% 74.36% 74.36% 63.94% 56.94% 56.94% 56.94% 56.94%
0.65% 0.77% 0.73% 0.95% 1.16% 4.31% 4.61% 14.11% 21.15% 21.86% 21.10% 19.50%
0.12% 0.29% 0.25% 0.07% 0.05% 8.90% 8.62% 8.82% 9.28% 8.37% 8.46% 10.24%
11.35% 11.08% 11.15% 11.11% 10.91% 12.08% 12.08% 12.78% 12.30% 12.38% 12.91% 12.72%
0.00% 0.00% 0.00% 0.00% 0.00% 0.34% 0.34% 0.34% 0.34% 0.45% 0.60% 0.60%
No. of Shareholders 12,00,26711,73,45011,61,45310,75,64710,59,39010,57,69510,34,67510,13,5279,66,7219,41,8289,31,2309,09,828

* 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