Adani Wilmar Ltd

₹ 756 1.29%
30 Sep - close price
About

Adani Wilmar is a leading FMCG food company in India that offers most of the essential kitchen commodities for Indian consumers, including edible oil, wheat flour, rice, pulses, and sugar. Our products are offered under a diverse range of brands across a broad price spectrum and cater to different customer groups.[1]

Key Points

Parent entities[1] AWL is a joint venture incorporated in 1999 between the Adani Group, which is a multinational diversified business group with significant interests across transport and logistics, and energy and utility sectors, and the Wilmar Group, one of Asia's leading agribusiness groups which were ranked seventh largest listed companies by market capitalization on the Singapore Exchange as of September 30, 2021.

  • Market Cap 98,191 Cr.
  • Current Price 756
  • High / Low 878 / 221
  • Stock P/E 120
  • Book Value 58.5
  • Dividend Yield 0.00 %
  • ROCE 19.2 %
  • ROE 14.7 %
  • Face Value 1.00

Pros

Cons

  • Stock is trading at 12.9 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • 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

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022
10,229 10,672 11,312 13,563 14,379 14,960 14,732
9,915 10,319 10,935 13,133 13,875 14,535 14,289
Operating Profit 314 353 377 430 504 426 443
OPM % 3% 3% 3% 3% 4% 3% 3%
9 26 57 25 27 63 52
Interest 84 111 142 149 143 107 150
Depreciation 68 67 68 76 81 83 86
Profit before tax 171 202 225 229 306 298 260
Tax % 36% -46% 26% 27% 28% 26% 24%
Net Profit 127 315 176 182 211 234 194
EPS in Rs 11.15 27.56 1.54 1.60 1.85 1.80 1.49
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
28,797 29,657 37,090 54,214 57,633
27,666 28,348 35,765 52,477 55,831
Operating Profit 1,131 1,310 1,326 1,736 1,802
OPM % 4% 4% 4% 3% 3%
122 110 104 172 167
Interest 487 569 407 541 548
Depreciation 199 241 268 309 327
Profit before tax 567 609 755 1,059 1,094
Tax % 37% 34% 14% 27%
Net Profit 376 461 729 804 822
EPS in Rs 32.86 40.32 63.74 6.18 6.74
Dividend Payout % 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: 23%
TTM: 46%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: 29%
TTM: 10%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: %
Return on Equity
10 Years: %
5 Years: %
3 Years: 19%
Last Year: 15%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022
114 114 114 130
Reserves 1,997 2,456 3,185 7,476
1,829 2,300 3,051 2,701
7,662 6,915 6,978 11,010
Total Liabilities 11,603 11,786 13,328 21,317
3,027 3,758 3,702 4,601
CWIP 570 325 531 376
Investments 147 206 332 362
7,858 7,497 8,763 15,978
Total Assets 11,603 11,786 13,328 21,317

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022
1,693 781 726 1,160
-934 -506 -484 -3,782
-762 -8 -531 2,691
Net Cash Flow -3 267 -289 70

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 16 11 15 15
Inventory Days 61 57 55 59
Days Payable 101 85 60 71
Cash Conversion Cycle -24 -17 10 3
Working Capital Days -9 -5 11 8
ROCE % 27% 21% 19%

Shareholding Pattern

Numbers in percentages

Mar 2022 Jun 2022
87.94 87.94
2.01 1.50
0.41 0.00
9.64 10.56

Documents