Adani Wilmar

₹337.3 0.9 | 0.3%

WEBSITE BSE:543458 NSE : AWL 18 May, 12:50

Market Cap ₹43838 Cr.

Stock P/E 296.2

P/B 5.3

Current Price ₹337.3

Book Value ₹ 64

Face Value 1

52W High ₹509.4

Dividend Yield 0%

52W Low ₹ 285.9

Edit Ratio

Adani Wilmar Research see more...

Overview Inc. Year: 1999Industry: Edible Oil

Adani Wilmar Limited,(FMCG) organization, provides kitchen commodities in India. The corporation produces, refines, and sells soyabean, palm, sunflower, rice bran, mustard, groundnut, cottonseed, and blended oil. It also offers oleochemicals, along with stearic acids, soap noodles, palmitic acid, oleic acid, and glycerin for domestic and personal care merchandise; sastor oil and its derivatives comprising steric acid and ricin oleic acid for clinical, pharmaceutical, cosmetic, and aeronautical use; de-oiled cakes which are used as farm animals feed. In addition, the business enterprise gives wheat flour, rice, pulses, sugar, besan, atta, soya chunks, bakery fats, and equipped-to-cook dinner khichdi; soaps, handwash, and sanitizers. Further, it's miles involved in the bulk packaging of frying oil. The organization provides its products below the Fortune, King's, Raag, Bullet, Fryola, Jubilee, Aadhaar, Alpha, Avsar, Golden Chef, Fryola, Alife, and VIVO logo names thru retail distribution channels and e-commerce structures, along with Fortune Online, in addition to operates 8 Fortune Mart stores. It exports its products to the Middle East, Southeast Asia, East Africa, Europe, the United States, Canada, and the world over. The enterprise was founded in 1999 and is primarily based in Ahmedabad, India.

Adani Wilmar Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Adani Wilmar Quarterly Results

#(Fig in Cr.)	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Net Sales	14371	14917	14724	14150	15438	13873	12928	12267	12828	13238
Other Income	27	63	52	59	78	313	66	64	59	104
Total Income	14398	14980	14776	14209	15516	14186	12994	12331	12888	13342
Total Expenditure	13867	14492	14281	13896	14833	13755	12798	12123	12324	12881
Operating Profit	531	488	495	313	683	431	197	208	563	461
Interest	143	107	150	163	252	210	171	220	187	171
Depreciation	81	83	86	90	91	92	94	96	95	79
Exceptional Income / Expenses	0	0	0	0	0	0	0	-54	0	0
Profit Before Tax	306	298	260	60	340	129	-68	-162	281	211
Provision for Tax	86	79	62	28	108	37	-8	-32	75	56
Profit After Tax	221	219	198	32	231	92	-60	-130	206	155
Adjustments	-9	15	-4	17	15	1	-19	-1	-5	2
Profit After Adjustments	211	234	194	49	246	94	-79	-131	201	157
Adjusted Earnings Per Share	1.8	1.8	1.5	0.4	1.9	0.7	-0.6	-1	1.5	1.2

Adani Wilmar Profit & Loss

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	17320	17266	19035	23198	26472	28797	29657	37090	54155	58185	51261
Other Income	298	175	109	134	89	122	110	104	172	261	293
Total Income	17618	17442	19144	23332	26561	28920	29767	37195	54327	58446	51555
Total Expenditure	17124	16887	18518	22545	25544	27697	28348	35765	52419	56524	50126
Operating Profit	493	555	626	788	1017	1223	1419	1430	1909	1922	1429
Interest	380	331	333	328	298	470	569	407	541	775	749
Depreciation	92	107	115	119	146	182	241	268	309	358	364
Exceptional Income / Expenses	0	0	0	11	0	0	0	0	0	0	-54
Profit Before Tax	21	117	178	352	573	571	609	755	1059	789	262
Provision for Tax	8	32	30	119	192	205	206	103	284	235	91
Profit After Tax	13	85	149	233	382	366	403	652	774	554	171
Adjustments	0	0	0	0	26	21	58	77	29	29	-23
Profit After Adjustments	13	85	149	233	408	387	461	729	804	582	148
Adjusted Earnings Per Share	0.1	0.7	1.3	2	3.6	3.4	4	6.4	6.2	4.5	1.1

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	7%	25%	17%	0%
Operating Profit CAGR	1%	11%	14%	0%
PAT CAGR	-28%	11%	8%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-11%	NA%	NA%	NA%
ROE Average	7%	14%	16%	15%
ROCE Average	15%	19%	22%	19%

Adani Wilmar Balance Sheet

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	708	853	1070	1321	1742	2128	2571	3299	7606	8166
Minority's Interest	0	0	0	0	0	0	0	0	0	0
Borrowings	234	726	629	463	190	965	1146	1024	45	0
Other Non-Current Liabilities	211	248	293	290	380	533	746	682	975	1126
Total Current Liabilities	5512	4260	5338	5352	7438	7869	7323	8323	12691	11687
Total Liabilities	6664	6087	7330	7426	9749	11495	11786	13328	21317	20979
Fixed Assets	1674	1688	1940	1950	2273	2954	3758	3703	4601	4793
Other Non-Current Assets	256	322	495	277	744	945	697	918	1334	1648
Total Current Assets	4734	4077	4895	5199	6733	7597	7331	8707	15382	14532
Total Assets	6664	6087	7330	7426	9749	11495	11786	13328	21317	20979

Adani Wilmar Cash Flow

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	100	19	41	42	52	82	79	346	57	127
Cash Flow from Operating Activities	537	111	-72	-51	1617	1673	781	726	1198	663
Cash Flow from Investing Activities	684	831	6	-398	-941	-934	-506	-484	-3861	533
Cash Flow from Financing Activities	-1302	-920	72	459	-645	-742	-8	-531	2658	-919
Net Cash Inflow / Outflow	-81	21	6	10	30	-3	267	-289	-5	277
Closing Cash & Cash Equivalent	19	41	47	52	82	79	346	57	127	395

Adani Wilmar Ratios

#	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	0.12	0.74	1.3	2.04	3.57	3.39	4.03	6.37	6.18	4.48
CEPS(Rs)	0.96	1.68	2.31	3.08	4.61	4.79	5.64	8.05	8.34	7.02
DPS(Rs)	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	6.47	7.46	9.35	11.56	15.24	18.62	22.49	28.87	58.52	62.83
Core EBITDA Margin(%)	1.12	2.19	2.7	2.8	3.51	3.81	4.39	3.55	3.21	2.85
EBIT Margin(%)	2.31	2.58	2.67	2.92	3.29	3.6	3.95	3.11	2.95	2.69
Pre Tax Margin(%)	0.12	0.67	0.93	1.51	2.17	1.97	2.04	2.02	1.96	1.36
PAT Margin (%)	0.07	0.49	0.78	1	1.44	1.26	1.35	1.75	1.43	0.95
Cash Profit Margin (%)	0.6	1.11	1.38	1.51	1.99	1.89	2.16	2.46	2	1.57
ROA(%)	0.19	1.33	2.21	3.16	4.44	3.44	3.46	5.19	4.47	2.62
ROE(%)	1.82	10.89	15.46	19.5	24.92	18.89	17.16	22.21	14.2	7.02
ROCE(%)	10.62	12.96	15.08	17.94	21.99	26.21	26.69	20.9	19.48	15.21
Receivable days	16.55	15.59	13.37	11.65	13.57	15.45	13.35	11.91	12.58	13.02
Inventory Days	34.23	37.57	45.39	45.28	46.32	49.25	48.22	42.08	42.11	48.3
Payable days	25.36	24.29	47.76	47.58	38.97	70.16	57.13	13.05	10.33	13.6
PER(x)	0	0	0	0	0	0	0	0	83.68	90.65
Price/Book(x)	0	0	0	0	0	0	0	0	8.84	6.46
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	0.07	0.07	0.09	0.08	0.05	0.03	0.03	0.05	1.21	0.88
EV/Core EBITDA(x)	2.45	2.23	2.8	2.32	1.25	0.6	0.69	1.31	34.23	26.67
Net Sales Growth(%)	0	-0.31	10.24	21.87	14.11	8.78	2.98	25.06	46.01	7.44
EBIT Growth(%)	0	11.64	14.05	33.12	28.23	19.4	13.2	-1.39	37.68	-2.23
PAT Growth(%)	0	561.7	74.75	56.92	63.77	-4.23	10.26	61.76	18.77	-28.51
EPS Growth(%)	0	533.12	74.75	56.92	75.14	-5.21	19.11	58.08	-2.98	-27.57
Debt/Equity(x)	4.34	2.68	2.4	1.98	1.29	0.86	0.89	0.89	0.34	0.27
Current Ratio(x)	0.86	0.96	0.92	0.97	0.91	0.97	1	1.05	1.21	1.24
Quick Ratio(x)	0.56	0.5	0.39	0.42	0.4	0.45	0.48	0.47	0.6	0.59
Interest Cover(x)	1.06	1.35	1.54	2.07	2.92	2.21	2.07	2.86	2.96	2.02
Total Debt/Mcap(x)	0	0	0	0	0	0	0	0	0.04	0.04

Adani Wilmar Shareholding Pattern

#	Mar 2020	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	100	87.94	87.94	87.94	87.94	87.94	87.94	87.94	87.87	87.87
FII	0	2.01	1.5	1.63	1.57	1.27	1.15	0.63	0.65	0.77
DII	0	0.41	0	0.09	0.13	0.11	0.06	0.07	0.12	0.28
Public	0	9.64	10.56	10.34	10.35	10.68	10.85	11.36	11.35	11.07
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Mar 2020	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	11.43	114.29	114.29	114.29	114.29	114.29	114.29	114.29	114.2	114.2
FII	0	2.62	1.95	2.12	2.05	1.65	1.49	0.82	0.85	1
DII	0	0.53	0	0.12	0.17	0.14	0.08	0.09	0.16	0.37
Public	0	12.52	13.72	13.43	13.46	13.88	14.1	14.77	14.76	14.39
Others	0	0	0	0	0	0	0	0	0	0
Total	11.43	129.97	129.97	129.97	129.97	129.97	129.97	129.97	129.97	129.97

Pros

Company has reduced debt.
Company is almost debt free.

Cons

Company has a low return on equity of 14% over the last 3 years.
Debtor days have increased from 10.33 to 13.6days.
Stock is trading at 5.3 times its book value.
The company has delivered a poor profit growth of 7% over past five years.

* 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.

Adani Wilmar News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Adani Wilmar

Add Watchlist

Adani Wilmar Research see more...

Overview Inc. Year: 1999Industry: Edible Oil

Adani Wilmar Share Price

Alert Data

Quarterly Price

Peer Comparison

Adani Wilmar Quarterly Results

Adani Wilmar Profit & Loss

Growth Rates

Adani Wilmar Balance Sheet

Adani Wilmar Cash Flow

Adani Wilmar Ratios

Adani Wilmar Shareholding Pattern

Adani Wilmar News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!