Breweries & Distilleries · Founded 2008 · www.abdindia.com · BSE 544203 · NSE ABDL · ISIN INE552Z01027
No Notes Added Yet
Business
Allied Blenders And Distillers Ltd. (ABDL) is an Indian alcoholic beverage company primarily engaged in the manufacturing, marketing, and distribution of Indian Made Foreign Liquor (IMFL). Its core business model involves sourcing raw materials (like extra neutral alcohol, malt spirits), blending, bottling (through own facilities and contract manufacturers), and then distributing its branded products across various states in India. The company generates revenue by selling its portfolio of whiskies, brandies, rums, and other spirits, with its flagship brand 'Officer's Choice' whisky being a significant contributor.
Revenue Mix
ABDL's revenue primarily stems from the sale of IMFL products. While exact segment contributions are not publicly detailed, its portfolio generally includes:
Whisky: This is the dominant segment, led by the 'Officer's Choice' brand (including Officer's Choice Blue and Officer's Choice Black), which is one of the largest selling whiskies globally by volume, especially in the economy/mass-market segment.
Brandy: Brands like Kyron Brandy.
Rum: Brands such as Jolly Roger Rum.
Vodka & Gin: Emerging presence with brands like Sterling Reserve Vodka and Zoya Gin.
The company has been making efforts to premiumize its portfolio to capture higher-margin segments.
Industry
The Indian alcoholic beverage industry is highly regulated, with excise policies, distribution, and sales governed by individual state governments. It is characterized by high entry barriers due to licensing requirements, significant capital investment, and the need for extensive distribution networks. The industry is competitive, with established domestic players and a growing presence of international brands. ABDL is one of India's largest domestic IMFL companies by volume, particularly strong in the popular/mass-market whisky segment with its Officer's Choice brand. It competes with other major players like United Spirits, Pernod Ricard, and Radico Khaitan.
MOAT
Brand Strength & Volume Leadership: 'Officer's Choice' is a household name in India, especially in the affordable whisky category, providing strong brand recognition and high sales volumes. This mass-market appeal is a significant barrier for new entrants.
Extensive Distribution Network: Operating in a highly fragmented and state-controlled market requires a robust and widespread distribution system, which ABDL has built over decades, allowing it to reach diverse consumer bases across multiple states.
Scale of Operations: Being one of the largest players by volume offers economies of scale in procurement, production, and marketing, contributing to cost efficiencies.
Growth Drivers
Rising Disposable Incomes & Premiumization: Increasing disposable incomes in India are driving consumers towards higher-value, premium spirits, which ABDL aims to tap into through new product launches and portfolio diversification.
Favorable Demographics: A large young population entering the legal drinking age, coupled with increasing urbanization, is expected to fuel consumption growth.
Market Expansion: Opportunities to expand market share in existing states and enter new geographies within India.
Product Diversification: Introduction of new products in different categories (e.g., RTDs) or segments (e.g., craft spirits, more premium offerings) could open new revenue streams.
Risks
Regulatory & Taxation Risks: The industry is highly susceptible to changes in state-specific excise policies, taxes, licensing norms, and advertising restrictions, which can significantly impact profitability and operational flexibility.
Intense Competition: Fierce competition from well-capitalized domestic and multinational players in both the mass-market and premium segments can put pressure on market share and margins.
Raw Material Price Volatility: Fluctuations in the prices of key raw materials like extra neutral alcohol (ENA), malt, glass bottles, and packaging materials can affect production costs.
Health and Social Scrutiny: Growing public awareness and government initiatives regarding alcohol's health impact can lead to stricter regulations or reduced consumption.
Working Capital Intensity: The need to maintain inventories across various states and navigate state-specific payment terms can result in high working capital requirements.
Management & Ownership
ABDL is promoted by the B.K. Tiwari Group, indicating a promoter-led management structure. The leadership team typically comprises individuals with deep experience in navigating the complexities of the Indian alcoholic beverage industry, including regulatory compliance, supply chain management, and brand building. Post its IPO, the ownership structure will include public shareholders alongside the promoter group, which typically retains a significant majority stake.
Outlook
ABDL operates in a structurally growing market driven by India's demographics and increasing affluence, providing a tailwind for consumption. Its established brand equity, particularly with 'Officer's Choice', gives it a strong base in the mass-market segment. However, the company faces the dual challenge of adapting to the premiumization trend, which requires significant investment in new product development and marketing, while simultaneously navigating the complex and often unpredictable regulatory environment across Indian states. Its ability to successfully diversify its portfolio into higher-margin premium categories and maintain efficient operations despite regulatory hurdles will be crucial for sustained growth and profitability.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 2075 | 1757 | 1767 | 2029 | 2342 | 1935 | 1776 | 1953 | 1934 | 1909 |
| Other Income | 3 | 2 | 2 | 2 | 3 | 14 | 7 | 5 | 1 | 13 |
| Total Income | 2077 | 1760 | 1769 | 2031 | 2346 | 1949 | 1783 | 1957 | 1935 | 1922 |
| Total Expenditure | 2016 | 1698 | 1693 | 1926 | 2226 | 1799 | 1665 | 1827 | 1798 | 1740 |
| Operating Profit | 62 | 62 | 76 | 105 | 120 | 150 | 119 | 130 | 137 | 182 |
| Interest | 46 | 45 | 44 | 25 | 27 | 28 | 27 | 30 | 26 | 51 |
| Depreciation | 14 | 19 | 16 | 16 | 13 | 16 | 16 | 17 | 18 | 29 |
| Exceptional Income / Expenses | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | 0 |
| Profit Before Tax | -3 | -1 | 16 | 64 | 80 | 106 | 76 | 84 | 89 | 103 |
| Provision for Tax | 1 | 1 | 4 | 17 | 23 | 27 | 20 | 21 | 25 | 65 |
| Profit After Tax | -4 | -2 | 11 | 48 | 57 | 79 | 56 | 63 | 64 | 38 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 3 | 3 |
| Profit After Adjustments | -4 | -2 | 11 | 48 | 57 | 79 | 57 | 64 | 66 | 41 |
| Adjusted Earnings Per Share | -0.2 | -0.1 | 0.4 | 1.7 | 2.1 | 2.8 | 2 | 2.3 | 2.4 | 1.5 |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 2595 | 3067 | 2996 | 2348 | 2686 | 3147 | 3328 | 3520 | 7572 |
| Other Income | 20 | 12 | 17 | 23 | 14 | 11 | 21 | 21 | 26 |
| Total Income | 2615 | 3079 | 3012 | 2372 | 2699 | 3158 | 3349 | 3541 | 7597 |
| Total Expenditure | 2359 | 2764 | 2762 | 2158 | 2490 | 2961 | 3100 | 3089 | 7030 |
| Operating Profit | 256 | 316 | 250 | 214 | 209 | 197 | 249 | 452 | 568 |
| Interest | 148 | 187 | 180 | 142 | 146 | 136 | 173 | 126 | 134 |
| Depreciation | 86 | 76 | 69 | 59 | 59 | 55 | 58 | 61 | 80 |
| Exceptional Income / Expenses | 0 | -18 | 0 | 0 | 0 | 0 | -5 | 0 | -3 |
| Profit Before Tax | 20 | 35 | 0 | 13 | 4 | 6 | 13 | 266 | 352 |
| Provision for Tax | 13 | 19 | -12 | 10 | 2 | 4 | 11 | 71 | 131 |
| Profit After Tax | 7 | 16 | 13 | 3 | 1 | 2 | 2 | 195 | 221 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 |
| Profit After Adjustments | 7 | 16 | 13 | 3 | 1 | 2 | 2 | 195 | 228 |
| Adjusted Earnings Per Share | 0.3 | 0.7 | 0.5 | 0.1 | 0.1 | 0.1 | 0.1 | 7 | 8.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 6% | 9% | 3% | 0% |
| Operating Profit CAGR | 82% | 29% | 13% | 0% |
| PAT CAGR | 9650% | 480% | 72% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 37% | NA% | NA% | NA% |
| ROE Average | 20% | 7% | 4% | 4% |
| ROCE Average | 21% | 16% | 14% | 14% |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 274 | 292 | 380 | 382 | 404 | 406 | 407 | 1543 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 |
| Borrowings | 356 | 268 | 248 | 201 | 188 | 139 | 191 | 94 |
| Other Non-Current Liabilities | -7 | 10 | 55 | 67 | 67 | 72 | 79 | 88 |
| Total Current Liabilities | 1581 | 2047 | 1757 | 1696 | 1640 | 1923 | 2021 | 1922 |
| Total Liabilities | 2204 | 2617 | 2440 | 2347 | 2300 | 2544 | 2699 | 3666 |
| Fixed Assets | 692 | 662 | 636 | 649 | 692 | 575 | 635 | 749 |
| Other Non-Current Assets | 79 | 208 | 274 | 276 | 140 | 159 | 162 | 226 |
| Total Current Assets | 1432 | 1747 | 1531 | 1422 | 1468 | 1726 | 1902 | 2691 |
| Total Assets | 2204 | 2617 | 2440 | 2347 | 2300 | 2544 | 2699 | 3666 |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 14 | 12 | 19 | 72 | 43 | 20 | 28 | 27 |
| Cash Flow from Operating Activities | -15 | 189 | 595 | 247 | 179 | 230 | 186 | -678 |
| Cash Flow from Investing Activities | -73 | -161 | -45 | -59 | 32 | -18 | -55 | -182 |
| Cash Flow from Financing Activities | 87 | -22 | -496 | -216 | -256 | -203 | -132 | 922 |
| Net Cash Inflow / Outflow | -2 | 7 | 53 | -29 | -45 | 9 | -1 | 61 |
| Closing Cash & Cash Equivalent | 12 | 19 | 72 | 43 | 20 | 28 | 27 | 88 |
| # | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.29 | 0.66 | 0.54 | 0.11 | 0.06 | 0.07 | 0.07 | 6.97 |
| CEPS(Rs) | 3.96 | 3.89 | 3.49 | 2.6 | 2.55 | 2.32 | 2.45 | 9.13 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.6 |
| Book NAV/Share(Rs) | 11.64 | 12.41 | 15.83 | 15.92 | 17.15 | 16.64 | 16.67 | 55.16 |
| Core EBITDA Margin(%) | 3.16 | 3.39 | 2.87 | 2.98 | 2.71 | 2.6 | 2.97 | 5.32 |
| EBIT Margin(%) | 2.26 | 2.48 | 2.22 | 2.42 | 2.08 | 1.99 | 2.42 | 4.83 |
| Pre Tax Margin(%) | 0.26 | 0.39 | 0.01 | 0.2 | 0.05 | 0.08 | 0.17 | 3.28 |
| PAT Margin (%) | 0.09 | 0.17 | 0.16 | 0.04 | 0.02 | 0.02 | 0.02 | 2.41 |
| Cash Profit Margin (%) | 1.25 | 1.02 | 1.01 | 0.96 | 0.83 | 0.8 | 0.78 | 3.16 |
| ROA(%) | 0.31 | 0.65 | 0.51 | 0.1 | 0.06 | 0.07 | 0.07 | 6.12 |
| ROE(%) | 2.47 | 5.52 | 3.85 | 0.67 | 0.38 | 0.4 | 0.45 | 19.99 |
| ROCE(%) | 11.46 | 14.36 | 11.89 | 11.27 | 11.6 | 11.65 | 15.42 | 21.31 |
| Receivable days | 45.6 | 42.18 | 46.56 | 51.41 | 46.1 | 48.96 | 52.24 | 67.42 |
| Inventory Days | 14.86 | 14.67 | 17.65 | 20.41 | 17.68 | 23.35 | 23.21 | 22.37 |
| Payable days | 133.58 | 167.17 | 163.75 | 254.31 | 216.83 | 167.03 | 139.62 | 138.57 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43.95 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.55 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.18 |
| EV/Net Sales(x) | 0.47 | 0.44 | 0.33 | 0.4 | 0.31 | 0.25 | 0.24 | 2.65 |
| EV/Core EBITDA(x) | 4.75 | 4.24 | 3.93 | 4.39 | 4.02 | 3.92 | 3.2 | 20.65 |
| Net Sales Growth(%) | 0 | 18.2 | -2.32 | -21.62 | 14.36 | 17.16 | 5.76 | 5.77 |
| EBIT Growth(%) | 0 | 32.22 | -18.67 | -14.28 | -3.11 | -5.54 | 31.28 | 110.28 |
| PAT Growth(%) | 0 | 130.62 | -18.18 | -80.4 | -41.15 | 8.41 | 14.3 | 0 |
| EPS Growth(%) | 0 | 130.62 | -18.18 | -80.4 | -41.15 | 4.54 | 14.35 | 9201.2 |
| Debt/Equity(x) | 4.35 | 4.57 | 2.72 | 2.5 | 2.1 | 1.91 | 2.03 | 0.58 |
| Current Ratio(x) | 0.91 | 0.85 | 0.87 | 0.84 | 0.9 | 0.9 | 0.94 | 1.4 |
| Quick Ratio(x) | 0.71 | 0.65 | 0.66 | 0.63 | 0.68 | 0.61 | 0.73 | 1.1 |
| Interest Cover(x) | 1.13 | 1.19 | 1 | 1.09 | 1.03 | 1.04 | 1.07 | 3.12 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Promoter | 80.91 | 80.91 | 80.91 | 80.91 | 80.91 | 80.91 | 80.91 | 80.91 | 80.91 |
| FII | 3.83 | 3.83 | 2.83 | 2.55 | 2.73 | 2.82 | 2.96 | 3.35 | 3.23 |
| DII | 3.52 | 3.52 | 4.14 | 4 | 4.03 | 4.74 | 4.56 | 4.61 | 4.82 |
| Public | 11.74 | 11.74 | 12.12 | 12.53 | 12.32 | 11.53 | 11.57 | 11.12 | 11.04 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Promoter | 22.63 | 22.63 | 22.63 | 22.63 | 22.63 | 22.63 | 22.63 | 22.63 | 22.63 |
| FII | 1.07 | 1.07 | 0.79 | 0.71 | 0.76 | 0.79 | 0.83 | 0.94 | 0.9 |
| DII | 0.98 | 0.98 | 1.16 | 1.12 | 1.13 | 1.32 | 1.27 | 1.29 | 1.35 |
| Public | 3.28 | 3.28 | 3.39 | 3.51 | 3.45 | 3.23 | 3.24 | 3.11 | 3.09 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 27.97 | 27.97 | 27.97 | 27.97 | 27.97 | 27.97 | 27.97 | 27.97 | 27.97 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +6% | +9% | +3% | — |
| Operating Profit CAGR | +82% | +29% | +13% | — |
| PAT CAGR | +9650% | +480% | +72% | — |
| Share Price CAGR | +37% | — | — | — |
| ROE Average | +20% | +7% | +4% | +4% |
| ROCE Average | +21% | +16% | +14% | +14% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Promoter | 80.91 | 80.91 | 80.91 | 80.91 | 80.91 | 80.91 | 80.91 | 80.91 | 80.91 |
| FII | 3.83 | 3.83 | 2.83 | 2.55 | 2.73 | 2.82 | 2.96 | 3.35 | 3.23 |
| DII | 3.52 | 3.52 | 4.14 | 4 | 4.03 | 4.74 | 4.56 | 4.61 | 4.82 |
| Public | 19.09 | 19.09 | 19.09 | 19.09 | 19.09 | 19.09 | 19.09 | 19.09 | 19.09 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Promoter | 22.63 | 22.63 | 22.63 | 22.63 | 22.63 | 22.63 | 22.63 | 22.63 | 22.63 |
| FII | 1.07 | 1.07 | 0.79 | 0.71 | 0.76 | 0.79 | 0.83 | 0.94 | 0.9 |
| DII | 0.98 | 0.98 | 1.16 | 1.12 | 1.13 | 1.32 | 1.27 | 1.29 | 1.35 |
| Public | 5.34 | 5.34 | 5.34 | 5.34 | 5.34 | 5.34 | 5.34 | 5.34 | 5.34 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 27.97 | 27.97 | 27.97 | 27.97 | 27.97 | 27.97 | 27.97 | 27.97 | 27.97 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.