Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹16243 Cr.
Stock P/E
83.4
P/B
9.8
Current Price
₹580.7
Book Value
₹ 59.4
Face Value
2
52W High
₹720
52W Low
₹ 382.7
Dividend Yield
0.93%

Allied Blenders Overview

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.

Allied Blenders Share Price

Live · BSE / NSE · Inception: 2008
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Allied Blenders Quarterly Results

#(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

Allied Blenders Profit & Loss

#(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

Allied Blenders Balance Sheet

#(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

Allied Blenders Cash Flow

#(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

Allied Blenders Ratios

# 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

Growth Rates

Compounded annual
# 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%

Allied Blenders Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 80.91 %
FII 3.23 %
DII (MF + Insurance) 4.82 %
Public (retail) 19.09 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 80.9180.9180.9180.9180.9180.9180.9180.9180.91
FII 3.833.832.832.552.732.822.963.353.23
DII 3.523.524.1444.034.744.564.614.82
Public 19.0919.0919.0919.0919.0919.0919.0919.0919.09
Others 000000000
Total 100100100100100100100100100

Allied Blenders Peer Comparison

Breweries & Distilleries Edit Columns

Allied Blenders Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Allied Blenders Pros & Cons

Pros

  • Company has delivered good profit growth of 71% CAGR over last 5 years
  • Debtor days have improved from 139.62 to 138.57days.
  • Company has reduced debt.

Cons

  • Company has a low return on equity of 7% over the last 3 years.
  • Stock is trading at 9.8 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp