Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹1140 Cr.
Stock P/E
12.9
P/B
1.6
Current Price
₹568
Book Value
₹ 354.8
Face Value
10
52W High
₹1275.5
52W Low
₹ 568
Dividend Yield
0.35%

Assoc Alcohols &Brew Overview

Business

Associated Alcohols & Breweries Ltd. (ASALCBR) is an Indian company primarily engaged in the manufacturing and marketing of alcoholic beverages. Its core business model involves producing and selling Indian Made Foreign Liquor (IMFL), Country Liquor, and Extra Neutral Alcohol (ENA). The company generates revenue through the sale of its branded alcoholic products to consumers, primarily via state-controlled distribution channels, and also through the sale of bulk ENA to other liquor manufacturers or industrial users.

Revenue Mix

The company's primary revenue streams derive from:

Indian Made Foreign Liquor (IMFL): Production and sale of spirits like whisky, rum, vodka, and gin under its own brands (e.g., Titlis, Bombay Special, Jamesons, UDAAN).

Country Liquor: Manufacturing and sale of traditional Indian alcoholic beverages, which typically cater to a more mass-market segment.

Extra Neutral Alcohol (ENA): Production of high-purity alcohol which serves as a base for alcoholic beverages and other industrial applications. While specific revenue contributions for each segment are not readily public without detailed financial analysis, all three are integral to its operations.

Industry

The Indian alcohol industry is highly regulated, with state governments controlling excise policies, distribution, and pricing, leading to a fragmented market. It is also characterized by increasing competition from both domestic and international players. ASALCBR is positioned as a regional player, with a strong presence in states like Madhya Pradesh and Chhattisgarh. While it does not hold a national market leader position akin to larger players, it has established a significant footprint and brand recognition within its core operating geographies, catering to various price points through its diverse portfolio.

MOAT

ASALCBR's competitive advantages are primarily derived from:

Regional Brand Strength: Established local brands with consumer loyalty in its core markets.

Established Distribution Network: A well-developed distribution and marketing network within its key states, crucial for navigating state-specific regulatory hurdles.

Manufacturing Capabilities: Owning distilleries for ENA production provides vertical integration, potentially leading to cost efficiencies and supply reliability.

Regulatory Expertise: Experience in operating within India's complex and constantly evolving state-level excise and licensing regimes.

Growth Drivers

Rising Disposable Incomes: Increasing affluence in India leads to higher consumption of discretionary goods, including alcoholic beverages.

Premiumization Trend: Growing consumer preference for premium and aspirational liquor brands offers opportunities for portfolio upgrades.

Urbanization & Demographics: A young, urbanizing population base contributes to increased alcohol consumption.

Capacity Expansion: Any strategic increase in production capacity for ENA or bottled products would support higher sales volumes.

Geographic Expansion & New Product Launches: Entry into new states or introduction of new brands/variants can unlock new revenue streams.

Risks

Regulatory & Policy Changes: Frequent and unpredictable changes in state excise duties, regulations, and potential prohibition attempts pose significant business risks.

Intense Competition: Fierce competition from larger, well-established national and international players in the IMFL segment.

Raw Material Price Volatility: Fluctuations in the prices of molasses or grains (key inputs for ENA) can impact profit margins.

Health & Social Campaigns: Growing awareness and campaigns against alcohol consumption or drunk driving could affect demand.

Economic Downturn: A slowdown in economic growth can impact consumer discretionary spending, affecting sales volumes.

Management & Ownership

Associated Alcohols & Breweries Ltd. is a promoter-driven company, part of the Kedia Group. The Kedia family has a long history in the Indian liquor industry. Management quality is generally considered stable with a focus on regional growth and operational efficiency within the regulated environment. The promoter group holds a significant stake in the company, aligning their interests with long-term growth.

Outlook

ASALCBR operates in a dynamic Indian alcohol market, which benefits from favorable demographics, rising disposable incomes, and the premiumization trend. This provides a structural tailwind for growth, especially for established players with regional strengths. However, the company faces substantial risks from a highly regulated and unpredictable policy environment, particularly at the state level, which can significantly impact operations and profitability. Intense competition from larger players also remains a constant challenge. The ability to navigate these regulatory complexities, expand its brand portfolio, and potentially grow its geographical footprint while managing raw material costs will be crucial for sustained performance.

Assoc Alcohols &Brew Share Price

Live · BSE / NSE · Inception: 1989
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Assoc Alcohols &Brew Quarterly Results

#(Fig in Cr.) Jun 2015 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Net Sales 73 256 258 334 248 270 257 265 242 286
Other Income 0 1 1 1 1 2 1 2 1 3
Total Income 73 257 260 335 249 272 258 266 243 289
Total Expenditure 63 227 233 295 213 233 233 223 201 256
Operating Profit 10 29 26 41 36 39 25 43 42 33
Interest 2 2 1 1 1 2 1 1 3 2
Depreciation 2 4 4 4 5 6 6 7 7 7
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 6 24 21 35 30 32 18 36 32 24
Provision for Tax 3 6 6 9 7 8 4 8 9 6
Profit After Tax 2 18 15 26 22 24 14 27 24 18
Adjustments 0 0 0 0 -0 0 -0 0 -0 0
Profit After Adjustments 2 18 15 26 22 24 14 27 24 18
Adjusted Earnings Per Share 1.3 9.8 8.5 14.4 12.3 13.1 7.4 14.4 11.7 8.9

Assoc Alcohols &Brew Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2025 Mar 2026 TTM
Net Sales 157 213 298 1076 1019 1050
Other Income 3 5 2 5 6 7
Total Income 160 218 300 1081 1025 1056
Total Expenditure 145 195 268 948 876 913
Operating Profit 14 23 33 133 149 143
Interest 4 7 7 6 6 7
Depreciation 5 7 10 17 24 27
Exceptional Income / Expenses 0 0 2 0 0 0
Profit Before Tax 6 10 18 110 118 110
Provision for Tax 2 4 6 28 30 27
Profit After Tax 3 6 12 81 88 83
Adjustments 0 0 0 0 0 0
Profit After Adjustments 3 6 12 81 88 83
Adjusted Earnings Per Share 1.8 3.2 6.8 45 44.1 42.4

Assoc Alcohols &Brew Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2025 Mar 2026
Shareholder's Funds 51 57 68 520 695
Minority's Interest 1 1 1 0 0
Borrowings 39 63 25 30 10
Other Non-Current Liabilities 13 13 12 18 25
Total Current Liabilities 61 58 65 185 164
Total Liabilities 165 191 170 753 893
Fixed Assets 89 98 94 351 395
Other Non-Current Assets 16 9 8 115 136
Total Current Assets 60 84 69 287 362
Total Assets 165 191 170 753 893

Assoc Alcohols &Brew Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 9 10 15 9 1
Cash Flow from Operating Activities 18 -13 47 74 52
Cash Flow from Investing Activities -37 -9 -6 -83 -88
Cash Flow from Financing Activities 22 28 -47 1 46
Net Cash Inflow / Outflow 2 5 -5 -8 10
Closing Cash & Cash Equivalent 11 15 10 1 11

Assoc Alcohols &Brew Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2025 Mar 2026
Earnings Per Share (Rs) 1.83 3.23 6.82 45.03 44.05
CEPS(Rs) 4.57 6.87 12.41 54.68 56.24
DPS(Rs) 0 0 0.5 2 2
Book NAV/Share(Rs) 28.35 31.59 37.44 271.5 345.94
Core EBITDA Margin(%) 7.47 8.55 10.36 11.35 13.44
EBIT Margin(%) 6.07 7.88 8.36 10.22 11.71
Pre Tax Margin(%) 3.5 4.59 6.17 9.72 11.12
PAT Margin (%) 2.1 2.74 4.13 7.22 8.32
Cash Profit Margin (%) 5.25 5.82 7.51 8.76 10.62
ROA(%) 2.66 3.28 6.82 17.64 10.75
ROE(%) 8.19 10.78 19.77 29.15 14.92
ROCE(%) 10.64 12.75 19.1 31.55 18.06
Receivable days 28.82 13.81 9.54 7.7 14.05
Inventory Days 41.56 41.77 35.4 27.34 50.54
Payable days 82.68 72.8 53.35 25.54 33.12
PER(x) 4.94 2.63 6.82 30.95 15.11
Price/Book(x) 0.32 0.27 1.24 5.13 1.92
Dividend Yield(%) 0 0 0.54 0.14 0.3
EV/Net Sales(x) 0.44 0.42 0.39 2.42 1.36
EV/Core EBITDA(x) 4.78 3.85 3.58 19.61 9.29
Net Sales Growth(%) 81.73 35.64 40.02 260.45 -5.25
EBIT Growth(%) 162.49 76.07 48.51 361.91 7.97
PAT Growth(%) 173.21 76.56 111.13 560.12 8.64
EPS Growth(%) 97.69 76.57 111.11 560.04 -2.18
Debt/Equity(x) 1.24 1.6 0.66 0.2 0.1
Current Ratio(x) 0.98 1.45 1.05 1.55 2.21
Quick Ratio(x) 0.61 1 0.57 0.81 1.25
Interest Cover(x) 2.36 2.39 3.82 20.24 20.01
Total Debt/Mcap(x) 3.9 5.96 0.54 0.04 0.05

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -5% +68% — —
Operating Profit CAGR +12% +86% — —
PAT CAGR +9% +145% — —
Share Price CAGR -47% +8% 0% +16%
ROE Average +15% +21% +17% +17%
ROCE Average +18% +23% +18% +18%

Assoc Alcohols &Brew Shareholding Pattern

Latest · Sep 2026
100% held
Promoters 62.35 %
FII 1.02 %
DII (MF + Insurance) 1.36 %
Public (retail) 35.27 %
# Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
Promoter 59.2959.2959.2959.2959.2961.2261.2262.3562.3562.35
FII 1.110.911.21.060.630.480.320.330.691.02
DII 00000.030.0300.941.251.36
Public 39.639.839.539.6540.0538.2738.4636.3735.7135.27
Others 0000000000
Total 100100100100100100100100100100

Assoc Alcohols &Brew Peer Comparison

Breweries & Distilleries Edit Columns

Assoc Alcohols &Brew Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Assoc Alcohols &Brew Pros & Cons

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 21%
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Debtor days have increased from 25.54 to 33.12days.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp