Breweries & Distilleries · Founded 1994 · www.piccadily.com · BSE 530305 · NSE PICCADILY AG · ISIN INE546C01010
No Notes Added Yet
Business
Piccadily Agro Industries Ltd. is an Indian company primarily engaged in the manufacturing and sale of alcoholic beverages, specifically Indian Made Foreign Liquor (IMFL). Its core business involves distillation and bottling of spirits, including whisky, rum, vodka, and gin, catering to various price segments, with a growing focus on premium and ultra-premium categories (e.g., Indri Single Malt Whisky, Camikara Rum). The company also operates a sugar manufacturing unit and co-generation power plant, which provides backward integration by supplying molasses, a key raw material for alcohol production, and helps with energy costs. It makes money through the sale of these alcoholic beverages and sugar products.
Revenue Mix
The company's revenue primarily comes from two main segments:
Distillery & Brewery Division (Alcoholic Beverages): This is the dominant segment, encompassing the production and sale of various IMFL brands. This segment has seen increasing focus on premiumization.
Sugar Division: This segment involves the manufacturing and sale of sugar and related by-products. It also includes co-generation of power.
While specific revenue percentages fluctuate, the alcoholic beverages segment typically contributes the majority of the company's top-line revenue and profitability, especially with the recent success of its premium brands.
Industry
The Indian alcoholic beverage industry is highly regulated, characterized by state-specific excise policies, varying taxation structures, and complex distribution channels. It is a large, growing market driven by increasing disposable incomes and urbanization. Piccadily Agro Industries Ltd. operates within this competitive landscape, competing with established national players (e.g., United Spirits, Radico Khaitan) and international brands. Historically, it was more of a regional player, but with the success of its premium brands like Indri Single Malt Whisky and Camikara Rum, it is increasingly positioning itself as a challenger brand with a focus on quality and innovation, aiming for national and international recognition in the premium spirits segment.
MOAT
Piccadily Agro Industries possesses certain competitive advantages:
Backward Integration: Its sugar unit provides a captive source of molasses, a crucial raw material for alcohol, offering some cost control and supply chain stability.
Brand Building (Premium Segment): The successful launch and market acceptance of premium products like Indri Single Malt Whisky demonstrate its capability in brand development and tapping into the premiumization trend. This is difficult to replicate quickly.
Distillation Expertise: Ownership of large-scale distillation facilities and the ability to produce high-quality spirits is a significant asset in the industry.
Regulatory Experience: Navigating India's complex alcoholic beverage regulations builds institutional knowledge and relationships.
Growth Drivers
Premiumization Trend: Rising disposable incomes and changing consumer preferences are driving demand for premium and ultra-premium spirits, which is a key focus area for the company with brands like Indri.
Market Expansion: Leveraging the success of its premium brands to expand market share in existing states and enter new geographies (both domestic and international).
New Product Launches: Introduction of new variants or categories of spirits to cater to evolving consumer tastes and capture new market segments.
Capacity Utilization & Expansion: Optimizing existing distillery capacities and strategically expanding to meet growing demand.
Youth Demographics & Urbanization: A large young population reaching legal drinking age, coupled with increasing urbanization, provides a sustained demand base.
Risks
Regulatory & Taxation Changes: The highly regulated nature of the industry means frequent and unpredictable changes in state excise policies, taxes, and licensing, which can significantly impact profitability and operations. Prohibition policies in certain states pose a material risk.
Intense Competition: The market is highly competitive with strong domestic and international players, making it challenging to gain and maintain market share.
Raw Material Price Volatility: Fluctuations in the prices of key raw materials like molasses, grains, and packaging materials can impact production costs and margins.
Brand Acceptance & Marketing Costs: Sustaining brand momentum and introducing new successful products requires significant marketing investment, and there's no guarantee of consumer acceptance.
Health & Social Concerns: Increasing public health awareness and anti-alcohol campaigns can lead to stricter regulations or reduced consumption.
Management & Ownership
Piccadily Agro Industries Ltd. is promoted by the Bhatia family. Mr. Ashok Kumar Bhatia serves as the Chairman and Managing Director, leading the company. The management team has experience in both the sugar and liquor industries. Promoter holding is typically high, indicating strong control and a long-term strategic vision for the business. The company is publicly listed, with a portion of ownership held by institutional investors and the general public, though promoters retain a significant majority stake.
Outlook
Piccadily Agro Industries benefits from a growing Indian alcoholic beverage market and its strategic shift towards premiumization, particularly evidenced by the success of its Indri Single Malt. The backward integration through its sugar unit offers a degree of operational stability. The company's ability to innovate and build strong brands in the premium segment positions it well to capture value from evolving consumer preferences. However, the outlook is subject to significant regulatory risks inherent in the Indian liquor industry, including volatile state policies and taxation. Intense competition and the need for continuous investment in brand building and distribution are ongoing challenges. While the potential for growth in premium spirits is high, the company must effectively navigate these external pressures and consistently deliver on product innovation and market expansion to sustain its trajectory.
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 285 | 208 | 201 | 206 | 272 | 229 | 233 | 314 | 360 | 271 |
| Other Income | 1 | 1 | 1 | 3 | 2 | 1 | 2 | 1 | 4 | 3 |
| Total Income | 285 | 209 | 202 | 208 | 274 | 230 | 234 | 315 | 364 | 274 |
| Total Expenditure | 218 | 181 | 158 | 158 | 206 | 191 | 186 | 236 | 288 | 227 |
| Operating Profit | 67 | 28 | 43 | 50 | 68 | 39 | 48 | 79 | 75 | 47 |
| Interest | 4 | 4 | 5 | 9 | 9 | 9 | 7 | 6 | 7 | 9 |
| Depreciation | 4 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 10 |
| Exceptional Income / Expenses | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
| Profit Before Tax | 59 | 20 | 33 | 36 | 54 | 25 | 35 | 68 | 63 | 28 |
| Provision for Tax | 16 | 6 | 8 | 12 | 14 | 6 | 9 | 20 | 18 | 7 |
| Profit After Tax | 43 | 14 | 24 | 24 | 40 | 18 | 26 | 48 | 45 | 21 |
| Adjustments | 0 | -1 | 0 | 0 | 0 | -0 | 1 | 0 | -1 | 0 |
| Profit After Adjustments | 43 | 13 | 25 | 25 | 40 | 18 | 27 | 48 | 45 | 21 |
| Adjusted Earnings Per Share | 4.6 | 1.4 | 2.6 | 2.6 | 4.2 | 1.9 | 2.7 | 4.8 | 4.5 | 2.2 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 271 | 329 | 334 | 371 | 399 | 489 | 574 | 609 | 779 | 818 | 1038 | 1178 |
| Other Income | 7 | 1 | 5 | 9 | 0 | 3 | 1 | 1 | 1 | 7 | 8 | 10 |
| Total Income | 278 | 331 | 339 | 380 | 400 | 492 | 574 | 609 | 780 | 825 | 1046 | 1187 |
| Total Expenditure | 248 | 282 | 308 | 344 | 359 | 438 | 504 | 547 | 629 | 635 | 804 | 937 |
| Operating Profit | 30 | 49 | 31 | 36 | 41 | 54 | 70 | 62 | 151 | 190 | 241 | 249 |
| Interest | 15 | 17 | 16 | 17 | 15 | 16 | 14 | 13 | 16 | 28 | 28 | 29 |
| Depreciation | 11 | 13 | 13 | 13 | 13 | 13 | 15 | 16 | 18 | 19 | 23 | 28 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 29 | 0 | 0 | 0 |
| Profit Before Tax | 5 | 18 | 2 | 7 | 11 | 25 | 41 | 33 | 146 | 142 | 190 | 194 |
| Provision for Tax | 3 | 10 | -3 | 1 | -2 | 7 | 12 | 10 | 36 | 40 | 53 | 54 |
| Profit After Tax | 2 | 8 | 5 | 5 | 14 | 18 | 29 | 23 | 110 | 103 | 137 | 140 |
| Adjustments | 0 | 0 | 0 | -3 | 6 | 0 | 0 | -1 | -1 | -0 | 0 | 0 |
| Profit After Adjustments | 2 | 8 | 5 | 2 | 19 | 18 | 29 | 22 | 110 | 102 | 138 | 141 |
| Adjusted Earnings Per Share | 0.2 | 0.8 | 0.5 | 0.2 | 2 | 1.9 | 3.1 | 2.4 | 11.6 | 10.8 | 14 | 14.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 27% | 19% | 16% | 14% |
| Operating Profit CAGR | 27% | 57% | 35% | 23% |
| PAT CAGR | 33% | 81% | 50% | 53% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -15% | 31% | 87% | 46% |
| ROE Average | 17% | 25% | 20% | 12% |
| ROCE Average | 18% | 26% | 21% | 15% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 133 | 152 | 158 | 150 | 169 | 185 | 207 | 232 | 340 | 680 | 901 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 84 | 39 | 25 | 9 | 20 | 29 | 26 | 52 | 59 | 142 | 145 |
| Other Non-Current Liabilities | 21 | 27 | 24 | 23 | 16 | 16 | 25 | 23 | 34 | 21 | 39 |
| Total Current Liabilities | 152 | 203 | 251 | 288 | 256 | 281 | 276 | 288 | 313 | 319 | 565 |
| Total Liabilities | 391 | 421 | 458 | 470 | 461 | 511 | 533 | 595 | 746 | 1161 | 1650 |
| Fixed Assets | 162 | 156 | 152 | 149 | 141 | 135 | 144 | 195 | 218 | 282 | 580 |
| Other Non-Current Assets | 88 | 125 | 128 | 118 | 121 | 112 | 113 | 103 | 120 | 311 | 157 |
| Total Current Assets | 141 | 141 | 178 | 203 | 199 | 263 | 277 | 297 | 408 | 568 | 913 |
| Total Assets | 391 | 421 | 458 | 470 | 461 | 511 | 533 | 595 | 746 | 1161 | 1650 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 3 | 2 | 1 | 2 | 16 | 4 | 18 | 6 | 3 | 14 | 9 |
| Cash Flow from Operating Activities | -6 | 98 | 41 | 58 | -0 | 22 | 45 | 37 | 51 | -27 | 118 |
| Cash Flow from Investing Activities | -50 | 9 | -10 | 1 | -8 | 0 | -35 | -52 | -30 | -270 | -163 |
| Cash Flow from Financing Activities | 54 | -107 | -30 | -44 | -4 | -9 | -22 | 12 | -10 | 292 | 50 |
| Net Cash Inflow / Outflow | -2 | 0 | 1 | 15 | -12 | 14 | -12 | -3 | 11 | -5 | 5 |
| Closing Cash & Cash Equivalent | 2 | 2 | 2 | 16 | 4 | 18 | 6 | 3 | 14 | 9 | 15 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.16 | 0.83 | 0.48 | 0.23 | 2.03 | 1.9 | 3.1 | 2.37 | 11.64 | 10.85 | 13.95 |
| CEPS(Rs) | 1.32 | 2.21 | 1.83 | 1.9 | 2.83 | 3.3 | 4.64 | 4.12 | 13.63 | 12.95 | 16.3 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0.2 | 0.5 | 0.1 | 0.2 | 0 | 0 | 1 |
| Book NAV/Share(Rs) | 14.11 | 16.09 | 16.76 | 15.88 | 17.91 | 19.61 | 21.87 | 24.51 | 36.01 | 71.93 | 91.31 |
| Core EBITDA Margin(%) | 8.43 | 13.91 | 7.64 | 7.3 | 10.12 | 10.51 | 12.03 | 9.69 | 18.13 | 20.65 | 20.57 |
| EBIT Margin(%) | 6.99 | 10.52 | 5.32 | 6.27 | 6.53 | 8.27 | 9.64 | 7.32 | 19.58 | 19.19 | 19.2 |
| Pre Tax Margin(%) | 1.78 | 5.41 | 0.54 | 1.81 | 2.81 | 5.04 | 7.19 | 5.23 | 17.68 | 16.05 | 16.76 |
| PAT Margin (%) | 0.55 | 2.32 | 1.34 | 1.44 | 3.39 | 3.6 | 5.08 | 3.66 | 13.33 | 11.59 | 12.11 |
| Cash Profit Margin (%) | 4.48 | 6.15 | 5.09 | 4.81 | 6.68 | 6.35 | 7.61 | 6.12 | 15.53 | 13.79 | 14.16 |
| ROA(%) | 0.42 | 1.94 | 1.04 | 1.15 | 2.91 | 3.63 | 5.6 | 4.13 | 16.47 | 10.77 | 9.77 |
| ROE(%) | 1.15 | 5.53 | 2.95 | 3.48 | 8.5 | 9.97 | 14.94 | 10.65 | 38.67 | 20.17 | 17.41 |
| ROCE(%) | 7.66 | 12.56 | 6.21 | 7.99 | 9.05 | 13.39 | 17 | 12.8 | 36.15 | 22.68 | 18.01 |
| Receivable days | 9.27 | 13.15 | 19.11 | 31.47 | 33.99 | 30.88 | 32.01 | 34.33 | 45.39 | 56.3 | 61.05 |
| Inventory Days | 137.34 | 116.2 | 132.66 | 126.83 | 125.24 | 121.18 | 111.51 | 104.57 | 85.22 | 102.81 | 114.69 |
| Payable days | 166.39 | 138.25 | 148.8 | 184.68 | 187.39 | 163.85 | 138.58 | 130.95 | 124.56 | 93.36 | 63.9 |
| PER(x) | 44.48 | 12.18 | 23.14 | 44.31 | 2.78 | 5.76 | 10.04 | 19.16 | 25.95 | 52.07 | 37.11 |
| Price/Book(x) | 0.51 | 0.63 | 0.67 | 0.63 | 0.31 | 0.56 | 1.42 | 1.85 | 8.39 | 7.85 | 5.67 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 3.55 | 4.56 | 0.32 | 0.44 | 0 | 0 | 0.19 |
| EV/Net Sales(x) | 0.82 | 0.67 | 0.74 | 0.56 | 0.43 | 0.43 | 0.73 | 0.95 | 3.85 | 6.83 | 5.28 |
| EV/Core EBITDA(x) | 7.32 | 4.55 | 8.02 | 5.78 | 4.26 | 3.87 | 6 | 9.26 | 19.89 | 29.49 | 22.74 |
| Net Sales Growth(%) | -21.14 | 21.36 | 1.49 | 11.08 | 7.56 | 22.52 | 17.2 | 6.17 | 28.01 | 4.96 | 26.86 |
| EBIT Growth(%) | -18.28 | 83.48 | -49.36 | 28.95 | 11.79 | 55.54 | 36.75 | -16.05 | 248.17 | 4.92 | 28.15 |
| PAT Growth(%) | -82.77 | 411.82 | -41.94 | 17.2 | 153.03 | 30.17 | 65.71 | -20.32 | 373.8 | -6.95 | 33.79 |
| EPS Growth(%) | -82.76 | 411.59 | -41.93 | -53.42 | 798.27 | -6.14 | 62.85 | -23.61 | 391.47 | -6.76 | 28.62 |
| Debt/Equity(x) | 1.17 | 0.84 | 0.91 | 0.87 | 0.74 | 0.68 | 0.65 | 0.67 | 0.51 | 0.45 | 0.59 |
| Current Ratio(x) | 0.93 | 0.69 | 0.71 | 0.71 | 0.78 | 0.94 | 1 | 1.03 | 1.3 | 1.78 | 1.62 |
| Quick Ratio(x) | 0.26 | 0.13 | 0.18 | 0.27 | 0.2 | 0.3 | 0.37 | 0.37 | 0.68 | 0.83 | 0.89 |
| Interest Cover(x) | 1.34 | 2.06 | 1.11 | 1.41 | 1.76 | 2.56 | 3.93 | 3.5 | 10.3 | 6.1 | 7.87 |
| Total Debt/Mcap(x) | 2.27 | 1.33 | 1.36 | 1.39 | 2.36 | 1.21 | 0.46 | 0.36 | 0.06 | 0.06 | 0.1 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 70.97 | 70.97 | 70.97 | 70.97 | 70.47 | 68.62 | 68.62 | 68.57 | 68.57 | 68.57 |
| FII | 0.17 | 0.88 | 0.78 | 0.72 | 0.72 | 0.95 | 1.15 | 0.76 | 0.8 | 1 |
| DII | 0.1 | 0.03 | 0.01 | 0 | 0 | 0.95 | 0.72 | 0.77 | 0.86 | 0.92 |
| Public | 28.76 | 28.12 | 28.24 | 28.31 | 28.8 | 29.48 | 29.51 | 29.91 | 29.77 | 29.5 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 | 6.76 | 6.76 | 6.76 | 6.76 | 6.76 |
| FII | 0.02 | 0.08 | 0.07 | 0.07 | 0.07 | 0.09 | 0.11 | 0.07 | 0.08 | 0.1 |
| DII | 0.01 | 0 | 0 | 0 | 0 | 0.09 | 0.07 | 0.08 | 0.09 | 0.09 |
| Public | 2.71 | 2.65 | 2.66 | 2.67 | 2.74 | 2.9 | 2.91 | 2.95 | 2.93 | 2.91 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 9.43 | 9.43 | 9.43 | 9.43 | 9.5 | 9.85 | 9.85 | 9.86 | 9.86 | 9.86 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +27% | +19% | +16% | +14% |
| Operating Profit CAGR | +27% | +57% | +35% | +23% |
| PAT CAGR | +33% | +81% | +50% | +53% |
| Share Price CAGR | -15% | +31% | +87% | +46% |
| ROE Average | +17% | +25% | +20% | +12% |
| ROCE Average | +18% | +26% | +21% | +15% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 70.97 | 70.97 | 70.97 | 70.97 | 70.47 | 68.62 | 68.62 | 68.57 | 68.57 | 68.57 |
| FII | 0.17 | 0.88 | 0.78 | 0.72 | 0.72 | 0.95 | 1.15 | 0.76 | 0.8 | 1 |
| DII | 0.1 | 0.03 | 0.01 | 0 | 0 | 0.95 | 0.72 | 0.77 | 0.86 | 0.92 |
| Public | 28.76 | 28.12 | 28.24 | 28.31 | 28.8 | 29.48 | 29.51 | 29.91 | 29.77 | 29.5 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 | 6.76 | 6.76 | 6.76 | 6.76 | 6.76 |
| FII | 0.02 | 0.08 | 0.07 | 0.07 | 0.07 | 0.09 | 0.11 | 0.07 | 0.08 | 0.1 |
| DII | 0.01 | 0 | 0 | 0 | 0 | 0.09 | 0.07 | 0.08 | 0.09 | 0.09 |
| Public | 2.71 | 2.65 | 2.66 | 2.67 | 2.74 | 2.9 | 2.91 | 2.95 | 2.93 | 2.91 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 9.43 | 9.43 | 9.43 | 9.43 | 9.5 | 9.85 | 9.85 | 9.86 | 9.86 | 9.86 |
* 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.
Your relationship manager will connect with you shortly.