Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹5592 Cr.
Stock P/E
40.7
P/B
6.1
Current Price
₹567.3
Book Value
₹ 93.5
Face Value
10
52W High
₹810
52W Low
₹ 515
Dividend Yield
0.18%

Piccadily Agro Inds. Overview

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.

Piccadily Agro Inds. Share Price

Live · BSE / NSE · Inception: 1994
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Piccadily Agro Inds. Quarterly Results

#(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

Piccadily Agro Inds. Profit & Loss

#(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

Piccadily Agro Inds. Balance Sheet

#(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

Piccadily Agro Inds. Cash Flow

#(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

Piccadily Agro Inds. Ratios

# 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

Growth Rates

Compounded annual
# 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%

Piccadily Agro Inds. Shareholding Pattern

Latest · Sep 2026
100% held
Promoters 68.57 %
FII 1 %
DII (MF + Insurance) 0.92 %
Public (retail) 29.5 %
Others 0.01 %
# Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
Promoter 70.9770.9770.9770.9770.4768.6268.6268.5768.5768.57
FII 0.170.880.780.720.720.951.150.760.81
DII 0.10.030.01000.950.720.770.860.92
Public 28.7628.1228.2428.3128.829.4829.5129.9129.7729.5
Others 0000000000
Total 100100100100100100100100100100

Piccadily Agro Inds. Peer Comparison

Breweries & Distilleries Edit Columns

Piccadily Agro Inds. Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Piccadily Agro Inds. Pros & Cons

Pros

  • Company has delivered good profit growth of 50% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 25%
  • Debtor days have improved from 93.36 to 63.9days.

Cons

  • Stock is trading at 6.1 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