Allied Blenders and Distillers Limited
₹697.15-₹12.90 (-1.8%)
Last close · Data as of Oct 30, 2026
- Market cap
- ₹13,504 Cr
- P/E
- 49.6x
- EV / EBITDA
- 56.6x
- Revenue
- ₹3,520 Cr
- Net margin
- 0.2%
- ROCE
- 19.3%
Price chart
Technical chartScreen technicals →+9.1% over the last year
Daily closes.
Go deeper
Technical chart: candles, 9 moving averages, RSI, MACD and drawing tools
Performance
Price change over each period, before dividends.
- 1M
- -3.0%
- 3M
- +7.6%
- 6M
- +30.9%
- 1Y
- +9.1%
- 5Y
- +102.7%
52-week range
Day change -₹12.90 (-1.8%) from ₹710 to ₹697 · Last close Oct 30, 2026
Best weekday to invest, historically
The same weekly amount in ABDL, bought on each weekday since 2024.
AI Summary
Indian StockStrengths1
- Large-cap with ₹13.5K Cr market capitalisation
Concerns1
- Low interest coverage ratio of 1.4x
Rule-based from financial data. Not advice.
About the company
Allied Blenders and Distillers Limited produces and sells alcoholic beverages in India and internationally.
Read moreShow less
Allied Blenders and Distillers Limited produces and sells alcoholic beverages in India and internationally. The company offers whisky, brandy, rum, vodka, and gin under the Arthaus Collective Blended Malt Scotch, Officer's Choice, Sterling Reserve Blend 7, ICONiQ Winter, X&O Barrel, Srishti Premium, Officer's Choice Blue, Officer's Choice Blended Scotch, Sterling Reserve Blend 10, Sterling Reserve B7 Cola Mix, Officer's Choice Star, Kyron Premium, Sterling Reserve Premium Cellar, Jolly Roger, Class 21, Zoya Special Batch, Zoya Watermelon, and Zoya Espresso Coffee brand names. It also provides packaged drinking water under the Officer's Choice Blue, Sterling Reserve, and ICONiQ White brand names. Allied Blenders and Distillers Limited was founded in 1988 and is headquartered in Mumbai, India.
- Sector
- Consumer Discretionary
- Shares outstanding
- 28.0 Cr shares
- ISIN
- INE552Z01027
- BSE code
- 544203
Key statistics
Screen fundamentals →Valuation, profitability, growth and solvency at the latest close; hover a label for its meaning.
Valuation
- Market cap
- ₹13,504 Cr
- P/E
- 49.6x
- P/B
- 8.4x
- EV / EBITDA
- 56.6x
- EV / Sales
- 4.2x
- P/S
- 4.1x
- Earnings yield
- 2.0%
- 52-week high
- ₹747.45
- 52-week low
- ₹384.25
Profitability
- Operating margin
- 7.3%
- Net margin
- 0.2%
- EBITDA margin
- 7.4%
- ROE
- 1.6%
- ROCE
- 19.3%
- ROA
- 0.3%
- Dividend payout
- 0.0%
- Tax rate
- 62.0%
- Other income, % of PBT
- 11.1%
Growth
- RevenueLatest stored company figure. It is not dated and can be a year behind the FY2025 statements; the Growth card lists each year.
- ₹3,520 Cr
- Revenue growth, 1YLatest stored company figure. It is not dated and can be a year behind the FY2025 statements; the Growth card lists each year.
- 5.8%
- Revenue CAGR, 5YLatest stored company figure. It is not dated and can be a year behind the FY2025 statements; the Growth card lists each year.
- -16.3%
- EBITDALatest stored company figure. It is not dated and can be a year behind the FY2025 statements; the Growth card lists each year.
- ₹246 Cr
- EBITDA growth, 1YLatest stored company figure. It is not dated and can be a year behind the FY2025 statements; the Growth card lists each year.
- 23.6%
- Net profit growth, 1YLatest stored company figure. It is not dated and can be a year behind the FY2025 statements; the Growth card lists each year.
- 2757.1%
- Net profit CAGR, 5YLatest stored company figure. It is not dated and can be a year behind the FY2025 statements; the Growth card lists each year.
- -14.1%
- Cash from operationsLatest stored company figure. It is not dated and can be a year behind the FY2025 statements; the Growth card lists each year.
- ₹186 Cr
- CFO growth, 1YLatest stored company figure. It is not dated and can be a year behind the FY2025 statements; the Growth card lists each year.
- -19.1%
- Free cash flowLatest stored company figure. It is not dated and can be a year behind the FY2025 statements; the Growth card lists each year.
- ₹0 Cr
- Asset growth, 1YLatest stored company figure. It is not dated and can be a year behind the FY2025 statements; the Growth card lists each year.
- 6.2%
Solvency and efficiency
- Current ratio
- 1.50
- Debt / Equity
- 1.93
- Debt / Assets
- 0.31
- Debt / EBITDA
- 3.38
- Interest coverage
- 1.41
- Financial leverage
- 6.20
- CFO / Net profit
- 26.57
- Cash / Market cap
- 15.0%
- Cash per share
- ₹72.39
- Asset turnover
- 1.25
- Fixed asset turnover
- 6.16
- Capital intensity
- 0.16
- Debtor days
- 136 days
- Inventory turnover
- 2.94
- Cash conversion cycle
- 57 days
Where the revenue went
Of every ₹100 of FY2025 revenue, ₹6 was left as net profit.
| From | To | Amount |
|---|---|---|
| Sales | Expenses | ₹3,088 Cr |
| Sales | Operating profit | ₹432 Cr |
| Operating profit | Interest | ₹125 Cr |
| Operating profit | Depreciation | ₹57 Cr |
| Operating profit | Profit before tax | ₹250 Cr |
| Other income | Profit before tax | ₹21 Cr |
| Profit before tax | Tax and other | ₹71 Cr |
| Profit before tax | Net profit | ₹200 Cr |
Revenue and net profit
Revenue grew 5.8% in FY2025; net profit is the dashed line.
| Date | Revenue | Net profit |
|---|---|---|
| FY2021 | ₹6,379 Cr | ₹6 Cr |
| FY2022 | ₹2,686 Cr | ₹6 Cr |
| FY2023 | ₹3,147 Cr | ₹5 Cr |
| FY2024 | ₹3,328 Cr | ₹7 Cr |
| FY2025 | ₹3,520 Cr | ₹200 Cr |
Cash flows
FY2025: -₹676 Cr from operations, -₹861 Cr free after investment (dashed).
| Date | Operating cash flow | Free cash flow |
|---|---|---|
| FY2021 | ₹247 Cr | ₹188 Cr |
| FY2022 | ₹185 Cr | ₹229 Cr |
| FY2023 | ₹230 Cr | ₹203 Cr |
| FY2024 | ₹186 Cr | ₹127 Cr |
| FY2025 | -₹676 Cr | -₹861 Cr |
Growth
Latest fiscal year FY2025 (ending March): each figure with its change over the year before.
- Revenue
- ₹3,520 Cr+5.8%1Y
- Net profit
- ₹200 Cr+2,757.1%1Y
- Cash from operations
- -₹676 Cr
- Free cash flow
- -₹861 Cr-778.0%1Y
- Revenue CAGR, 5Y
- -16.3%
- EBITDA CAGR, 5Y
- -0.5%
- Net profit CAGR, 5Y
- -14.1%
| Year | Revenue | Operating income | EBITDA | Net profit | CFO | FCF | ROE | Revenue growth 1Y | Net profit growth 1Y |
|---|---|---|---|---|---|---|---|---|---|
| FY2025 | ₹3,520 Cr | ₹432 Cr | — | ₹200 Cr | -₹676 Cr | -₹861 Cr | 12.7% | +5.8% | +2757.1% |
Monthly returns
Month-by-month returns of ABDL across the years, with the seasonal pattern.
Balance sheet
What the company owns and owes at the end of FY2025.
| Line | FY2025 |
|---|---|
| Liabilities and equity | ₹3,551 Cr |
| Equity capital | ₹56 Cr |
| Reserves | ₹1,518 Cr |
| Borrowings | ₹901 Cr |
| Other liabilities | ₹1,076 Cr |
| Assets | ₹3,551 Cr |
| Fixed assets | ₹584 Cr |
| Capital work in progress | ₹14 Cr |
| Investments | ₹181 Cr |
| Other assets | ₹2,772 Cr |
Market cap against peers
8 peers: same sector group, nearest by size.
P/E against peers
ABDL trades at 49.6x earnings against a peer median of 55.4x (a 10% discount).
Peer comparison
Same-sector peers by market cap, with the median.
| Company | Market cap | P/E | P/B | ROE | EV/EBITDA |
|---|---|---|---|---|---|
| Allied Blenders and Distillers LimitedABDLthis companyP/E ↓ discount | ₹13,504 Cr | 49.6x | 8.4x | 1.6% | 56.6x |
| Aditya Birla Lifestyle Brands LimitedABLBL | ₹14,436 Cr | 121.0x | 10.9x | — | — |
| Akzo Nobel India LimitedJSWDULUX | ₹14,151 Cr | 36.2x | 6.3x | 32.1% | 20.6x |
| Brainbees Solutions LimitedFIRSTCRY | ₹14,040 Cr | 164.0x | 2.3x | -1.5% | 119.7x |
| V-Guard Industries Ltd.VGUARD | ₹13,660 Cr | 55.1x | 6.6x | 13.1% | 33.9x |
| International Gemmological Institute India LimitedIGIL | ₹13,524 Cr | 25.6x | 5.7x | — | — |
| Vedant Fashions LimitedMANYAVAR | ₹13,161 Cr | 34.2x | 7.6x | 25.8% | 18.4x |
| LT Foods LimitedLTFOODS | ₹12,994 Cr | 62.3x | 7.1x | 9.4% | 47.4x |
| IndiaMART InterMESH LimitedINDIAMART | ₹12,964 Cr | 21.4x | 5.8x | 20.5% | 25.8x |
| Peer median | — | 55.4x | 6.3x | 11.8% | 36.3x |
Year-to-date ROI
ABDL since 1 January, against earlier years.
Historical volatility
ABDL's day-to-day swings over 30, 60 and 180 days.
Financial statements
Income statement, balance sheet and cash flow as reported, in ₹ crore, grouped into plain-language lines.
Figures in ₹ crore as reported, fiscal years ending March, newest first; the trailing twelve months (TTM) last.
Operating margin by fiscal year
| Date | Operating margin |
|---|---|
| FY2021 | 3.0% |
| FY2022 | 7.0% |
| FY2023 | 6.0% |
| FY2024 | 7.0% |
| FY2025 | 12.0% |
| Line | FY2025 |
|---|---|
| RevenueSales | ₹3,520 Cr |
| Costs | |
| Interest | ₹125 Cr |
| Expenses | ₹3,088 Cr |
| Operating profitOperating Profit | ₹432 Cr |
| Other income and charges | |
| Profit before tax | ₹271 Cr |
| Tax | |
| Net profitNet Profit | ₹200 Cr |
| Per share |
| Line | FY2025 |
|---|---|
| Liabilities and equityTotal Liabilities | ₹3,551 Cr |
| Equity capitalEquity Capital | ₹56 Cr |
| Reserves | ₹1,518 Cr |
| Borrowings | ₹901 Cr |
| Other liabilitiesOther Liabilities | ₹1,076 Cr |
| AssetsTotal Assets | ₹3,551 Cr |
| Fixed assetsFixed Assets | ₹584 Cr |
| Capital work in progressCWIP | ₹14 Cr |
| Investments | ₹181 Cr |
| Other assetsOther Assets | ₹2,772 Cr |
| Line | FY2025 |
|---|---|
| Operating cash flowCash from Operating Activity | -₹676 Cr |
| Investing cash flowCash from Investing Activity | -₹185 Cr |
| Financing cash flowCash from Financing Activity | ₹922 Cr |
| Change in cashNet Cash Flow | ₹60 Cr |
Learn while you research
Academy chapters picked for Allied Blenders and Distillers Limited and the metrics on this page.
- 01 Taxes on Investments (India)LTCG, STCG, dividend tax, what every Indian investor needs.6 min read
- 02 Stock Valuation BasicsHow to think about what a fair price for a stock looks like.7 min read
- 03 Valuation Multiples ExplainedThis stock trades at a P/E of 49.6, learn when high multiples are justified.6 min read
- 04 Leverage RatiosDebt/Equity of 1.93 is elevated, understand what that means for solvency.6 min read
- 05 Stock Market RisksSmall caps carry concentrated, idiosyncratic risk, learn to manage it.6 min read
- 06 Cyclical vs Defensive StocksConsumer staples behave defensively across the business cycle.6 min read