Allied Blenders And Distillers Ltd.

ABDLNSEAlcoholBreweries & DistilleriesSmall Cap

₹631.25

▼ 0.24%

loading…

Composite

Allied Blenders and Distillers is an Indian-made foreign liquor company. The company offers four Indian-made foreign liquor categories: whisky, brandy, rum, and vodka. In addition, it sells packaged drinking water under the Officer's Choice, Officer's Choice Blue, and Sterling Reserve brands.

www.abdindia.comSector: AlcoholIndustry: Breweries & Distilleries

Q-DITS fundamental score

46Composite

Growth

Profitability

Valuation

Quality

Solvency

Earnings

Key metrics

MCap

₹17.6K Cr

TTM PE

77.2x

Industry PE

57.3x

TTM EPS

₹8.16

Book Value

₹59.29

Face Value

₹2

Div Yield

0.86%

PEG

0.18x

6.8x

ROE

13.8%

ROCE

18.5%

EBITDA mgn

7.5%

D/E

0.69

Int. Cover

3.6x

Curr. Ratio

1.33x

EPS

₹8.16

Growth — CAGR across horizons

Metric	1Y	3Y	5Y	10Y
Net Sales	-6.2%	2.1%	—	—
EBITDA	25.8%	43.1%	—	—
Net Profit	18.1%	423.9%	—	—

Score snapshot

Piotroski

5/9

Altman Z

3.93

Quality

44.1

Growth

54.8

Valuation

Earn. Qual

91.1

PEAD

SURGE

Loading price data…

Loading delivery data…

Revenue, profitability & returns

Revenue & Net Profit (₹ Cr)

RevenueNet Profit

Margins (%)

EBITDA%PAT%

Return ratios (%)

ROEROCEROA

Annual financials — last 9 years

Tap a row to expand the full chart

Metric	2018	2019	2020	2021	2022	2023	2024	2025	2026
›RevenueCr	2,595	3,067	2,996	2,348	2,686	3,147	3,328	3,520	3,923
›EBITDACr	256	298	250	214	209	197	244	452	566
›EBITDA margin	3.4%	3.5%	3.1%	3.3%	2.9%	2.8%	3.2%	5.6%	7.5%
›Net profitCr	7	16	13	3	1	2	2	195	220
›PAT margin	0.1%	0.2%	0.2%	0%	0%	0%	0%	2.4%	2.9%
›EPS₹	₹0.29	₹0.66	₹0.54	₹0.11	₹0.06	₹0.07	₹0.07	₹6.97	₹8.16
›Revenue growth	0%	18.2%	-2.3%	-21.6%	14.4%	17.2%	5.8%	5.8%	11.4%
›PAT growth	0%	130.6%	-18.2%	-80.4%	-41.1%	8.4%	14.3%	0%	13%
›ROE	2.5%	5.5%	3.8%	0.7%	0.4%	0.4%	0.4%	20%	13.8%
›ROCE	11.5%	14.4%	11.9%	11.3%	11.6%	11.7%	15.4%	21.3%	18.5%
›ROA	0.3%	0.6%	0.5%	0.1%	0.1%	0.1%	0.1%	6.1%	5.5%
›P/E	0x	0x	0x	0x	0x	0x	0x	44x	49.6x
›P/B	0x	0x	0x	0x	0x	0x	0x	5.6x	6.8x
›D/E	4.3	4.6	2.7	2.5	2.1	1.9	2	0.6	0.7
›Current ratio	0.9x	0.9x	0.9x	0.8x	0.9x	0.9x	0.9x	1.4x	1.3x
›Interest cover	1.1x	1.2x	1x	1.1x	1x	1x	1.1x	3.1x	3.6x

Quarterly results

Tap a row to expand the full chart

Metric	2023-12	2024-03	2024-06	2024-09	2024-12	2025-03	2025-06	2025-09	2025-12	2026-03
›RevenueCr	2,075	1,757	1,767	2,029	2,342	1,935	1,776	1,953	1,934	1,909
›Rev growth YoY	—	2.4%	-7.4%	5.2%	12.9%	10.1%	0.5%	-3.8%	-17.5%	-1.3%
›EBITDACr	59	60	74	103	117	136	112	125	136	169
›EBITDA margin	2.9%	3.4%	4.2%	5.1%	5%	7%	6.3%	6.4%	7%	8.9%
›Net profitCr	-4	-2	11	48	57	79	56	63	64	38
›PAT growth YoY	—	-87.9%	516.1%	319.1%	1,399.2%	3,366.4%	398.6%	32.3%	10.9%	-52.1%
›EPS₹	₹-0.18	₹-0.1	₹0.4	₹1.7	₹2.05	₹2.81	₹2.02	₹2.3	₹2.38	₹1.46

Balance sheet — last 9 years (₹ Cr)

Tap a row to expand the full chart

Metric	2018	2019	2020	2021	2022	2023	2024	2025	2026
›Shareholders' equityCr	274	292	380	382	404	406	407	1,543	1,663
›ReservesCr	227	245	326	328	357	357	358	1,487	1,603
›Total borrowingsCr	0	0	0	0	0	0	0	0	0
›InvestmentsCr	64	174	226	259	125	145	146	201	275
›Total assetsCr	647	581	706	666	675	634	687	1,756	2,041
›Current assetsCr	1,432	1,747	1,531	1,422	1,468	1,726	1,902	2,691	3,034
›Current liabilitiesCr	1,581	2,047	1,757	1,696	1,640	1,923	2,021	1,916	2,284
›Trade payablesCr	330	395	437	483	536	566	702	607	804
›Gross blockCr	924	964	988	1,057	1,146	1,084	1,193	1,365	1,554

Cash flow statement (₹ Cr)

Tap a row to expand the full chart

Metric	2018	2019	2020	2021	2022	2023	2024	2025	2026
›Operating CF (CFO)Cr	-15	189	595	247	179	230	186	-678	362
›Investing CF (CFI)Cr	-73	-161	-45	-59	32	-18	-55	-182	-331
›Financing CF (CFF)Cr	87	-22	-496	-216	-256	-203	-132	922	10
›Net cash changeCr	-2	7	53	-29	-45	9	-1	61	41
›Closing cashCr	12	19	72	43	20	28	27	88	129

Cash flow components

CFO · CFI · CFF (₹ Cr)

CFOCFICFF

Q-DITS scorecard

Composite score

Quality (25%)44.1

Growth (25%)54.8

Valuation (20%)6

Piotroski (15%)56

Earnings Quality (10%)91.1

Momentum (5%)—

Weighted blend, rescaled to the components available for this stock.

Piotroski F-Score

5/9

✓ROA positiveROA 5.52%

✓CFO positiveCFO ₹361.96 Cr

✗ROA improving6.13% → 5.52%

✓CFO > PAT (low accruals)CFO 361.96 vs PAT 220.12

✗Leverage decreasedD/E 0.58 → 0.69

✗Liquidity improvedCR 1.4 → 1.33

✓No share dilutionEPS 6.97 → 8.16

✓Margin improvedEBITDA mgn 5.6% → 7.51%

✗Asset turnover upAsset TO 2.54 → 1.9

Altman Z-Scoresafe

3.93

0.368

0.785

0.238

0.815

1.922

>2.9 safe · 1.23–2.9 grey · <1.23 distress

Quality

44.1/100

ROE

13.8%

ROCE

18.5%

Margin

2.9%

Debt

0.7

Int. cover

3.6x

Growth

54.8/100

Revenue 3Y

2.1%

Profit 3Y

423.9%

EPS

17.2%

Valuation

6/100

49.6x

6.8x

EV/EBITDA

21.8x

vs universe median: PE 25.6x · PB 2.81x · EV 13.41x

Earnings quality

91.1/100

CFO₹362 Cr

PAT₹220 Cr

Accrual ratio-0.069

CFO/PAT1.64x

PEAD · SURGE

0 / 0

Revenue SUE-0.18

EPS SUE-0.02

Latest quarter2026-03

Rev growth YoY-1.3%

Shareholding pattern

Promoter80.9%

FII/FPI3.2%

DII4.8%

Public19.1%

Tap a row to expand the full chart

Metric	2024-03	2024-06	2024-09	2024-12	2025-03	2025-06	2025-09	2025-12	2026-03
›Promoter	80.9%	80.9%	80.9%	80.9%	80.9%	80.9%	80.9%	80.9%	80.9%
›FII / FPI	3.8%	3.8%	2.8%	2.5%	2.7%	2.8%	3%	3.4%	3.2%
›DII	3.5%	3.5%	4.1%	4%	4%	4.7%	4.6%	4.6%	4.8%
›Public / Retail	19.1%	19.1%	19.1%	19.1%	19.1%	19.1%	19.1%	19.1%	19.1%
›Promoter pledge	0%	0%	0%	0%	0%	0%	0%	0%	0%

Documents & filings

Loading documents…

Peer comparison

Company	MCap (Cr)	Revenue	PAT	PE	PB	ROE%	ROCE%	D/E
United Spirits Ltd.	95,996	28,291	1,874	52.2x	10.7x	20.8	29.2	0
Radico Khaitan Ltd.	50,480	20,976	599	83.5x	15.2x	13.3	15.1	0.36
United Breweries Ltd.	35,474	17,463	413	85.9x	7.8x	10.4	13.4	0.13
Tilaknagar Industries Ltd.	10,969	5,323	21	525.6x	3.7x	30.3	28.5	0.05
India Glycols Ltd.	6,407	9,827	246	21.9x	2.2x	10.7	12.3	0.8
Piccadily Agro Industries Ltd.	5,707	1,135	137	41.5x	6.3x	20.2	22.7	0.45
TruAlt Bioenergy Ltd.	4,224	1,728	97	44x	2.8x	33.1	14.2	2.02