Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Piccadily Agro Industries Ltd

PICCADIL
BSE
611.50
9.33%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Piccadily Agro Industries Ltd

PICCADIL
BSE
611.50
9.33%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
6,028Cr
Close
Close Price
611.50
Industry
Industry
Alcoholic Beverages
PE
Price To Earnings
43.25
PS
Price To Sales
5.81
Revenue
Revenue
1,038Cr
Rev Gr TTM
Revenue Growth TTM
26.86%
PAT Gr TTM
PAT Growth TTM
33.79%
Peer Comparison
How does PICCADIL stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
PICCADIL
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterJun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
Revenue
RevenueCr
219114178269196185182255214212276335
Growth YoY
Revenue Growth YoY%
18.83.455.034.5-10.662.02.6-5.19.314.851.631.4
Expenses
ExpensesCr
19490143202168143135190176166199264
Operating Profit
Operating ProfitCr
252434672842486638467871
OPM
OPM%
11.221.419.324.814.122.826.225.717.721.828.121.3
Other Income
Other IncomeCr
0029111321214
Interest Expense
Interest ExpenseCr
453445999767
Depreciation
DepreciationCr
644455555666
PBT
PBTCr
151557592033365425356863
Tax
TaxCr
441216681214692018
PAT
PATCr
111145431424244018264845
Growth YoY
PAT Growth YoY%
47.2192.8548.7765.625.8115.0-45.4-7.532.76.594.413.6
NPM
NPM%
5.110.025.316.07.113.213.415.68.612.317.213.5
EPS
EPS
1.21.24.74.61.42.62.64.21.92.74.84.6

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Revenue
RevenueCr
3442713293343713994895746097798181,038
Growth
Revenue Growth%
-8.5-21.121.41.511.17.622.517.26.228.05.026.9
Expenses
ExpensesCr
316248282308344359438504547629635804
Operating Profit
Operating ProfitCr
282347262740526962150183233
OPM
OPM%
8.28.714.37.87.310.110.512.110.119.322.422.5
Other Income
Other IncomeCr
67259-13113078
Interest Expense
Interest ExpenseCr
91517161715161413162828
Depreciation
DepreciationCr
111113131313131516181923
PBT
PBTCr
155182711254133146142190
Tax
TaxCr
6311-31-271210364053
PAT
PATCr
9285514182923110103137
Growth
PAT Growth%
-58.1-82.8416.9-42.517.2153.030.265.7-20.3373.8-7.033.8
NPM
NPM%
2.60.62.41.41.43.43.65.13.814.212.613.2
EPS
EPS
0.90.21.10.50.22.01.93.12.411.610.814.2

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
244795959595959595949499
Reserves
ReservesCr
110865964557591112137245349802
Current Liabilities
Current LiabilitiesCr
180152202251288256279271286306298554
Non Current Liabilities
Non Current LiabilitiesCr
351056749313645517594166184
Total Liabilities
Total LiabilitiesCr
3493914234584704615095295937391,1441,639
Current Assets
Current AssetsCr
139141141178203199261272295401552902
Non Current Assets
Non Current AssetsCr
210250282280266262248257297338593738
Total Assets
Total AssetsCr
3493914234584704615095295937391,1441,639

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
42-6984158022453751-27
Investing Cash Flow
Investing Cash FlowCr
-22-50-46-101-80-35-52-30-270
Financing Cash Flow
Financing Cash FlowCr
-2254-52-30-44-4-9-2212-10292
Net Cash Flow
Net Cash FlowCr
-2-20115-1214-12-311-5
Free Cash Flow
Free Cash FlowCr
27-64742950-61415-529-270
CFO To PAT
CFO To PAT%
474.3-371.21,230.0894.31,081.4-1.2124.9153.6160.746.2-26.4
CFO To EBITDA
CFO To EBITDA%
150.7-24.3207.0157.3213.3-0.442.864.960.834.0-14.8

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
93689610694531032934282,8495,3295,104
Price To Earnings
Price To Earnings
10.645.312.123.445.52.85.810.119.226.052.137.1
Price To Sales
Price To Sales
0.30.30.30.30.30.10.20.50.73.66.54.9
Price To Book
Price To Book
0.70.50.60.70.60.30.61.41.98.412.05.7
EV To EBITDA
EV To EBITDA
6.28.84.38.66.73.94.16.19.320.030.623.5
Profitability Ratios
Profitability Ratios
GPM
GPM%
39.438.845.432.831.532.738.440.343.154.259.942.5
OPM
OPM%
8.28.714.37.87.310.110.512.110.119.322.422.5
NPM
NPM%
2.60.62.41.41.43.43.65.13.814.212.613.2
ROCE
ROCE%
11.07.113.66.59.19.313.116.212.131.722.615.2
ROE
ROE%
6.71.15.22.93.68.09.514.210.132.523.215.3
ROA
ROA%
2.60.41.91.01.12.93.55.53.914.99.08.4
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Overview** Piccadily Agro Industries Limited (PAIL), established in 1994 and headquartered in Indri, Haryana, is a leading Indian agro-industrial company that has strategically evolved from a sugar producer to a prominent player in the premium alcoholic beverages (alco-bev) space. Operating across two core segments—**Distillery** and **Sugar**—PAIL has redefined its business model over the past decade, pivoting toward high-margin, value-added branded spirits while maintaining its foundational agro-industrial operations. --- ### **Manufacturing & Infrastructure** - **Integrated Facility**: The company operates a **168-acre manufacturing complex in Indri, Haryana**, equipped with advanced technology for end-to-end production. - **Distillery**: - Malt production capacity of **30 KLPD** (up from earlier 12 KLPD due to expansion). - Ethanol/Extra Neutral Alcohol (ENA) capacity of **220 KLPD** at Indri, with ongoing expansion to **460 KLPD** including new facilities. - Malt spirit production supports in-house whisky and IMFL brand development. - **Sugar**: - Refined sugar production capacity of **5,000 TCD**. - Additional co-products include molasses, bagasse (used for co-generation power), and DDGS. - **Sourcing**: Sustainable sugarcane sourcing from a network of **over 5,000 farmers** in Haryana. --- ### **Strategic Shift Towards Premium Alcoholic Beverages** PAIL has transitioned from bulk commodity sales to **branded and premium IMFL (Indian Made Foreign Liquor)** since 2021. This strategic shift is clearly reflected in its FY25 revenue mix: - **Branded IMFL (Indri, Whistler, Camikara, Sona Moti)**: **32.9%** - **Sugar Division**: **28.1%** - **Other Distillery Products (Ethanol, ENA, B2B Malt, Industrial Alcohol)**: **29.0%** The company is now prioritizing **growth in premium spirits**, driven by global demand, brand differentiation, and higher profitability. --- ### **Core Business Segments** | **Segment** | **Key Products** | **Details** | |-----------|------------------|------------| | **Distillery** | - Indri Single Malt Whisky<br>- Camikara Aged Rum<br>- Whistler Blended Malt Whisky<br>- Sona Moti & Cashmir Vodka<br>- ENA, Ethanol, Malt Spirit | Focus on innovation, craftsmanship, and premiumization. Flagship brands are distributed domestically and exported to 28 countries. | | **Sugar** | - White Crystal Sugar (‘Piccadily’ brand)<br>- Molasses, Bagasse, Power | Regulated and commodity-driven segment. Capacity expanded to 5,000 TCD, but strategic focus has shifted to higher-margin distillery products. | --- ### **Flagship Brands & Product Portfolio** PAIL has built a diverse and premium **alco-bev portfolio** targeting connoisseurs and luxury consumers: #### **1. Indri (Single Malt Whisky)** - **Launched**: 2022 - **Positioning**: India’s fastest-growing and **largest-selling single malt whisky** (IWSR 2024), surpassing global giants like Glenfiddich and Glenlivet in growth. - **Key Awards**: - *World's Best Whisky Award* – **Diwali 2023 & 2025 Collector's Editions** - Multiple Gold & Best-in-Class awards globally - **Product Range**: - **Indri-Trini**: India’s first triple cask single malt - **Indri-Dru**: Cask strength, high ABV - **Founder’s Reserve 11YO**: Matured in ex-Bordeaux red wine casks - **Agneya (2025)**: Lightly peated variant, matured in Sherry & Bourbon casks - **City Series**: Single cask releases for international travel retail (e.g., Dubai Edition) - **Special Editions**: - *House of the Dragon* collaboration with Warner Bros (2024) - *Diwali Collector’s Editions* with secondary market premium #### **2. Camikara (Sugarcane Juice Rum)** - **Launched**: 2022 (12YO), expanded with 8YO (2023) and 3YO (2024) - **Positioning**: **India’s first and only pure sugarcane juice rum** (non-molasses), distilled in copper stills and aged in American oak barrels. - **Key Achievements**: - First Indian rum to win a **Gold Medal** at *Global Rum & Cachaca Masters 2024* (Camikara 8YO) - Camikara 3YO won **Platinum for 'Product Debut of the Year'** - **Flavor Profiles**: - 8YO: Honey, banana, ginger, caramel - 3YO: Approachable, smooth, ideal for new consumers and mixology - **Non-Alcoholic Mixers**: Mojito & Mai Tai (2025 launch) #### **3. Whistler (Blended Malt Whisky)** - **Launched**: 2017 - **Positioning**: Premium blended malt, barrel-aged, combining traditional and modern styles. - **Expansion Plan**: Targeting **1 million cases sold** within next 3 years. - **ABV**: 42.8%, priced in premium segment. #### **4. Sona Moti & Cashmir (Premium Vodka)** - **Sona Moti**: First Indian vodka made from **2,000-year-old organic heritage wheat**. - **Cashmir (2025 Launch)**: - Small-batch luxury vodka - Made from **organic winter wheat** and **glacial water from Kashmir** - Distilled **seven times** for purity and smoothness - Part of expansion into ultra-premium and international travel retail --- ### **Market Presence & Distribution** - **Domestic**: - Available in **all 28 Indian states and UTs** - Over **24,000 retail outlets** (up from 11,000 in FY24) - Includes **on-trade channels** (restaurants, bars, hotels) - Listed with **CSD (Canteen Stores Department)** and paramilitary networks - **In-house sales force doubled** in FY25 to support growth - **International**: - Presence in **28 countries**, including UK, UAE, US, EU, and Asia-Pacific - **Indri available at Tesco UK** (£45 retail, distributed via Mangrove) - **Duty-Free Expansion**: 16 international duty-free locations (doubled from 8) - **Travel Retail Focus**: *City Series* and *House of the Dragon* editions target high-value travelers --- ### **Global Expansion & Strategic Investments** PAIL is executing a **₹1,000 crore strategic expansion plan (2024–2026)** to quadruple production capacity and business size: #### **Key Projects**: 1. **Chhattisgarh Distillery (Greenfield)**: - Location: Mahasamund - Capacity: **210 KLPD (180 KLPD ENA/Ethanol + 30 KLPD Malt Spirit)** - Status: Machinery delivered; commissioning expected **H2 FY25** 2. **Portavadie, Scotland (First Indian-owned Scotch-Style Distillery)**: - 58-acre site with HMRC approval - Aims to produce premium **Scotch-style malts** - Includes **world-class visitor center** to enhance global brand experience 3. **Indri Facility Upgrades**: - Warehousing expanded to **over 100,000 barrels** (from 45,000) - Increased aging capacity to support long-term brand maturation #### **Funding**: - ₹450 crore invested in FY25 - ₹250 crore in pipeline - Up to ₹300 crore reserved for **M&A** - Sources: Convertible warrants (₹262 cr), term loans (₹161.25 cr), promoter infusion (₹50 cr), internal accruals --- ### **Innovation & Brand Strategy** PAIL differentiates through: - **Terroir-Driven Production**: Extreme sub-tropical **Indri climate** (0°C–50°C) accelerates maturation, yielding robust flavor profiles. - **Indigenous Sourcing**: - **Six-row barley from Rajasthan** (organic, sustainable, no groundwater used) - Local sugarcane for Camikara rum - **Craftsmanship**: Use of **traditional copper pot stills**, hand-selected casks (Sherry, Bordeaux, Marsala, Bourbon) - **Premiumization**: Focus on **limited editions**, **collector’s releases**, and **high-impact brand experiences** - **Duty-Free & Travel Retail**: Targeting **high-net-worth travelers** in airports and luxury retail environments --- ### **Milestones & Recognition** - **Indri**: - **Fastest-growing single malt globally (2024)** – IWSR - Over **35 international awards**, including **‘Best Whisky in the World’** - Captured **>30% market share** of Indian single malt category in 2023 - Exported **over 100,000 units** within 24 months of launch - **Camikara**: - **First Indian rum brand** to win at Global Rum & Cachaca Masters - Camikara 3YO: Recognized as **‘Product Debut of the Year’** --- ### **Sustainability & Integration** - **Sustainable Agriculture**: Zero groundwater use in barley farming, organic cultivation - **Circular Economy**: Bagasse-based co-generation, ethanol from molasses - **Vertical Integration**: Full control from **farming → malting → distillation → maturation → branding → distribution** - **Heritage & Legacy**: Tribute to founder **Pt. Kidar Nath Sharma** through Founder’s Reserve