Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹6,028Cr
Rev Gr TTM
Revenue Growth TTM
26.86%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

PICCADIL
VS
| Quarter | Jun 2023 | Sep 2023 | Dec 2023 | Jun 2024 | Sep 2024 | Dec 2024 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 18.8 | 3.4 | 55.0 | 34.5 | -10.6 | 62.0 | 2.6 | -5.1 | 9.3 | 14.8 | 51.6 | 31.4 |
| 194 | 90 | 143 | 202 | 168 | 143 | 135 | 190 | 176 | 166 | 199 | 264 |
Operating Profit Operating ProfitCr |
| 11.2 | 21.4 | 19.3 | 24.8 | 14.1 | 22.8 | 26.2 | 25.7 | 17.7 | 21.8 | 28.1 | 21.3 |
Other Income Other IncomeCr | 0 | 0 | 29 | 1 | 1 | 1 | 3 | 2 | 1 | 2 | 1 | 4 |
Interest Expense Interest ExpenseCr | 4 | 5 | 3 | 4 | 4 | 5 | 9 | 9 | 9 | 7 | 6 | 7 |
Depreciation DepreciationCr | 6 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 |
| 15 | 15 | 57 | 59 | 20 | 33 | 36 | 54 | 25 | 35 | 68 | 63 |
| 4 | 4 | 12 | 16 | 6 | 8 | 12 | 14 | 6 | 9 | 20 | 18 |
|
Growth YoY PAT Growth YoY% | 47.2 | 192.8 | 548.7 | 765.6 | 25.8 | 115.0 | -45.4 | -7.5 | 32.7 | 6.5 | 94.4 | 13.6 |
| 5.1 | 10.0 | 25.3 | 16.0 | 7.1 | 13.2 | 13.4 | 15.6 | 8.6 | 12.3 | 17.2 | 13.5 |
| 1.2 | 1.2 | 4.7 | 4.6 | 1.4 | 2.6 | 2.6 | 4.2 | 1.9 | 2.7 | 4.8 | 4.6 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
|
| -8.5 | -21.1 | 21.4 | 1.5 | 11.1 | 7.6 | 22.5 | 17.2 | 6.2 | 28.0 | 5.0 | 26.9 |
| 316 | 248 | 282 | 308 | 344 | 359 | 438 | 504 | 547 | 629 | 635 | 804 |
Operating Profit Operating ProfitCr |
| 8.2 | 8.7 | 14.3 | 7.8 | 7.3 | 10.1 | 10.5 | 12.1 | 10.1 | 19.3 | 22.4 | 22.5 |
Other Income Other IncomeCr | 6 | 7 | 2 | 5 | 9 | -1 | 3 | 1 | 1 | 30 | 7 | 8 |
Interest Expense Interest ExpenseCr | 9 | 15 | 17 | 16 | 17 | 15 | 16 | 14 | 13 | 16 | 28 | 28 |
Depreciation DepreciationCr | 11 | 11 | 13 | 13 | 13 | 13 | 13 | 15 | 16 | 18 | 19 | 23 |
| 15 | 5 | 18 | 2 | 7 | 11 | 25 | 41 | 33 | 146 | 142 | 190 |
| 6 | 3 | 11 | -3 | 1 | -2 | 7 | 12 | 10 | 36 | 40 | 53 |
|
| -58.1 | -82.8 | 416.9 | -42.5 | 17.2 | 153.0 | 30.2 | 65.7 | -20.3 | 373.8 | -7.0 | 33.8 |
| 2.6 | 0.6 | 2.4 | 1.4 | 1.4 | 3.4 | 3.6 | 5.1 | 3.8 | 14.2 | 12.6 | 13.2 |
| 0.9 | 0.2 | 1.1 | 0.5 | 0.2 | 2.0 | 1.9 | 3.1 | 2.4 | 11.6 | 10.8 | 14.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Equity Capital Equity CapitalCr | 24 | 47 | 95 | 95 | 95 | 95 | 95 | 95 | 95 | 94 | 94 | 99 |
| 110 | 86 | 59 | 64 | 55 | 75 | 91 | 112 | 137 | 245 | 349 | 802 |
Current Liabilities Current LiabilitiesCr | 180 | 152 | 202 | 251 | 288 | 256 | 279 | 271 | 286 | 306 | 298 | 554 |
Non Current Liabilities Non Current LiabilitiesCr | 35 | 105 | 67 | 49 | 31 | 36 | 45 | 51 | 75 | 94 | 166 | 184 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 139 | 141 | 141 | 178 | 203 | 199 | 261 | 272 | 295 | 401 | 552 | 902 |
Non Current Assets Non Current AssetsCr | 210 | 250 | 282 | 280 | 266 | 262 | 248 | 257 | 297 | 338 | 593 | 738 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 42 | -6 | 98 | 41 | 58 | 0 | 22 | 45 | 37 | 51 | -27 |
Investing Cash Flow Investing Cash FlowCr | -22 | -50 | -46 | -10 | 1 | -8 | 0 | -35 | -52 | -30 | -270 |
Financing Cash Flow Financing Cash FlowCr | -22 | 54 | -52 | -30 | -44 | -4 | -9 | -22 | 12 | -10 | 292 |
|
Free Cash Flow Free Cash FlowCr | 27 | -64 | 74 | 29 | 50 | -6 | 14 | 15 | -5 | 29 | -270 |
| 474.3 | -371.2 | 1,230.0 | 894.3 | 1,081.4 | -1.2 | 124.9 | 153.6 | 160.7 | 46.2 | -26.4 |
CFO To EBITDA CFO To EBITDA% | 150.7 | -24.3 | 207.0 | 157.3 | 213.3 | -0.4 | 42.8 | 64.9 | 60.8 | 34.0 | -14.8 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 93 | 68 | 96 | 106 | 94 | 53 | 103 | 293 | 428 | 2,849 | 5,329 | 5,104 |
Price To Earnings Price To Earnings | 10.6 | 45.3 | 12.1 | 23.4 | 45.5 | 2.8 | 5.8 | 10.1 | 19.2 | 26.0 | 52.1 | 37.1 |
Price To Sales Price To Sales | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | 0.2 | 0.5 | 0.7 | 3.6 | 6.5 | 4.9 |
Price To Book Price To Book | 0.7 | 0.5 | 0.6 | 0.7 | 0.6 | 0.3 | 0.6 | 1.4 | 1.9 | 8.4 | 12.0 | 5.7 |
| 6.2 | 8.8 | 4.3 | 8.6 | 6.7 | 3.9 | 4.1 | 6.1 | 9.3 | 20.0 | 30.6 | 23.5 |
Profitability Ratios Profitability Ratios |
| 39.4 | 38.8 | 45.4 | 32.8 | 31.5 | 32.7 | 38.4 | 40.3 | 43.1 | 54.2 | 59.9 | 42.5 |
| 8.2 | 8.7 | 14.3 | 7.8 | 7.3 | 10.1 | 10.5 | 12.1 | 10.1 | 19.3 | 22.4 | 22.5 |
| 2.6 | 0.6 | 2.4 | 1.4 | 1.4 | 3.4 | 3.6 | 5.1 | 3.8 | 14.2 | 12.6 | 13.2 |
| 11.0 | 7.1 | 13.6 | 6.5 | 9.1 | 9.3 | 13.1 | 16.2 | 12.1 | 31.7 | 22.6 | 15.2 |
| 6.7 | 1.1 | 5.2 | 2.9 | 3.6 | 8.0 | 9.5 | 14.2 | 10.1 | 32.5 | 23.2 | 15.3 |
| 2.6 | 0.4 | 1.9 | 1.0 | 1.1 | 2.9 | 3.5 | 5.5 | 3.9 | 14.9 | 9.0 | 8.4 |
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