Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Allied Blenders & Distillers Ltd

ABDL
NSE
531.80
3.63%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Allied Blenders & Distillers Ltd

ABDL
NSE
531.80
3.63%
30 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
14,875Cr
Close
Close Price
531.80
Industry
Industry
Alcoholic Beverages
PE
Price To Earnings
56.33
PS
Price To Sales
3.88
Revenue
Revenue
3,837Cr
Rev Gr TTM
Revenue Growth TTM
13.95%
PAT Gr TTM
PAT Growth TTM
129.41%
Peer Comparison
How does ABDL stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
ABDL
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
7718148518957687588689749219239901,003
Growth YoY
Revenue Growth YoY%
-0.4-7.01.98.819.921.814.13.0
Expenses
ExpensesCr
721762780836708683764857785811865867
Operating Profit
Operating ProfitCr
505271596074103117136112125136
OPM
OPM%
6.46.48.46.67.89.811.912.014.812.112.713.5
Other Income
Other IncomeCr
111-222231475-2
Interest Expense
Interest ExpenseCr
373943464544252728273026
Depreciation
DepreciationCr
141312141916161316161718
PBT
PBTCr
0116-3-1166480106768489
Tax
TaxCr
145114172327202125
PAT
PATCr
-1-311-4-211485779566364
Growth YoY
PAT Growth YoY%
-88.3516.4319.01,400.23,362.2398.532.310.9
NPM
NPM%
-0.2-0.31.3-0.5-0.31.55.55.98.56.06.46.4
EPS
EPS
-0.1-0.10.50.0-0.10.51.72.02.82.02.22.4

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
3,0672,9962,3482,6863,1473,3283,5203,837
Growth
Revenue Growth%
-2.3-21.614.417.25.85.89.0
Expenses
ExpensesCr
2,7622,7622,1542,4892,9623,0863,0893,328
Operating Profit
Operating ProfitCr
305234194196185242431509
OPM
OPM%
9.97.88.37.35.97.312.213.3
Other Income
Other IncomeCr
-51719111112124
Interest Expense
Interest ExpenseCr
188180142145135173125112
Depreciation
DepreciationCr
7869595955586166
PBT
PBTCr
340134613266355
Tax
TaxCr
19-121024117193
PAT
PATCr
15133122195261
Growth
PAT Growth%
-15.8-80.4-41.18.414.310,553.734.0
NPM
NPM%
0.50.40.10.10.10.15.56.8
EPS
EPS
0.70.50.10.10.10.17.29.4

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
4747474749495656
Reserves
ReservesCr
2453263282623573581,4871,502
Current Liabilities
Current LiabilitiesCr
2,0451,7481,6861,6301,9162,0071,8522,041
Non Current Liabilities
Non Current LiabilitiesCr
294272231215165222120220
Total Liabilities
Total LiabilitiesCr
2,6322,4002,2992,2482,4882,6363,5353,843
Current Assets
Current AssetsCr
1,7371,5221,4111,4571,7991,8882,6212,772
Non Current Assets
Non Current AssetsCr
8948788887916897489141,071
Total Assets
Total AssetsCr
2,6322,4002,2992,2482,4882,6363,5353,843

Cash Flow

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
191595247179230186-678
Investing Cash Flow
Investing Cash FlowCr
-161-45-5932-18-55-182
Financing Cash Flow
Financing Cash FlowCr
-24-496-216-256-203-132922
Net Cash Flow
Net Cash FlowCr
753-29-459-161
Free Cash Flow
Free Cash FlowCr
34548212124210141-806
CFO To PAT
CFO To PAT%
1,257.24,647.39,833.312,111.114,365.510,153.1-348.2
CFO To EBITDA
CFO To EBITDA%
62.7254.6127.291.1124.376.7-157.6

Ratios

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
000008,565
Price To Earnings
Price To Earnings
0.00.00.00.00.043.9
Price To Sales
Price To Sales
0.00.00.00.00.02.4
Price To Book
Price To Book
0.00.00.00.00.05.5
EV To EBITDA
EV To EBITDA
3.84.74.14.03.121.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
41.037.639.539.437.337.042.1
OPM
OPM%
9.97.88.37.35.97.312.2
NPM
NPM%
0.50.40.10.10.10.15.5
ROCE
ROCE%
14.413.411.412.711.814.916.0
ROE
ROE%
5.23.40.70.50.40.512.6
ROA
ROA%
0.60.50.10.10.10.15.5
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Company Overview** Allied Blenders & Distillers (ABD) is the **largest domestic spirits company in India by annual sales volume**, with a strong presence across five spirit categories: **whisky, brandy, rum, vodka, and gin**. It is also **India’s largest exporter of spirits by volume**, selling to **30 countries** as of September 2025, with plans to expand into **35 markets by Q4 FY26**. ABD’s transformation journey since its **IPO in July 2024** has focused on **portfolio premiumization, backward integration, margin expansion, and governance reforms**, positioning the company as a leader in both domestic and international premium spirits markets. --- ### **Core Brands & Portfolio** ABD’s brand portfolio spans mass premium to luxury, with key products including: - **Officer’s Choice** – Flagship mass premium whisky, **#1 in India** (35%+ market share), sells **18.3 million cases in FY25**, and is **India’s top exported spirits brand**, especially dominant in the Middle East and growing in Africa. - **ICONiQ White Whisky** – A youth-centric, super-premium "millionaire brand" that grew from **2.3M cases (FY24) to 5.7M (FY25)**, achieving ~1 million cases in UP alone by Nov 2025. Recognized as the **Fastest-Growing Millionaire Spirits Brand Globally for 2023 and 2024**. - **Sterling Reserve** – Flagship premium line, with **Blend 7 among top 20 global whisky brands** and **Blend 10 a key defense/canteen channel performer**. - **ABD Maestro** – A dedicated **super-premium and luxury brand subsidiary** launched in partnership with **Bollywood superstar Ranveer Singh** (as business and creative partner). Houses: - **Zoya Gin** (with **Watermelon & Espresso** variants; launched Jan 2024) - **Arthaus Blended Malt Scotch Whisky** - **Woodburns Contemporary Indian Malt Whisky** - **Pumori & Segredo rums** - **Russian Standard Vodka (distributor in India)** - **Golden Mist** – Luxury **brandy brand** with distinctive **180 ml Hippy Pack** packaging, launched in Karnataka (Apr 2025), Telangana (Jul 2025), and Kerala (Aug 2025). - **RANGEELA** – Premium Indian **vodka**, co-developed with Ranveer Singh, launched at ₹2,400 (750 ml) in Maharashtra (2025), with expansion into Goa, West Bengal, and North India underway. --- ### **Strategic Growth Initiatives** #### **1. ABD Maestro: Super-Premium & Luxury Play** - ABD has strategically carved out **ABD Maestro Pvt. Ltd.** as a standalone subsidiary to drive its **super-premium and luxury ambitions**, separating it from mass-market operations. - **Ranveer Singh's involvement** enhances brand storytelling, design, and cultural resonance, particularly with youth and urban consumers. - Portfolio now includes **6 brands**: Zoya, Arthaus, Woodburns, Pumori, Segredo, and Russian Standard. - **30% salience** achieved for Maestro brands domestically; presence in **~80% of target markets**, with plans to grow to **60%+ in 2–3 years**. - ABD Maestro contributes **disproportionate NSV growth** – **1% volume share here equals ~8x overall company NSV growth**. #### **2. Portfolio Diversification & Innovation** - **From Brown to White Spirits & Beyond**: Beyond its whisky dominance (~97% of revenue historically), ABD is aggressively expanding into **gin, rum, brandy, and vodka**. - Recent launches: - **Zoya Flavored Gins (Watermelon, Espresso)** – now account for **30% of Zoya’s volume**; expansion into 4+ new Indian and international markets underway. - **ABDMaestro Gin** – distilled from **Himalayan juniper**; targets high-altitude forest aroma profile. - **Rock Paper Rum** – strategic investment in Good Barrel Distillery to enter **premium rum segment**, targeting 3 million case market. - **Flavor & Experience-Driven Strategy**: Focused on **flavored spirits, sipping trends, and cocktail culture**, aligned with Gen-Z and millennial consumption habits. #### **3. International Expansion** - **Export footprint doubled from 14 (FY24) to 30 countries (Nov 2025)**, with a **target of 35 by Mar 2026**. - Key markets: - **GCC** – Maintaining leadership via Officer’s Choice and ICONiQ. - **Africa** – On-ground sales teams in operation; targeting **1 million case business by FY28**. - **UAE** – Launches of **Arthaus, Zoya, and Russian Standard Vodka**. - **USA, Canada, EU, Latin America, Southeast Asia** – Regulatory approvals secured; market entry in progress. - **Asset-light, high-margin export model** – **1.3x profitability vs. domestic ops**, with **1/3 the working capital per case**. - **Travel Retail Expansion** – Presence in **Delhi, Bengaluru, and Mumbai international airports**; expanding under **Avolta partnership**. #### **4. Premiumization & Pricing Strategy** - ABD is targeting the **high-value, low-volume (3%) luxury segment**, where **P&A (Prestige and Above) brands contribute ~42% of net profit** despite lower volume share. - **Price Range**: Prestige whisky from **₹840 to ₹5,300**, brandy from **₹120 to ₹970 (Golden Mist)**. - Brands like **ICONiQ White** gain share from **both Deluxe and Prestige tiers** and attract new legal-age consumers (India adds **12–13M per year**). - **UP and other progressive markets** are being leveraged for premiumization due to favorable policy frameworks. --- ### **Manufacturing & Backward Integration** ABD operates a highly integrated and scalable manufacturing network: - **37 manufacturing units** (9 owned bottling, 1 PET plant, 2 distilleries, 25 third-party). - **Hybrid Bottling Model**: 34 units including **owned, exclusive, and non-exclusive** arrangements. - **Captive Supply Initiatives**: - **Captive ENA production**: Currently at **~33%**, targeting **66% by building 60 MLLA facility**. - **Malt Distillery in Rangapur, Telangana** (4 MLLA capacity), commissioned **Q4 FY26** – to support **single malt production by 2029**. - **100% captive malt supply** achieved for premium whisky production. - **PET Bottle Plant** in Rangapur – **70–75% captive capacity**, saving **₹30+ crore annually**. - **State-of-the-Art R&D Center in Aurangabad** – enables **6–9 month ideation-to-launch cycle** for new blends. - **New EBITDA-accretive PET facility commissioned in Sep 2025** – supports scalability and margin control. --- ### **Key Strategic Partnerships** - **Ranveer Singh (ABD Maestro)** – Co-founder and creative partner for luxury portfolio innovation. - **Roust Corporation** – Distributing **Russian Standard Vodka (Gold, Platinum, Original)** in India; world’s #1 Russian premium vodka. - **Free Trade Agreements (FTAs)** – ABD stands to benefit significantly from **India-UK FTA**, expected to **reduce bulk Scotch import costs and improve margins**. --- ### **Market Position & Competitive Edge** - **#1 in spirits exports** – Over 1 million cases annually to Middle East; expanding in Africa. - **Pan-India distribution**: **>90% retail outlet coverage**, 500+ personnel, 12 sales offices. - **On-Premise Strength**: Secured listings in **>2,000 premium on-trade outlets** (hotels, bars, lounges), including **Taj, ITC, and other 5-star chains**. - **Government & Institutional Channels**: Strong presence in **CSD (Canteen Stores Department) and paramilitary networks**. - **First-mover in packaging innovation**: “**Hippy Pack**” (180 ml PET) across ICONiQ, Sterling, and Golden Mist – **mobile, modern, higher-margin**. ---