Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹14,875Cr
Rev Gr TTM
Revenue Growth TTM
13.95%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

ABDL
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | | | -0.4 | -7.0 | 1.9 | 8.8 | 19.9 | 21.8 | 14.1 | 3.0 |
| 721 | 762 | 780 | 836 | 708 | 683 | 764 | 857 | 785 | 811 | 865 | 867 |
Operating Profit Operating ProfitCr |
| 6.4 | 6.4 | 8.4 | 6.6 | 7.8 | 9.8 | 11.9 | 12.0 | 14.8 | 12.1 | 12.7 | 13.5 |
Other Income Other IncomeCr | 1 | 1 | 1 | -2 | 2 | 2 | 2 | 3 | 14 | 7 | 5 | -2 |
Interest Expense Interest ExpenseCr | 37 | 39 | 43 | 46 | 45 | 44 | 25 | 27 | 28 | 27 | 30 | 26 |
Depreciation DepreciationCr | 14 | 13 | 12 | 14 | 19 | 16 | 16 | 13 | 16 | 16 | 17 | 18 |
| 0 | 1 | 16 | -3 | -1 | 16 | 64 | 80 | 106 | 76 | 84 | 89 |
| 1 | 4 | 5 | 1 | 1 | 4 | 17 | 23 | 27 | 20 | 21 | 25 |
|
Growth YoY PAT Growth YoY% | | | | | -88.3 | 516.4 | 319.0 | 1,400.2 | 3,362.2 | 398.5 | 32.3 | 10.9 |
| -0.2 | -0.3 | 1.3 | -0.5 | -0.3 | 1.5 | 5.5 | 5.9 | 8.5 | 6.0 | 6.4 | 6.4 |
| -0.1 | -0.1 | 0.5 | 0.0 | -0.1 | 0.5 | 1.7 | 2.0 | 2.8 | 2.0 | 2.2 | 2.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | -2.3 | -21.6 | 14.4 | 17.2 | 5.8 | 5.8 | 9.0 |
| 2,762 | 2,762 | 2,154 | 2,489 | 2,962 | 3,086 | 3,089 | 3,328 |
Operating Profit Operating ProfitCr |
| 9.9 | 7.8 | 8.3 | 7.3 | 5.9 | 7.3 | 12.2 | 13.3 |
Other Income Other IncomeCr | -5 | 17 | 19 | 11 | 11 | 1 | 21 | 24 |
Interest Expense Interest ExpenseCr | 188 | 180 | 142 | 145 | 135 | 173 | 125 | 112 |
Depreciation DepreciationCr | 78 | 69 | 59 | 59 | 55 | 58 | 61 | 66 |
| 34 | 0 | 13 | 4 | 6 | 13 | 266 | 355 |
| 19 | -12 | 10 | 2 | 4 | 11 | 71 | 93 |
|
| | -15.8 | -80.4 | -41.1 | 8.4 | 14.3 | 10,553.7 | 34.0 |
| 0.5 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 5.5 | 6.8 |
| 0.7 | 0.5 | 0.1 | 0.1 | 0.1 | 0.1 | 7.2 | 9.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 47 | 47 | 47 | 47 | 49 | 49 | 56 | 56 |
| 245 | 326 | 328 | 262 | 357 | 358 | 1,487 | 1,502 |
Current Liabilities Current LiabilitiesCr | 2,045 | 1,748 | 1,686 | 1,630 | 1,916 | 2,007 | 1,852 | 2,041 |
Non Current Liabilities Non Current LiabilitiesCr | 294 | 272 | 231 | 215 | 165 | 222 | 120 | 220 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 1,737 | 1,522 | 1,411 | 1,457 | 1,799 | 1,888 | 2,621 | 2,772 |
Non Current Assets Non Current AssetsCr | 894 | 878 | 888 | 791 | 689 | 748 | 914 | 1,071 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 191 | 595 | 247 | 179 | 230 | 186 | -678 |
Investing Cash Flow Investing Cash FlowCr | -161 | -45 | -59 | 32 | -18 | -55 | -182 |
Financing Cash Flow Financing Cash FlowCr | -24 | -496 | -216 | -256 | -203 | -132 | 922 |
|
Free Cash Flow Free Cash FlowCr | 34 | 548 | 212 | 124 | 210 | 141 | -806 |
| 1,257.2 | 4,647.3 | 9,833.3 | 12,111.1 | 14,365.5 | 10,153.1 | -348.2 |
CFO To EBITDA CFO To EBITDA% | 62.7 | 254.6 | 127.2 | 91.1 | 124.3 | 76.7 | -157.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | | 0 | 0 | 0 | 0 | 0 | 8,565 |
Price To Earnings Price To Earnings | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 43.9 |
Price To Sales Price To Sales | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.4 |
Price To Book Price To Book | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.5 |
| | 3.8 | 4.7 | 4.1 | 4.0 | 3.1 | 21.7 |
Profitability Ratios Profitability Ratios |
| 41.0 | 37.6 | 39.5 | 39.4 | 37.3 | 37.0 | 42.1 |
| 9.9 | 7.8 | 8.3 | 7.3 | 5.9 | 7.3 | 12.2 |
| 0.5 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 5.5 |
| 14.4 | 13.4 | 11.4 | 12.7 | 11.8 | 14.9 | 16.0 |
| 5.2 | 3.4 | 0.7 | 0.5 | 0.4 | 0.5 | 12.6 |
| 0.6 | 0.5 | 0.1 | 0.1 | 0.1 | 0.1 | 5.5 |
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**.
---