| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 851 | 895 | 768 | 758 | 868 | 974 | 921 | 923 | 990 | 1,003 | 1,007 | 979 | |
Growth YoY Revenue Growth YoY% | -0.4 | -7.0 | 1.9 | 8.8 | 19.9 | 21.8 | 14.1 | 3.0 | 9.4 | 6.1 | ||
| 780 | 836 | 708 | 683 | 764 | 857 | 785 | 811 | 865 | 867 | 838 | 863 | |
| 71 | 59 | 60 | 74 | 103 | 117 | 136 | 112 | 125 | 136 | 169 | 115 | |
OPM OPM% | 8.4 | 6.6 | 7.8 | 9.8 | 11.9 | 12.0 | 14.8 | 12.1 | 12.7 | 13.5 | 16.8 | 11.8 |
| 1 | -2 | 2 | 2 | 2 | 3 | 14 | 7 | 5 | -2 | 13 | 5 | |
Interest Expense Interest ExpenseCr | 43 | 46 | 45 | 44 | 25 | 27 | 28 | 27 | 30 | 26 | 51 | 29 |
Depreciation DepreciationCr | 12 | 14 | 19 | 16 | 16 | 13 | 16 | 16 | 17 | 18 | 29 | 23 |
PBT PBTCr | 16 | -3 | -1 | 16 | 64 | 80 | 106 | 76 | 84 | 89 | 103 | 68 |
| 5 | 1 | 1 | 4 | 17 | 23 | 27 | 20 | 21 | 25 | 65 | 22 | |
| 11 | -4 | -2 | 11 | 48 | 57 | 79 | 56 | 63 | 64 | 38 | 45 | |
Growth YoY PAT Growth YoY% | -88.3 | 516.4 | 319.0 | 1,400.2 | 3,362.2 | 398.5 | 32.3 | 10.9 | -52.1 | -18.6 | ||
NPM NPM% | 1.3 | -0.5 | -0.3 | 1.5 | 5.5 | 5.9 | 8.5 | 6.0 | 6.4 | 6.4 | 3.7 | 4.6 |
| 0.5 | 0.0 | -0.1 | 0.5 | 1.7 | 2.0 | 2.8 | 2.0 | 2.2 | 2.4 | 1.5 | 1.8 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 851 | 895 | 768 | 758 | 868 | 974 | 921 | 923 | 990 | 1,003 | 1,007 | 979 | |
Growth YoY Revenue Growth YoY% | -0.4 | -7.0 | 1.9 | 8.8 | 19.9 | 21.8 | 14.1 | 3.0 | 9.4 | 6.1 | ||
| 780 | 836 | 708 | 683 | 764 | 857 | 785 | 811 | 865 | 867 | 838 | 863 | |
| 71 | 59 | 60 | 74 | 103 | 117 | 136 | 112 | 125 | 136 | 169 | 115 | |
OPM OPM% | 8.4 | 6.6 | 7.8 | 9.8 | 11.9 | 12.0 | 14.8 | 12.1 | 12.7 | 13.5 | 16.8 | 11.8 |
| 1 | -2 | 2 | 2 | 2 | 3 | 14 | 7 | 5 | -2 | 13 | 5 | |
Interest Expense Interest ExpenseCr | 43 | 46 | 45 | 44 | 25 | 27 | 28 | 27 | 30 | 26 | 51 | 29 |
Depreciation DepreciationCr | 12 | 14 | 19 | 16 | 16 | 13 | 16 | 16 | 17 | 18 | 29 | 23 |
PBT PBTCr | 16 | -3 | -1 | 16 | 64 | 80 | 106 | 76 | 84 | 89 | 103 | 68 |
| 5 | 1 | 1 | 4 | 17 | 23 | 27 | 20 | 21 | 25 | 65 | 22 | |
| 11 | -4 | -2 | 11 | 48 | 57 | 79 | 56 | 63 | 64 | 38 | 45 | |
Growth YoY PAT Growth YoY% | -88.3 | 516.4 | 319.0 | 1,400.2 | 3,362.2 | 398.5 | 32.3 | 10.9 | -52.1 | -18.6 | ||
NPM NPM% | 1.3 | -0.5 | -0.3 | 1.5 | 5.5 | 5.9 | 8.5 | 6.0 | 6.4 | 6.4 | 3.7 | 4.6 |
| 0.5 | 0.0 | -0.1 | 0.5 | 1.7 | 2.0 | 2.8 | 2.0 | 2.2 | 2.4 | 1.5 | 1.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 3,067 | 2,996 | 2,348 | 2,686 | 3,147 | 3,328 | 3,520 | 3,923 | 3,979 |
Growth Revenue Growth% | -2.3 | -21.6 | 14.4 | 17.2 | 5.8 | 5.8 | 11.4 | 8.0 | |
| 2,762 | 2,762 | 2,154 | 2,489 | 2,962 | 3,086 | 3,089 | 3,381 | 3,433 | |
| 305 | 234 | 194 | 196 | 185 | 242 | 431 | 542 | 546 | |
OPM OPM% | 9.9 | 7.8 | 8.3 | 7.3 | 5.9 | 7.3 | 12.2 | 13.8 | 13.7 |
| -5 | 17 | 19 | 11 | 11 | 1 | 21 | 23 | 21 | |
Interest Expense Interest ExpenseCr | 188 | 180 | 142 | 145 | 135 | 173 | 125 | 135 | 137 |
Depreciation DepreciationCr | 78 | 69 | 59 | 59 | 55 | 58 | 61 | 79 | 86 |
PBT PBTCr | 34 | 0 | 13 | 4 | 6 | 13 | 266 | 351 | 343 |
| 19 | -12 | 10 | 2 | 4 | 11 | 71 | 131 | 134 | |
PAT PATCr | 15 | 13 | 3 | 1 | 2 | 2 | 195 | 220 | 210 |
Growth PAT Growth% | -15.8 | -80.4 | -41.1 | 8.4 | 14.3 | 10,553.7 | 13.0 | -12.4 | |
NPM NPM% | 0.5 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 5.5 | 5.6 | 5.3 |
| 0.7 | 0.5 | 0.1 | 0.1 | 0.1 | 0.1 | 7.2 | 8.2 | 7.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 3,067 | 2,996 | 2,348 | 2,686 | 3,147 | 3,328 | 3,520 | 3,923 | 3,979 |
Growth Revenue Growth% | -2.3 | -21.6 | 14.4 | 17.2 | 5.8 | 5.8 | 11.4 | 8.0 | |
| 2,762 | 2,762 | 2,154 | 2,489 | 2,962 | 3,086 | 3,089 | 3,381 | 3,433 | |
| 305 | 234 | 194 | 196 | 185 | 242 | 431 | 542 | 546 | |
OPM OPM% | 9.9 | 7.8 | 8.3 | 7.3 | 5.9 | 7.3 | 12.2 | 13.8 | 13.7 |
| -5 | 17 | 19 | 11 | 11 | 1 | 21 | 23 | 21 | |
Interest Expense Interest ExpenseCr | 188 | 180 | 142 | 145 | 135 | 173 | 125 | 135 | 137 |
Depreciation DepreciationCr | 78 | 69 | 59 | 59 | 55 | 58 | 61 | 79 | 86 |
PBT PBTCr | 34 | 0 | 13 | 4 | 6 | 13 | 266 | 351 | 343 |
| 19 | -12 | 10 | 2 | 4 | 11 | 71 | 131 | 134 | |
PAT PATCr | 15 | 13 | 3 | 1 | 2 | 2 | 195 | 220 | 210 |
Growth PAT Growth% | -15.8 | -80.4 | -41.1 | 8.4 | 14.3 | 10,553.7 | 13.0 | -12.4 | |
NPM NPM% | 0.5 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 5.5 | 5.6 | 5.3 |
| 0.7 | 0.5 | 0.1 | 0.1 | 0.1 | 0.1 | 7.2 | 8.2 | 7.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 47 | 47 | 47 | 47 | 49 | 49 | 56 | 56 |
Reserves ReservesCr | 245 | 326 | 328 | 262 | 357 | 358 | 1,487 | 1,607 |
| 2,045 | 1,748 | 1,686 | 1,630 | 1,916 | 2,007 | 1,852 | 2,180 | |
| 294 | 272 | 231 | 215 | 165 | 222 | 120 | 288 | |
| 2,632 | 2,400 | 2,299 | 2,248 | 2,488 | 2,636 | 3,535 | 4,154 | |
| 1,737 | 1,522 | 1,411 | 1,457 | 1,799 | 1,888 | 2,621 | 2,931 | |
| 894 | 878 | 888 | 791 | 689 | 748 | 914 | 1,223 | |
| 2,632 | 2,400 | 2,299 | 2,248 | 2,488 | 2,636 | 3,535 | 4,154 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 47 | 47 | 47 | 47 | 49 | 49 | 56 | 56 |
Reserves ReservesCr | 245 | 326 | 328 | 262 | 357 | 358 | 1,487 | 1,607 |
| 2,045 | 1,748 | 1,686 | 1,630 | 1,916 | 2,007 | 1,852 | 2,180 | |
| 294 | 272 | 231 | 215 | 165 | 222 | 120 | 288 | |
| 2,632 | 2,400 | 2,299 | 2,248 | 2,488 | 2,636 | 3,535 | 4,154 | |
| 1,737 | 1,522 | 1,411 | 1,457 | 1,799 | 1,888 | 2,621 | 2,931 | |
| 894 | 878 | 888 | 791 | 689 | 748 | 914 | 1,223 | |
| 2,632 | 2,400 | 2,299 | 2,248 | 2,488 | 2,636 | 3,535 | 4,154 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 191 | 595 | 247 | 179 | 230 | 186 | -678 | 362 | |
| -161 | -45 | -59 | 32 | -18 | -55 | -182 | -331 | |
| -24 | -496 | -216 | -256 | -203 | -132 | 922 | 10 | |
Net Cash Flow Net Cash FlowCr | 7 | 53 | -29 | -45 | 9 | -1 | 61 | 41 |
Free Cash Flow Free Cash FlowCr | 34 | 548 | 212 | 124 | 210 | 141 | -806 | 16 |
CFO To PAT CFO To PAT% | 1,257.2 | 4,647.3 | 9,833.3 | 12,111.1 | 14,365.5 | 10,153.1 | -348.2 | 164.4 |
CFO To EBITDA CFO To EBITDA% | 62.7 | 254.6 | 127.2 | 91.1 | 124.3 | 76.7 | -157.6 | 66.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 191 | 595 | 247 | 179 | 230 | 186 | -678 | 362 | |
| -161 | -45 | -59 | 32 | -18 | -55 | -182 | -331 | |
| -24 | -496 | -216 | -256 | -203 | -132 | 922 | 10 | |
Net Cash Flow Net Cash FlowCr | 7 | 53 | -29 | -45 | 9 | -1 | 61 | 41 |
Free Cash Flow Free Cash FlowCr | 34 | 548 | 212 | 124 | 210 | 141 | -806 | 16 |
CFO To PAT CFO To PAT% | 1,257.2 | 4,647.3 | 9,833.3 | 12,111.1 | 14,365.5 | 10,153.1 | -348.2 | 164.4 |
CFO To EBITDA CFO To EBITDA% | 62.7 | 254.6 | 127.2 | 91.1 | 124.3 | 76.7 | -157.6 | 66.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 8,565 | 11,318 | 18,360 | ||||||
Price To Earnings Price To Earnings | 43.9 | 49.6 | 83.8 | ||||||
Price To Sales Price To Sales | 2.4 | 2.9 | 4.6 | ||||||
Price To Book Price To Book | 5.5 | 6.8 | 11.0 | ||||||
EV To EBITDA EV To EBITDA | 21.7 | 22.7 | 35.0 | ||||||
GPM GPM% | 33.0 | 29.3 | 33.0 | 31.5 | 25.1 | 25.6 | 30.1 | 33.0 | 33.0 |
OPM OPM% | 9.9 | 7.8 | 8.3 | 7.3 | 5.9 | 7.3 | 12.2 | 13.8 | 13.7 |
NPM NPM% | 0.5 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 5.5 | 5.6 | 5.3 |
ROCE ROCE% | 14.4 | 13.4 | 11.4 | 12.7 | 11.8 | 14.9 | 16.0 | 17.3 | 17.3 |
ROE ROE% | 5.2 | 3.4 | 0.7 | 0.5 | 0.4 | 0.5 | 12.6 | 13.2 | 13.2 |
ROA ROA% | 0.6 | 0.5 | 0.1 | 0.1 | 0.1 | 0.1 | 5.5 | 5.3 | 5.3 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 8,565 | 11,318 | 18,360 | ||||||
Price To Earnings Price To Earnings | 43.9 | 49.6 | 83.8 | ||||||
Price To Sales Price To Sales | 2.4 | 2.9 | 4.6 | ||||||
Price To Book Price To Book | 5.5 | 6.8 | 11.0 | ||||||
EV To EBITDA EV To EBITDA | 21.7 | 22.7 | 35.0 | ||||||
GPM GPM% | 33.0 | 29.3 | 33.0 | 31.5 | 25.1 | 25.6 | 30.1 | 33.0 | 33.0 |
OPM OPM% | 9.9 | 7.8 | 8.3 | 7.3 | 5.9 | 7.3 | 12.2 | 13.8 | 13.7 |
NPM NPM% | 0.5 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 5.5 | 5.6 | 5.3 |
ROCE ROCE% | 14.4 | 13.4 | 11.4 | 12.7 | 11.8 | 14.9 | 16.0 | 17.3 | 17.3 |
ROE ROE% | 5.2 | 3.4 | 0.7 | 0.5 | 0.4 | 0.5 | 12.6 | 13.2 | 13.2 |
ROA ROA% | 0.6 | 0.5 | 0.1 | 0.1 | 0.1 | 0.1 | 5.5 | 5.3 | 5.3 |
Documents — Allied Blenders & Distillers Ltd
Concall Transcript Summaries — Allied Blenders & Distillers Ltd