Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Associated Alcohols & Breweries Ltd

ASALCBR
NSE
890.05
0.60%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Associated Alcohols & Breweries Ltd

ASALCBR
NSE
890.05
0.60%
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
1,787Cr
Close
Close Price
890.05
Industry
Industry
Alcoholic Beverages
PE
Price To Earnings
18.74
PS
Price To Sales
1.75
Revenue
Revenue
1,023Cr
Rev Gr TTM
Revenue Growth TTM
PAT Gr TTM
PAT Growth TTM
Peer Comparison
How does ASALCBR stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
ASALCBR
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterJun 2014Sep 2014Dec 2014Mar 2015Jun 2015Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
8067777573252255327242267254260
Growth YoY
Revenue Growth YoY%
41.748.221.842.4-9.15.9-0.3-20.4
Expenses
ExpensesCr
7157706963224230287207230230219
Operating Profit
Operating ProfitCr
910761028254035372442
OPM
OPM%
11.115.29.48.213.511.29.812.114.613.99.515.9
Other Income
Other IncomeCr
000201111212
Interest Expense
Interest ExpenseCr
222122111211
Depreciation
DepreciationCr
222424445667
PBT
PBTCr
5643624213530321836
Tax
TaxCr
141036697848
PAT
PATCr
4233218152622241427
Growth YoY
PAT Growth YoY%
136.1651.5594.9-8.2-40.633.7-8.64.6
NPM
NPM%
5.03.73.54.23.27.06.08.09.28.95.510.5
EPS
EPS
2.21.41.51.71.39.88.514.412.313.17.714.4

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2013Mar 2014Mar 2015Mar 2025TTM
Revenue
RevenueCr
1572132981,0751,023
Growth
Revenue Growth%
35.640.0-4.8
Expenses
ExpensesCr
145195268947885
Operating Profit
Operating ProfitCr
121831128138
OPM
OPM%
7.58.610.411.913.5
Other Income
Other IncomeCr
35455
Interest Expense
Interest ExpenseCr
47765
Depreciation
DepreciationCr
57101723
PBT
PBTCr
61018110116
Tax
TaxCr
2462828
PAT
PATCr
36128187
Growth
PAT Growth%
76.6111.17.2
NPM
NPM%
2.12.74.17.68.5
EPS
EPS
1.83.26.845.047.5

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2013Mar 2014Mar 2015Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
9991819
Reserves
ReservesCr
424859473568
Current Liabilities
Current LiabilitiesCr
615865150149
Non Current Liabilities
Non Current LiabilitiesCr
5275374840
Total Liabilities
Total LiabilitiesCr
165191170718776
Current Assets
Current AssetsCr
608469252264
Non Current Assets
Non Current AssetsCr
105107102466512
Total Assets
Total AssetsCr
165191170718776

Cash Flow

Consolidated
Standalone
Financial YearMar 2013Mar 2014Mar 2015Mar 2025
Operating Cash Flow
Operating Cash FlowCr
18-134774
Investing Cash Flow
Investing Cash FlowCr
-37-9-6-83
Financing Cash Flow
Financing Cash FlowCr
2228-471
Net Cash Flow
Net Cash FlowCr
25-5-8
Free Cash Flow
Free Cash FlowCr
-18-2242-12
CFO To PAT
CFO To PAT%
535.2-223.1384.590.8
CFO To EBITDA
CFO To EBITDA%
150.6-71.5153.257.7

Ratios

Consolidated
Standalone
Financial YearMar 2013Mar 2014Mar 2015Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1615842,673
Price To Earnings
Price To Earnings
5.02.66.931.0
Price To Sales
Price To Sales
0.10.10.32.5
Price To Book
Price To Book
0.30.31.25.1
EV To EBITDA
EV To EBITDA
5.34.63.621.6
Profitability Ratios
Profitability Ratios
GPM
GPM%
37.137.238.538.8
OPM
OPM%
7.58.610.411.9
NPM
NPM%
2.12.74.17.6
ROCE
ROCE%
8.911.823.519.5
ROE
ROE%
6.510.218.216.6
ROA
ROA%
2.03.07.211.3
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Company Overview** **Associated Alcohols & Breweries Ltd (AABL)**, founded in 1989 and headquartered in Barwaha, Madhya Pradesh, is a leading integrated manufacturer in India’s alcoholic beverages sector. With over four decades of operational expertise, AABL has evolved from a molasses trader and country liquor (IMIL) producer into a diversified, pan-India player across the entire liquor value chain. The company is the flagship entity of the **Associated Kedia Group**, led by promoters **Anand Kumar Kedia** and **Prasann Kumar Kedia**. AABL operates **India’s largest single-location integrated alcoholic beverages manufacturing facility**, spanning 150 acres. The plant is strategically located in central India—near Indore—offering logistical advantages with equidistant access to major markets including Maharashtra, Kerala, Delhi, Karnataka, and Chhattisgarh. --- ### **Core Business Segments & Integrated Model** AABL operates through a **fully integrated, asset-light, and flexible model** spanning: - **Extra Neutral Alcohol (ENA)** manufacturing - **IMFL (Indian Made Foreign Liquor)** – proprietary and licensed brands - **IMIL (Indian Made Indian Liquor)** - **Grain-based Ethanol production** - **Malt manufacturing** - **By-products (e.g., Dried Distillers Grains with Solubles – DDGS)** - **Contract manufacturing and bottling** It serves both **B2B** (supply, job work, bulk ENA) and **B2C** (proprietary brands) markets. --- ### **Manufacturing & Production Capabilities (as of Nov 2025)** | **Facility** | **Capacity** | |----------------------------|-------------------------------------------| | **ENA Plant** | 45 MLPA (installed); 180 MLPA (licensed) | | **Ethanol Plant** | 130 KLPD (40 MLPA installed) | | **Bottling Lines** | 41 lines, 16 million cases/year | | **Malt Plant** | 6,000 liters per day (LPD) | | **Captive Power Plant** | 60% co-generation; plans to reach 100% | | **Land Bank** | 150 acres (allows extensive expansion) | The company has **fungible production capabilities**, allowing it to switch between ENA, ethanol, and malt production based on market demand and pricing. --- ### **Strategic Partnerships** AABL has a **20+ year strategic partnership with Diageo**, one of only **four exclusive contract manufacturing partners** for the global leader in spirits. It also has deep collaborations with **Inbrew** and serves as a franchisee/bottler for marquee brands, including: - McDowell’s No.1 - Bagpiper Deluxe - Director’s Special - White Mischief - Blue Riband Gin These relationships provide **stable volume off-take and diversified revenue**, contributing approximately 27–30% of total revenue. --- ### **Product Portfolio & Brand Strategy** AABL markets a **diverse portfolio of 14 proprietary brands** across whiskey, vodka, gin, rum, and brandy, targeting economies to super-premium segments. #### **Key Proprietary Brands:** - **Hillfort** – Premium blended malt whisky - **Nicobar** – Super-premium handcrafted gin - **Central Province (CP)** – Portfolio across whisky, vodka, rum, and flavored variants - **Titanium Vodka** – Positioned in premium segment (competes with Magic Moment) - **Bombay Special Whisky** – Core economy brand - **Lemount White Brandy** – India’s (and world’s) first white brandy, launched in Kerala #### **New Product Launches (2025–26)** - **Hillfort Whisky** (Q1 FY25) - **CP Vodka** (Q1 FY26) – triple-distilled, gaining strong traction in MP - **Kultur** – Ready-to-Drink (RTD) product in 330ml cans, targeting younger urban consumers - **Tequila** – Brand launch scheduled for Jan 2026, following formal approval from Mexico - **Brandy extension** and **single malt whisky** – in pipeline --- ### **Revenue Segments & Growth Drivers** | **Segment** | % of Revenue (circa FY25) | Growth (YoY) | |-----------------------------|---------------------------|-----------------------| | **Licensed IMFL** | ~26–28% | 8–10% | | **Proprietary IMFL** | ~16–17% | 15–18% (value/volume) | | **Merchant ENA** | ~23% | Declining (due to captive shift) | | **Ethanol Sales** | Growing (via EBP program) | 10–15% | | **By-products (e.g., DDGS)**| ~5–8% | Stable | | **IMIL** | ~27% | Volume-stable at cap | > **Note**: As of FY26 H1, **58% of ENA is used for captive consumption**, reflecting a strategic shift toward **value-added products**. --- ### **Premiumization Strategy** AABL is actively transitioning from a commodity-heavy B2B model to a **branded B2C-led business**, with a clear focus on **premium and super-premium segments**: - Premium products growing at **18–20% annually** - Target to increase **premium product share to 50%** in proprietary sales (from current 10–15%) - Proprietary IMFL brands achieving **35–37% YoY value growth** in H1 FY26 - EBITDA margin target: **15–18%** for proprietary brands (vs. ~10% for franchise work) --- ### **Geographic Expansion & Market Penetration (Pan-India Roadmap)** AABL has successfully established a **strong presence in Madhya Pradesh (20–25% market share)** and **Kerala (Top 4–5 IMFL player)**, where it achieved **1 million cases in FY22–23**, one of the fastest such milestones. #### **Current Markets:** - Madhya Pradesh - Kerala - Delhi - Chhattisgarh - West Bengal - Punjab - Goa (via local bottling) #### **Recent Expansions (2024–25):** - Entered **Maharashtra and Uttar Pradesh** in 2023–24 - Appointed **ex-Diageo/USL leadership** to drive expansion - Direct sales teams operational in UP; building in Maharashtra #### **Future Entry States (2025–26):** - Goa - Puducherry - Odisha - Jharkhand - Karnataka Plans include local manufacturing in Uttar Pradesh and **regional greenfield bottling setups** to mitigate high transport costs and state-specific duties. --- ### **Strategic Projects & Capabilities Development** - **Malt Plant** (6,000 LPD): - ₹55–60 crore invested - Supports own single malt whisky development - Enables backward integration and quality control - Reduces reliance on external suppliers - **Ethanol Plant (130 KLPD)**: - Commissioned in FY24–25 - Supplying OMCs under EBP program - Achieved **85% capacity utilization** in H1 FY26 - Ethanol commands **~₹72/liter** (vs. ~₹55–60 for ENA), improving margins - **Single Malt Whisky Facility**: - To be commissioned by 2026 - First product launch post-24-month maturation (2028 target) - **RTD Market Entry**: - **Kultur** launched in MP, scaling to metros - Targets India’s **$72 million RTD market**, expected to grow at **20%+ CAGR** - **Tequila Launch**: - Exclusive rights from Mexico—the only Indian company to do so - Will import 100% agave spirit, bottle in India --- ### **Financial Performance (as of Jul 2025)** - **Revenue (FY24–25)**: ₹10,759 million - **EBITDA**: ₹1,280 million (**12% EBITDA margin**) - **PAT**: ₹814 million (**8% PAT margin**) - **10-year CAGR (FY16–FY25)**: - Revenue: **14%** - EBITDA: **15%** - PAT: **21%** - **ROE**: ~16% - **Debt**: Net debt-free / zero net debt --- ### **Competitive Advantages** 1. **Integrated Manufacturing**: Full control from grain to bottle 2. **Feedstock Flexibility**: Uses rice, maize, jowar, barley—switches based on cost 3. **Location Advantage**: Lowest inbound logistics cost among peers 4. **Scale Economies**: One of India’s largest grain-based ENA producers 5. **Backward Integration**: In-house ENA, power, malt, and ethanol 6. **Strong Distribution & Partnerships**: Long-standing B2B alliances and direct B2C expansion 7. **Premium Innovation**: Rapid success of Hillfort, Nicobar, CP Vodka, Lemount --- ### **Regulatory & Environmental Initiatives** - Fully compliant with **Ethanol Blending Programme (EBP) 2025 target** - Zero effluent discharge; full water recycling - 60% captive power; aiming for 100% - DDGS by-product contributes **5–8% of revenue** - Registered for **CSD (Canteen Stores Department)** distribution—potential high-growth channel --- ### **Merger & Consolidation (Ongoing)** AABL is in the process of amalgamating with **Mount Everest Breweries Limited (MEBL)**, the **largest beer company in Madhya Pradesh**. The merger aims to: - Create a **unified alco-beverage platform** (spirits + beer) - Broaden B2C footprint and retail reach - Enable **cross-selling** (beer in summer, rum in winter) - Achieve **economies of scale** and margin improvement Post-merger, the entity will operate one of India’s most diversified and integrated models in the sector.