Login
Home
Charts
Search
Watchlist
Products

Associated Alcohols & Breweries Ltd

ASALCBR·NSE
653.00+0.17%Tue, 22 Sept '26 12:40

Associated Alcohols & Breweries Ltd

ASALCBR
NSE
653.00
+0.17%
|Tue, 22 Sept '26 12:40
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
1,310Cr
Close
Close Price
652.60
Industry
Industry
Alcoholic Beverages
PE
Price To Earnings
15.08
PS
Price To Sales
1.27
Revenue
Revenue
1,034Cr
Rev Gr TTM
Revenue Growth TTM
-5.25%
PAT Gr TTM
PAT Growth TTM
-5.42%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterDec 2014Mar 2015Jun 2015Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
777573252255327242267254260239281
Growth YoY
Revenue Growth YoY%
21.842.4-9.15.9-0.3-20.4-1.65.3
Expenses
ExpensesCr
706963224230287207230230219198251
Operating Profit
Operating ProfitCr
7610282540353724424030
OPM
OPM%
9.48.213.511.29.812.114.613.99.515.916.910.6
Other Income
Other IncomeCr
020111121213
Interest Expense
Interest ExpenseCr
212211121132
Depreciation
DepreciationCr
242444566777
PBT
PBTCr
436242135303218363224
Tax
TaxCr
103669784896
PAT
PATCr
332181526222414272418
Growth YoY
PAT Growth YoY%
594.9-8.2-40.633.7-8.64.65.3-24.6
NPM
NPM%
3.54.23.27.06.08.09.28.95.510.59.86.3
EPS
EPS
1.51.71.39.88.514.412.213.17.714.412.38.9
QuarterDec 2014Mar 2015Jun 2015Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
777573252255327242267254260239281
Growth YoY
Revenue Growth YoY%
21.842.4-9.15.9-0.3-20.4-1.65.3
Expenses
ExpensesCr
706963224230287207230230219198251
Operating Profit
Operating ProfitCr
7610282540353724424030
OPM
OPM%
9.48.213.511.29.812.114.613.99.515.916.910.6
Other Income
Other IncomeCr
020111121213
Interest Expense
Interest ExpenseCr
212211121132
Depreciation
DepreciationCr
242444566777
PBT
PBTCr
436242135303218363224
Tax
TaxCr
103669784896
PAT
PATCr
332181526222414272418
Growth YoY
PAT Growth YoY%
594.9-8.2-40.633.7-8.64.65.3-24.6
NPM
NPM%
3.54.23.27.06.08.09.28.95.510.59.86.3
EPS
EPS
1.51.71.39.88.514.412.213.17.714.412.38.9

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2013Mar 2014Mar 2015Mar 2025Mar 2026TTM
Revenue
RevenueCr
1572132981,0751,0201,034
Growth
Revenue Growth%
35.640.0-5.2-5.3
Expenses
ExpensesCr
145195268947877898
Operating Profit
Operating ProfitCr
121831128143136
OPM
OPM%
7.58.610.411.914.013.1
Other Income
Other IncomeCr
354567
Interest Expense
Interest ExpenseCr
477667
Depreciation
DepreciationCr
5710172426
PBT
PBTCr
61018110118111
Tax
TaxCr
246283028
PAT
PATCr
3612818883
Growth
PAT Growth%
76.6111.18.6-5.4
NPM
NPM%
2.12.74.17.68.78.0
EPS
EPS
1.83.26.845.047.443.3
Financial YearMar 2013Mar 2014Mar 2015Mar 2025Mar 2026TTM
Revenue
RevenueCr
1572132981,0751,0201,034
Growth
Revenue Growth%
35.640.0-5.2-5.3
Expenses
ExpensesCr
145195268947877898
Operating Profit
Operating ProfitCr
121831128143136
OPM
OPM%
7.58.610.411.914.013.1
Other Income
Other IncomeCr
354567
Interest Expense
Interest ExpenseCr
477667
Depreciation
DepreciationCr
5710172426
PBT
PBTCr
61018110118111
Tax
TaxCr
246283028
PAT
PATCr
3612818883
Growth
PAT Growth%
76.6111.18.6-5.4
NPM
NPM%
2.12.74.17.68.78.0
EPS
EPS
1.83.26.845.047.443.3

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2013Mar 2014Mar 2015Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
9991820
Reserves
ReservesCr
424859473675
Current Liabilities
Current LiabilitiesCr
615865150126
Non Current Liabilities
Non Current LiabilitiesCr
5275374835
Total Liabilities
Total LiabilitiesCr
165191170718856
Current Assets
Current AssetsCr
608469252325
Non Current Assets
Non Current AssetsCr
105107102466531
Total Assets
Total AssetsCr
165191170718856
Financial YearMar 2013Mar 2014Mar 2015Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
9991820
Reserves
ReservesCr
424859473675
Current Liabilities
Current LiabilitiesCr
615865150126
Non Current Liabilities
Non Current LiabilitiesCr
5275374835
Total Liabilities
Total LiabilitiesCr
165191170718856
Current Assets
Current AssetsCr
608469252325
Non Current Assets
Non Current AssetsCr
105107102466531
Total Assets
Total AssetsCr
165191170718856

Cash Flow

Consolidated
Standalone
Financial YearMar 2013Mar 2014Mar 2015Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
18-13477452
Investing Cash Flow
Investing Cash FlowCr
-37-9-6-83-88
Financing Cash Flow
Financing Cash FlowCr
2228-47146
Net Cash Flow
Net Cash FlowCr
25-5-810
Free Cash Flow
Free Cash FlowCr
-18-2242-120
CFO To PAT
CFO To PAT%
535.2-223.1384.590.858.5
CFO To EBITDA
CFO To EBITDA%
150.6-71.5153.257.736.2
Financial YearMar 2013Mar 2014Mar 2015Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
18-13477452
Investing Cash Flow
Investing Cash FlowCr
-37-9-6-83-88
Financing Cash Flow
Financing Cash FlowCr
2228-47146
Net Cash Flow
Net Cash FlowCr
25-5-810
Free Cash Flow
Free Cash FlowCr
-18-2242-120
CFO To PAT
CFO To PAT%
535.2-223.1384.590.858.5
CFO To EBITDA
CFO To EBITDA%
150.6-71.5153.257.736.2

Ratios

Consolidated
Standalone
Financial YearMar 2013Mar 2014Mar 2015Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1615842,5201,3371,310
Price To Earnings
Price To Earnings
5.02.66.931.015.115.1
Price To Sales
Price To Sales
0.10.10.32.31.31.3
Price To Book
Price To Book
0.30.31.25.11.91.9
EV To EBITDA
EV To EBITDA
5.34.63.620.49.710.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
16.819.922.025.628.028.0
OPM
OPM%
7.58.610.411.914.013.1
NPM
NPM%
2.12.74.17.68.78.0
ROCE
ROCE%
8.911.823.519.516.316.3
ROE
ROE%
6.510.218.216.612.712.7
ROA
ROA%
2.03.07.211.310.310.3
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2013Mar 2014Mar 2015Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1615842,5201,3371,310
Price To Earnings
Price To Earnings
5.02.66.931.015.115.1
Price To Sales
Price To Sales
0.10.10.32.31.31.3
Price To Book
Price To Book
0.30.31.25.11.91.9
EV To EBITDA
EV To EBITDA
5.34.63.620.49.710.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
16.819.922.025.628.028.0
OPM
OPM%
7.58.610.411.914.013.1
NPM
NPM%
2.12.74.17.68.78.0
ROCE
ROCE%
8.911.823.519.516.316.3
ROE
ROE%
6.510.218.216.612.712.7
ROA
ROA%
2.03.07.211.310.310.3
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Associated Alcohols & Breweries Ltd (AABL) is fundamentally a maker of alcohol - the pure industrial kind and the branded consumer kind - all from a single, sprawling factory in central India. It began in 1989 as a molasses trader and country-liquor producer, and over four decades grew into an integrated powerhouse that now makes everything from the base spirit to the bottled gin on the shelf. The recurring approach is self-reliance: it runs its own grain-processing, distillation, bottling, and power generation on one site, using the cash from its steady, lower-margin bulk-alcohol business to build premium consumer brands that command higher prices. # Business segments Three engines, one factory - a bulk-alcohol and country-liquor cash cow, a contract-manufacturing partnership, and a fast-growing portfolio of proprietary premium brands, all fed by the same integrated distillery. ## 1. Merchant alcohol and country liquor: the cash engine **This is the high-volume, steady-margin foundation that keeps the factory running at scale, supplying bulk alcohol to other companies and monopolised country liquor to rural Madhya Pradesh.** - **Fuel-grade ethanol as a natural hedge** - the distillery can switch output between ENA for drinking and ethanol for petrol blending, depending on which offers better realisations. The company supplies Oil Marketing Companies under the government's blending programme, with a dedicated grain-based ethanol plant that started up in early 2024. - **By-products pay for some of the raw material** - the distillation process leaves behind grain residue that is converted into cattle feed (DDGS), which historically brought in close to 10% of revenue and now contributes about 8% at ₹15-16 per kilogram. ## 2. Licensed and contract manufacturing: the industrial partner **A two-decade relationship with Diageo provides a steady stream of bottling fees and lends credibility that helps AABL's own brands gain distribution.** - **One of only four exclusive Diageo contract manufacturing partners in India** - AABL bottles and markets licensed brands like Director's Special Black and McDowell's No. 1 Celebration Rum, and contract-manufactures global labels including Black & White, Smirnoff, VAT 69, and Black Dog. The company earns a service fee for contract bottling, while the licensed business runs at a 12-15% EBITDA margin. - **The USL franchise relationship opens doors** - the long-standing partnership has built AABL's reputation as a dependable manufacturer, which the company says has directly helped the market acceptance of its own proprietary brands. - **A second partnership added recently** - a relationship with Inbrew Beverages transitioned from a licensing deal to a pure contract manufacturing (job work) model in mid-2025, adding another layer of factory utilisation without the brand-ownership risk. ## 3. Proprietary IMFL brands: the premium growth bet **This is where the company is staking its future - a portfolio of 16 owned brands across every price tier, built on the same spirit it already makes, with the ambition to make branded sales half of total revenue.** - **A full shelf from economy to super-premium** - the brand house spans ₹500 whisky to ₹2,360 craft gin, including Bombay Special Whisky in the economy segment, Lemount Whisky and Central Province Vodka in the popular and prestige tiers, and Hillfort Premium Blended Malt Whisky and Nicobar Handcrafted Gin at the top end. A ready-to-drink hard seltzer, Kultur, launched on 26 June 2026. - **Premiumisation is the strategy** - the company is deliberately shifting away from low-end IMIL toward higher-value branded products, with premium and prestige brands already contributing 10-15% of proprietary sales. The proprietary segment recorded 32% volume growth in FY26 and hit its highest-ever quarterly EBITDA margin of 22%. - **Wins by being the value choice** - AABL prices its brands to compete on value for money, betting that consumers will switch if they get comparable quality at a saving. In Madhya Pradesh, its Orange CP Vodka captured nearly 25% market share in its category within six months of launch. - **Kerala proves the model can travel** - the company entered Kerala in 2018 with an asset-light approach - shipping spirit from its central factory and outsourcing bottling - and became the third-largest private player with 1.5% market share, selling roughly 1.5 lakh cases a month. It was the fastest company to reach one million cases in the state. - **A single malt is in the works** - a newly commissioned 6,000 LPD malt plant is maturing its first batches, with the company planning to launch its own single malt within 18 months from early 2026. # The integrated factory: how one site powers all three engines **The entire business rests on a single 150-acre manufacturing complex in Barwaha, Madhya Pradesh, where co-locating every step from grain to bottle creates cost advantages that standalone distillers or bottlers cannot match.** - **Everything under one roof** - the site houses ENA distillation (160 KLPD), ethanol production (130 KLPD), a malt plant (6,000 LPD), 41 bottling lines with 16-million-case annual capacity, and a 10.5 MW captive power plant that makes the facility energy-surplus. - **Half the spirit never leaves the gate** - roughly 50-58% of the ENA produced is consumed captively to make the company's own IMFL and IMIL, eliminating a layer of logistics and margin stacking. - **Flexible on raw materials, flexible on output** - the distillery can process rice, maize, jawar, barley, and other grains, switching based on what is cheapest and most available within a 400 km sourcing radius that covers the grain bowls of Madhya Pradesh, Chhattisgarh, and Maharashtra. The same plant can also toggle between making ENA and ethanol depending on market prices. - **Lower utility costs than peers** - the company claims it uses less water, power, and steam per unit of output than competitors, and recycles more than 60% of its process water with zero effluent discharge. # Group structure and partners **AABL is expanding its manufacturing footprint beyond the flagship Barwaha site through two wholly owned subsidiaries, while its key commercial partnerships remain with global spirits majors.** - **A greenfield project in Uttar Pradesh** - a wholly owned subsidiary, Associated Alcohols and Breweries (Awadh) Limited, was incorporated in February 2024 to set up a new bottling-cum-distillery in Unnao, with land acquisition currently underway. - **An acquired distillery in Kerala** - in April 2026, AABL acquired SDF Industries Limited, a distillery-cum-bottling unit in Thrissur, under an insolvency resolution plan for ₹30.85 crore, making it a wholly owned subsidiary. The facility has bottling capacity of roughly 3.6 lakh cases per month and an ENA licence for 75 lakh litres annually, with operations targeted to begin by September 2026. - **Diageo and Inbrew are the key commercial allies** - the two-decade Diageo partnership makes AABL one of only four exclusive contract manufacturing partners for the global giant in India, while Inbrew Beverages shifted to a job-work model in mid-2025.

Documents — Associated Alcohols & Breweries Ltd

  • Q1 FY2027 Earnings Call Transcript (Jun 2026, PDF): https://www.stockscans.in/document/6ki4ordzy7aemuwpo47vukfd.pdf
  • Q4 FY2026 Earnings Call Transcript (Mar 2026, PDF): https://www.stockscans.in/document/bks046wdqdivd4b8ugzzu1lk.pdf
  • Q3 FY2026 Earnings Call Transcript (Dec 2025, PDF): https://www.stockscans.in/document/yxvb7gkx40bjfqofb5lfa0qr.pdf
  • Q2 FY2026 Earnings Call Transcript (Sep 2025, PDF): https://www.stockscans.in/document/58ql4eh1xn2hmwzknh5kseez.pdf
  • Q1 FY2026 Earnings Call Transcript (Jun 2025, PDF): https://www.stockscans.in/document/y9bgrx707lgblktep0qcrwrs.pdf
  • Q4 FY2025 Earnings Call Transcript (Mar 2025, PDF): https://www.stockscans.in/document/76368rippkoqciw18purgcf6.pdf
  • Q3 FY2025 Earnings Call Transcript (Dec 2024, PDF): https://www.stockscans.in/document/nbzbwarr7vq38kycc6v9chh2.pdf
  • Q2 FY2025 Earnings Call Transcript (Sep 2024, PDF): https://www.stockscans.in/document/iicr15m2txioplfxcau4z9sv.pdf
  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/f4kuo1iho1bf6lzxprppofnj.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/rytj71peg77mwgaema0j2f1e.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/lbg5p5e2ma3ohw25bf8ovdmo.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/rc1qq4p12byfjv86pau3qvk2.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/owr2cgmlr2x93zgtmg48m968.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/6dxw6y8qzyittg965v8g1ll5.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/l0hngva3yjqlb9dfi0edys7d.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/lyjgqoj4h3i5bh0g3ww5be5z.pdf
  • Q1 FY2027 Investor Presentation (Jun 2026, PDF): https://www.stockscans.in/document/pb5lni0qcb97r22o3nfs1mck.pdf
  • Q4 FY2026 Investor Presentation (Mar 2026, PDF): https://www.stockscans.in/document/2d09so12wnneoml87hs4n6t0.pdf
  • Q3 FY2026 Investor Presentation (Dec 2025, PDF): https://www.stockscans.in/document/5q00aasv7oenjlis0fme27fy.pdf
  • Q2 FY2026 Investor Presentation (Sep 2025, PDF): https://www.stockscans.in/document/crkn21atkdf6x4pyeak805w6.pdf
  • Q1 FY2026 Investor Presentation (Jun 2025, PDF): https://www.stockscans.in/document/qdvfbka9jl99qlg7ys50t3f0.pdf
  • Q4 FY2025 Investor Presentation (Mar 2025, PDF): https://www.stockscans.in/document/3hzlsxtqzstdrmfbephq0cp5.pdf
  • Q3 FY2025 Investor Presentation (Dec 2024, PDF): https://www.stockscans.in/document/imxfcdk5r1fwvy8xy7jxrk9u.pdf
  • Q2 FY2025 Investor Presentation (Sep 2024, PDF): https://www.stockscans.in/document/43by0blk4vncixklpqdgw1eh.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/0ym6gdcq6sm5zyurqjkh58xt.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/4bfj4ky09qyqlj3ibc9wwbgu.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/xhp81h10zp2vjyj1ddnauzuy.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/l0w4bow95iks8l8the3e559i.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/cy245jt78jt0l1rroifrklol.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/pqhafjtzvtzqt0z7i7n7rrrm.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/msaw6d29dm2ho31dyhldg343.pdf

Concall Transcript Summaries — Associated Alcohols & Breweries Ltd

  • Q1 FY2027 Concall Transcript Summary (Jun 2026): https://www.stockscans.in/company/NSE%3AASALCBR/transcript-notes/202606/6ki4ordzy7aemuwpo47vukfd.pdf
  • Q4 FY2026 Concall Transcript Summary (Mar 2026): https://www.stockscans.in/company/NSE%3AASALCBR/transcript-notes/202603/bks046wdqdivd4b8ugzzu1lk.pdf
  • Q3 FY2026 Concall Transcript Summary (Dec 2025): https://www.stockscans.in/company/NSE%3AASALCBR/transcript-notes/202512/yxvb7gkx40bjfqofb5lfa0qr.pdf
  • Q2 FY2026 Concall Transcript Summary (Sep 2025): https://www.stockscans.in/company/NSE%3AASALCBR/transcript-notes/202509/58ql4eh1xn2hmwzknh5kseez.pdf
  • Q1 FY2026 Concall Transcript Summary (Jun 2025): https://www.stockscans.in/company/NSE%3AASALCBR/transcript-notes/202506/y9bgrx707lgblktep0qcrwrs.pdf
  • Q4 FY2025 Concall Transcript Summary (Mar 2025): https://www.stockscans.in/company/NSE%3AASALCBR/transcript-notes/202503/76368rippkoqciw18purgcf6.pdf
  • Q3 FY2025 Concall Transcript Summary (Dec 2024): https://www.stockscans.in/company/NSE%3AASALCBR/transcript-notes/202412/nbzbwarr7vq38kycc6v9chh2.pdf
  • Q2 FY2025 Concall Transcript Summary (Sep 2024): https://www.stockscans.in/company/NSE%3AASALCBR/transcript-notes/202409/iicr15m2txioplfxcau4z9sv.pdf