Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹1,787Cr
Rev Gr TTM
Revenue Growth TTM
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

ASALCBR
VS
| Quarter | Jun 2014 | Sep 2014 | Mar 2015 | Jun 2015 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 41.7 | 48.2 | 21.8 | 42.4 | -9.1 | | | | | 5.9 | -0.3 | -20.4 |
| 71 | 57 | 70 | 69 | 63 | 224 | 230 | 287 | 207 | 230 | 230 | 219 |
Operating Profit Operating ProfitCr |
| 11.1 | 15.2 | 9.4 | 8.2 | 13.5 | 11.2 | 9.8 | 12.1 | 14.6 | 13.9 | 9.5 | 15.9 |
Other Income Other IncomeCr | 0 | 0 | 0 | 2 | 0 | 1 | 1 | 1 | 1 | 2 | 1 | 2 |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 1 | 2 | 2 | 1 | 1 | 1 | 2 | 1 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 4 | 2 | 4 | 4 | 4 | 5 | 6 | 6 | 7 |
| 5 | 6 | 4 | 3 | 6 | 24 | 21 | 35 | 30 | 32 | 18 | 36 |
| 1 | 4 | 1 | 0 | 3 | 6 | 6 | 9 | 7 | 8 | 4 | 8 |
|
Growth YoY PAT Growth YoY% | 136.1 | 651.5 | 594.9 | -8.2 | -40.6 | | | | | 33.7 | -8.6 | 4.6 |
| 5.0 | 3.7 | 3.5 | 4.2 | 3.2 | 7.0 | 6.0 | 8.0 | 9.2 | 8.9 | 5.5 | 10.5 |
| 2.2 | 1.4 | 1.5 | 1.7 | 1.3 | 9.8 | 8.5 | 14.4 | 12.3 | 13.1 | 7.7 | 14.4 |
| Financial Year | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2025 | TTM |
|---|
|
| | 35.6 | 40.0 | | -4.8 |
| 145 | 195 | 268 | 947 | 885 |
Operating Profit Operating ProfitCr |
| 7.5 | 8.6 | 10.4 | 11.9 | 13.5 |
Other Income Other IncomeCr | 3 | 5 | 4 | 5 | 5 |
Interest Expense Interest ExpenseCr | 4 | 7 | 7 | 6 | 5 |
Depreciation DepreciationCr | 5 | 7 | 10 | 17 | 23 |
| 6 | 10 | 18 | 110 | 116 |
| 2 | 4 | 6 | 28 | 28 |
|
| | 76.6 | 111.1 | | 7.2 |
| 2.1 | 2.7 | 4.1 | 7.6 | 8.5 |
| 1.8 | 3.2 | 6.8 | 45.0 | 47.5 |
| Financial Year | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 9 | 9 | 9 | 18 | 19 |
| 42 | 48 | 59 | 473 | 568 |
Current Liabilities Current LiabilitiesCr | 61 | 58 | 65 | 150 | 149 |
Non Current Liabilities Non Current LiabilitiesCr | 52 | 75 | 37 | 48 | 40 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 60 | 84 | 69 | 252 | 264 |
Non Current Assets Non Current AssetsCr | 105 | 107 | 102 | 466 | 512 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 18 | -13 | 47 | 74 |
Investing Cash Flow Investing Cash FlowCr | -37 | -9 | -6 | -83 |
Financing Cash Flow Financing Cash FlowCr | 22 | 28 | -47 | 1 |
|
Free Cash Flow Free Cash FlowCr | -18 | -22 | 42 | -12 |
| 535.2 | -223.1 | 384.5 | 90.8 |
CFO To EBITDA CFO To EBITDA% | 150.6 | -71.5 | 153.2 | 57.7 |
| Financial Year | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 16 | 15 | 84 | 2,673 |
Price To Earnings Price To Earnings | 5.0 | 2.6 | 6.9 | 31.0 |
Price To Sales Price To Sales | 0.1 | 0.1 | 0.3 | 2.5 |
Price To Book Price To Book | 0.3 | 0.3 | 1.2 | 5.1 |
| 5.3 | 4.6 | 3.6 | 21.6 |
Profitability Ratios Profitability Ratios |
| 37.1 | 37.2 | 38.5 | 38.8 |
| 7.5 | 8.6 | 10.4 | 11.9 |
| 2.1 | 2.7 | 4.1 | 7.6 |
| 8.9 | 11.8 | 23.5 | 19.5 |
| 6.5 | 10.2 | 18.2 | 16.6 |
| 2.0 | 3.0 | 7.2 | 11.3 |
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.