Allied Blenders And Distillers Ltd - Stock Valuation and Financial Performance

BSE: 544203 | NSE: ABDL | Breweries & Distilleries | Small Cap

Allied Blenders Share Price

330.95 -4.90 -1.46%
as on 12-Jul'24 16:01

DeciZen - make an informed investing decision on Allied Blenders

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Allied Blenders And Distillers stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
9,257 Cr.
52-wk low:
306.7
52-wk high:
347.9

Is Allied Blenders And Distillers Ltd an attractive stock to invest in?

1. Is Allied Blenders And Distillers Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Allied Blenders And Distillers Ltd is a average quality company.

2. Is Allied Blenders And Distillers Ltd undervalued or overvalued?

The key valuation ratios of Allied Blenders And Distillers Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Allied Blenders And Distillers Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Allied Blenders And Distillers Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Allied Blenders:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Allied Blenders And Distillers Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 13.6%17.1%14.4%7.5%8.3%10.2%9.1%7.5%8.1%8.4%-
Value Creation
Index
0.00.30.1-0.5-0.4-0.2-0.3-0.5-0.4-0.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,0131,4121,7942,0122,5943,0672,9962,3482,6863,1473,147
Sales YoY Gr.-39.3%27.1%12.2%28.9%18.2%-2.3%-21.6%14.4%17.2%-
Adj EPS 6.210.110.300.41.10.50.20.10.30.2
YoY Gr.-63.5%1.9%-99.7%1100%216.7%-53.5%-69.8%-25%158.3%-
BVPS (₹) 28.337.239.849.31212.616.116.417.817.450.9
Adj Net
Profit
30.149.260.40.28.52712.53.72.97.55
Cash Flow from Ops. 42.120.8-11218311.2157592247185230-
Debt/CF from Ops. 7.219.4-6.84.9106.38.51.73.94.53.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 13.4%3.9%1.7%17.2%
Adj EPS -28.3%-3%-16.4%158.3%
BVPS-5.3%7.6%2.5%-2.3%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
17.925.324.90.12.89.33.610.71.80.5
Op. Profit
Mgn %
8.311.410.59.39.19.97.88.37.36NAN
Net Profit
Mgn %
33.53.400.30.90.40.20.10.20.2
Debt to
Equity
1.81.92.82.84.24.52.72.421.8-
Working Cap
Days
10196104936069809480890
Cash Conv.
Cycle
6684-154-13-17-10

Recent Performance Summary

Debt to equity has declined versus last 3 years average to 1.82

Return on Equity has declined versus last 3 years average to 0.50%

Sales growth has been subdued in last 3 years 1.65%

Net Profit has been subdued in last 3 years -16.37%

Sales growth is not so good in last 4 quarters at 0.00%

Latest Financials - Allied Blenders And Distillers Ltd.

Standalone Consolidated
TTM EPS (₹) 0.2 0.1
TTM Sales (₹ Cr.) 3,147 3,147
BVPS (₹.) 50.9 50.3
Reserves (₹ Cr.) 1,369 1,351
P/BV 6.50 6.58
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 306.70 / 347.90
All Time Low / High (₹) 306.70 / 347.90
Market Cap (₹ Cr.) 9,257
Equity (₹ Cr.) 55.9
Face Value (₹) 2
Industry PE 76

Management X-Ray of Allied Blenders:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Allied Blenders

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales1,0131,4121,7942,0122,5943,0672,9962,3482,6863,147
Operating Expenses 9311,2501,6051,8262,3582,7692,7622,1562,4902,960
Manufacturing Costs2172994245539841,2071,1219079671,125
Material Costs2373514786147637919286608581,095
Employee Cost 106124157165166176178172193185
Other Costs 372476546493445595535417472556
Operating Profit 82161189187237298234192196186
Operating Profit Margin (%) 8.1%11.4%10.5%9.3%9.1%9.7%7.8%8.2%7.3%5.9%
Other Income 841011211217241512
Interest 436384121148187180142145135
Depreciation 7132072867569585754
Exceptional Items 0-8-13-10-180000
Profit Before Tax 3982814243031689
Tax 11383021320-121024
Profit After Tax 2944522111015665
PAT Margin (%) 2.8%3.1%2.9%0.1%0.4%0.3%0.5%0.2%0.2%0.2%
Adjusted EPS (₹)3.89.05.40.30.50.40.60.20.30.2
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 173217269325283297387392419424
Share Capital 45454747474754544749
Reserves 128172223279236250333338372376
Minority Interest0000000000
Debt2863807228151,0731,226956860753726
Long Term Debt95128253346330268248201183139
Short Term Debt191252469469744958708658570587
Trade Payables6286127209330411433485538568
Others Liabilities 146220333356521698667609589835
Total Liabilities 6679031,4511,7062,2082,6332,4432,3452,2982,553

Fixed Assets

Gross Block2152363877839079469701,0391,0441,066
Accumulated Depreciation395274144230296350404450504
Net Fixed Assets176184313639677650621635594562
CWIP 7264668133143131110
Investments 16159682224773
Inventories324284172305417370346352559
Trade Receivables941622683319301,139935867954958
Cash Equivalents 101932292543103705353
Others Assets331456698461250351370390258410
Total Assets 6679031,4511,7062,2082,6332,4432,3452,2982,553

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 4221-11218311157592247185230
PBT 3982814243031689
Adjustment 4981101193224286251201214193
Changes in Working Capital -30-125-2501-217-15334233-3132
Tax Paid -15-17-44-15-20-7-4-2-6-4
Cash Flow From Investing Activity -43-53-164-77-72-161-43-5944-27
Capex -23-38-156-83-71-157-44-35-20-20
Net Investments -2-16-34-5-7-1-28-49-9
Others -182-5143231132
Cash Flow From Financing Activity -536288-1115910-496-217-254-195
Net Proceeds from Shares 003100750000
Net Proceeds from Borrowing 00000-78-58-25-32-74
Interest Paid -43-52-75-112-144-183-175-143-148-135
Dividend Paid -100-200000000
Others 48893512203197-264-49-7514
Net Cash Flow -6411-5-1653-29-259
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)21.4827.4424.80.633.813.554.41.491.471.17
ROCE (%)18.6326.4319.9911.0512.7614.0412.0111.4511.8511.81
Asset Turnover Ratio2.452.712.552.513.813.73.22.673.112.94
PAT to CFO Conversion(x)1.450.48-2.1591.5115.739.4741.1730.8346
Working Capital Days
Receivable Days22222628314247514649
Inventory Days76812121518201823
Payable Days857781100129171166254217184

Allied Blenders And Distillers Ltd Stock News

Allied Blenders And Distillers Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Allied Blenders on 12-Jul-2024 16:01 is ₹330.9.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 12-Jul-2024 16:01 the market cap of Allied Blenders stood at ₹9,257.
The latest P/E ratio of Allied Blenders as of 12-Jul-2024 16:01 is 0.00.
The latest P/B ratio of Allied Blenders as of 12-Jul-2024 16:01 is 6.50.
The 52-week high of Allied Blenders is ₹347.9 and the 52-week low is ₹306.7.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Allied Blenders is ₹3,147 ( Cr.) .

About Allied Blenders And Distillers Ltd

The company was incorporated as ‘You and Me Properties Private Limited’, pursuant to a certificate of incorporation dated October 8, 2008, issued by the RoC. The name of the company was changed to ‘Moonlight Blenders and Distillers Private Limited’, and a fresh certificate of incorporation dated July 22, 2009 was issued by the RoC. Pursuant to a scheme of amalgamation between Allied Blenders and Distillers Private Limited, its Own Properties Private Limited and the Company, the erstwhile name of which was Moonlight Blenders and Distillers Private Limited, dated April 1, 2009, and an order of the Bombay High Court dated February 5, 2010, the entire business undertakings of Allied Blenders and Distillers Private Limited and its Own Properties Private Limited were transferred to the company the erstwhile name of which was Moonlight Blenders and Distillers Private Limited. Consequently, the name of the company was changed to ‘Allied Blenders and Distillers Private Limited’, and a fresh certificate of incorporation dated April 30, 2010, was issued by the RoC. Subsequently, pursuant to a resolution of its Board dated June 2, 2022 and a resolution of its Shareholders dated June 4, 2022, the company was converted from a private company to a public company and consequently, its name was changed from ‘Allied Blenders and Distillers Private Limited’ to ‘Allied Blenders and Distillers Limited’, and a fresh certificate of incorporation under the Companies Act, 2013 was issued upon a change in name by the RoC on June 8, 2022.

The company is the largest Indian-owned Indian-made foreign liquor (IMFL) company and the third largest IMFL company in India, in terms of annual sales volumes between Fiscal 2014 and Fiscal 2022. It is one of the only four spirits companies in India with a pan-India sales and distribution footprint, and a leading exporter of IMFL. The company’s flagship brand, Officer’s Choice Whisky was launched in 1988 with its entry into the mass premium whisky segment. Officer’s Choice Whisky has been among the top selling whisky brands globally in terms of annual sales volumes between 2016 and 2019. Over the years, it has expanded and introduced products across various categories and segments. As of December 31, 2023, its product portfolio comprised 16 major brands of IMFL across whisky, brandy, rum and vodka. Certain of its brands, such as, Officer’s Choice Whisky, Sterling Reserve, Officer’s Choice Blue and ICONiQ Whisky, are ‘Millionaire Brands’ or brands that have sold over a million 9-litre cases in one year. The company’s product range includes five main categories of IMFL, i.e., whisky, brandy, rum, vodka and gin. It also sells packaged drinking water under its Officer’s Choice, Officer’s Choice Blue and Sterling Reserve brands.

The company’s pan-India distribution network has enabled it to support the growth in annual sales volumes of its products. Its industry position, strength of its brands, its pan-India sales footprint and logistics arrangements have further consolidated its position leading to significant business growth and financial performance. The company owns and operates its distillery located in Rangapur, Telangana that is spread over 74.95 acres with a built-up area of over 25,000 square meters. 

Business area of the company

Allied Blenders and Distillers is an Indian-made foreign liquor company. The company offers four Indian-made foreign liquor categories: whisky, brandy, rum, and vodka. In addition, it sells packaged drinking water under the Officer's Choice, Officer's Choice Blue, and Sterling Reserve brands.  Over the years, the company has introduced contemporary brands that appeal to consumer tastes and preferences. 

Key awards, accreditations or recognitions

  • 2019: The company’s brand, Sterling Reserve was awarded a Gold in the Social Media – Alcoholic drinks category for Sterling Reserve project at the Afaqs Great Lifestyle Brands Awards.
  • 2019: The company’s brand, Sterling Reserve Premium Whiskies was recognised as the World’s Fastest Growing Spirits Brand by, Drinks International.
  • 2020: The company’s marketing effort, Sterling Reserve Music Project was awarded a Silver YouTube Creator Award.
  • 2020: The company’s brand, Sterling Reserve Premium Whiskies was recognised as Brand Champion – Indian Whisky by celebrated international industry publication The Spirits Business
  • 2020: The company’s brand, Sterling Reserve Premium Whiskies was awarded the Best New Marketing Campaign Award at The Spirits Business Awards. 
  • 2020: The company’s brand, Officer’s Choice Blue was awarded Gold in the Promotion & Activation of the YearDigital category for the IPL Digital Dugout at Spiritz Achievers’ Awards. 
  • 2021: The company’s brand, Sterling Reserve Blend 10 was rated as a ‘Remarkable Product’ at the Superior Taste Award by International Taste Institute, Brussels.
  • 2021: The company’s brands, Sterling Reserve Blend 7, Kyron Premium Brandy and Officer’s Choice Blue were rated as ‘Notable Product’ at the Superior Taste Award by International Taste Institute, Brussels. 
  • 2021: The company’s brand, Sterling Reserve Premium Whiskies was awarded Gold in the Best Content Marketing category, for Sterling Reserve Projects, at the Adgully Digixx Awards.
  • 2021: The company’s brand, Officer’s Choice Blue was awarded a Silver in the Best Use of Facebook category by Afaqs Marketers Excellence Awards.
  • 2021: The company’s brand, Sterling Reserve Premium Whiskies was recognised as Brand Champion – Indian Whisky by The Spirits Business.
  • 2021: The company’s brands, Officer’s Choice Blue and Sterling Reserve Blend 10 were awarded Spirit Bronze Medal at the International Wine & Spirits Competition.
  • 2021: The company’s brand, Sterling Reserve Blend 10, was awarded a Gold at the Design and Packaging Masters for its limited edition pack – The Earth Edition. 
  • 2021: The company’s brand, Sterling Reserve Blend 7, was awarded a Gold at the Design and Packaging Masters for its limited edition pack – The Gaming Pack. 
  • 2021: The company’s brand, Officer’s Choice Blue, was awarded a Silver at the Design and Packaging Masters for its packaging redesign.
  • 2022: The company’s brand, Sterling Reserve Premium Whiskies was awarded a Gold for its marketing campaigns in the Food & Beverages category at the DMAasia CREATEFFECT ECHO Awards.
  • 2022: The company was recognised amongst the “Top-Most Green Companies” at the Golden Globe Tigers Awards.
  • 2022: The company’s brands, IconiQ White and Srishti, were awarded a Gold under the “Brand Promotion of the Year – Digital” category at the Spiritz Achievers’ Awards, 2022.
  • 2022: The company’s brands, Officer’s Choice Blue and Sterling Reserve were awarded a Gold under the “Brand Promotion of the Year – Ground” category at the Spiritz Achievers’ Awards, 2022.
  • 2022: The company’s product, Officer’s Choice Whiskey, was awarded “Product of the Year”, under the whiskey category, at the Channelier FMCG Awards, 2022. 
  • 2022: The company’s brand, Sterling Reserve, was awarded “Brand of the Year”, under the whiskey category, at the Channelier FMCG Awards, 2022.
  • 2022: The company was awarded the “Company of the Year” at the Outlook Business Spotlight’s Business Icon Awards, 2022.
  • 2023: The company’s product, ICONiQ White Whisky, won the gold award for the fastest growing brand at the Spiritz Achiever’s Awards, 2023
  • 2023: The company’s product, X&O Barrel Whisky, won the gold award for the product debut of the year (whisky) at the Spiritz Achiever’s Awards, 2023
  • 2023: The company’s product, Sterling Reserve Premium Cellar Brandy, won the gold award for the product debut of the year (brandy) at the Spiritz Achiever’s Awards, 2023
  • 2023: The company’s product, Officer’s Choice Whisky, won the gold award for brand promotion ground space at the Spiritz Achiever’s Awards, 2023
  • 2023: The company’s product, Sterling Reserve Premium Cellar Brandy and Srishti Premium Blended Whisky, won the gold award for liquid tasting at the Spiritz Achiever’s Awards, 2023
  • 2023: The company’s product, ICONiQ White Whisky, won the gold award for packaging at the Spiritz Achiever’s Awards, 2023.
  • 2024: At Ambrosia Awards, INDSPIRIT 2024, the company’s products, Srishti Premium Whisky was awarded the ‘Best IMFL Popular Whisky’ and Zoya Special Batch Gin was awarded the ‘New Product of the Year’.
  • 2024: Zoya Special Batch Premium Gin was awarded the Campaign Innovator of the Year at the Icons of Gin India 2024.

Major events and milestones

  • 1988: Launch of Officer’s Choice Whisky.
  • 2008: Incorporation of the company as ‘You and Me Properties Private Limited.’
  • 2009: The name of the company was changed to ‘Moonlight Blenders and Distillers Private Limited’.
  • 2010: The name ‘Moonlight Blenders and Distillers Private Limited’ was changed to Allied Blenders and Distillers Private Limited.
  • 2010: Launched the brand ‘Jolly Roger’.
  • 2011: Launched the brand ‘Officer’s Choice Blue.’
  • 2012: Launched ‘Kyron’ in the premium brandy segment.
  • 2015: Wales Distillers Private Limited, the company’s erstwhile wholly-owned subsidiary, was amalgamated into the company.
  • 2017: Launched ‘Sterling Reserve Blend 7’ and ‘Sterling Reserve Blend 10’ in the premium blended whisky segments.
  • 2017: Unokoti Bottling and Beverages Private Limited, the company’s erstwhile wholly-owned subsidiary, was amalgamated into the company.
  • 2017: Demerged the bottling and distillery business undertaking from Tracstar Investment Private Limited, the company’s group company, into the company.
  • 2018: Erstwhile BKCEPL, was amalgamated into the company.
  • 2018: Sterling Reserve crossed the 1.2 million cases, according to the Millionaire’s Club Report by Drinks International making it a millionaire brand in the first year of launch.
  • 2019: Officer’s Choice franchise crossed the 34 million sales mark making it the world’s largest selling whisky for 6 years in a row as per Millionaire’s Club Reports by Drinks International.
  • 2020: Sterling Reserve Blend 7 became the 3rd largest selling brand in the semi-premium whisky segment, as per the Technopack Report.
  • 2020: Henkell & Company India Private Limited, the company’s erstwhile wholly-owned subsidiary, was amalgamated into the company.
  • 2020: Sterling Reserve was ranked as the fastest growing spirits brand by the Millionaire’s Club Report 2020 by Drinks International.
  • 2023: ICONiQ Whisky crossed the 1 million cases within the first year of launch.
  • 2024: Launched the brand ‘Zoya Special Batch Premium Gin’
  • 2024: ICONiQ White Whisky crossed sales of 2 million cases of 9 Litres each in FY 24, the first full year of launch.


Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.