MoneyWorks4Me

Associated Alcohols & Breweries Ltd (ASALCBR)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 507526 NSE: ASALCBR Breweries & Distilleries | Small Cap | Assoc Alcohols &Brew Share Price

₹725.65 1.85 (0.26%)

As on 21-Aug'26 16:59

Associated Alcohols & Breweries Ltd (ASALCBR)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 507526 NSE: ASALCBR Breweries & Distilleries | Small Cap | Assoc Alcohols &Brew Share Price

₹725.65 1.85 (0.26%)

As on 21-Aug'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹1,453 Cr.
Current Price
₹725.7
52-Week Low / High
₹663 / 1,275
TTM EPS
₹41.2
TTM Sales
₹1,049 Cr.
Book Value per Share
₹354.9
P/E Ratio
17.56
Lower than its 5-year historical median
Industry PE
56.6
Price to Book (P/B)
2.04
Lower than its 5-year historical median
Price to Sales (P/S)
1.38
Lower than its 5-year historical median
EV/EBITDA
10.48
Lower than its 5-year historical median
Dividend Yield
0.28%
Profitability Efficiency
Return on Equity (ROE)
14.93%
Outperforms industry median
Return on Capital Employed (ROCE)
18.06%
Outperforms industry median
Return on Assets (ROA)
10.75%
Operating Profit Margin
11.9%
Net Profit Margin
8.68%
Gross Profit Margin
13.4%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
41.6%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
11.59%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
8.62%
Asset Quality
Promoter Holding
62.35%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹693 Cr.
Equity
₹20.1 Cr.
Face Value
₹10
All Time Low / High
₹1.25 / 1496.30

Associated Alcohols & Breweries stock performance

Key Ratios
mw4me loader

Check Before You Invest

Valuation

Fair

Price Trend

Weak
Q.1 Is Associated Alcohols & Breweries Ltd a good quality company?
Associated Alcohols & Breweries Ltd is a good quality company, based on a consistently good multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Associated Alcohols & Breweries Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Associated Alcohols & Breweries Ltd vs industry peers?
Associated Alcohols & Breweries Ltd revenue CAGR is 15.54%, compared to the industry median CAGR of 15.31%, indicating stable growth and maintaining its market share.
Q.1 Promoter shareholding and pledge status of Associated Alcohols & Breweries Ltd?
Promoters hold 62.35% of the Associated Alcohols & Breweries Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Associated Alcohols & Breweries Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 19.6% based on the current price.

10 Year X-Ray :

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.
Associated Alcohols & Breweries Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 24.4%25.2%32%31%34.5%34.4%28.4%14.7%14.6%20.2%-
Value Creation
Index
0.70.81.31.21.51.51.00.10.00.4-

Growth Parameters

Sales 2882913243995234365137017601,0761,049
Sales YoY Gr.-1.2%11.4%23%31.1%-16.6%17.6%36.7%8.4%41.6%-
Adj EPS 8.19.713.916.727.73233.123.22845.141.2
YoY Gr.-19%42.9%20.6%65.8%15.7%3.3%-29.9%20.6%60.9%-
BVPS (₹) 44.853.666.882.5108139.3173201227.9271.5354.9
Adj Net
Profit
14.717.52530.250.157.959.84250.681.583
Cash Flow from Ops. 9.724.638.924.858.466.779.26.828.473.9-
Debt/CF from Ops. 41.30.61.20.20.10.1143.71.3-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 15.8%15.5%28%41.6%
Adj EPS 20.9%10.2%10.8%60.9%
BVPS22.2%20.3%16.2%19.1%
Share Price 19.6% 10.5% 18.5% -31.9%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
19.819.72322.429.125.921.212.412.917.313.2
Op. Profit
Mgn %
13.213.916.114.414.220.516910.111.912.9
Net Profit
Mgn %
5.167.77.69.613.311.766.77.67.9
Debt to
Equity
0.50.30.20.20.1000.30.30.2-
Working Cap
Days
80929910389112117981018453
Cash Conv.
Cycle
1324323734403127393529

Valuation of Assoc Alcohols &Brew - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Financials

PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Sales2913243995234365137017601,0761,019
Operating Expenses + 251273341450346430638683948876
Manufacturing Costs80120162188157199329286313284
Material Costs130103126191123155210301510458
Employee Cost 19222024253235374659
Other Costs 23283447414565607876
Operating Profit 4052577389826277128143
Operating Profit Margin (%) 13.6%15.9%14.4%14.0%20.5%16.0%8.9%10.1%11.9%14.0%
Other Income + 334751491056
Exceptional Items 0000000000
Interest 4422111466
Depreciation 11111214141414141724
Profit Before Tax 2739476478815568110118
Tax 10141714212014182830
Profit After Tax 17253049586142518188
PAT Margin (%) 5.8%7.8%7.6%9.4%13.3%11.9%5.9%6.7%7.6%8.7%
Adjusted EPS (₹)9.413.916.727.332.133.623.028.045.144.1
Dividend Payout Ratio (%)10.70%7.20%6%3.70%3.10%3%4.40%7.10%4.40%4.50%
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26

Equity and Liabilities

Shareholders Fund + 97121149195252313363412491695
Share Capital 18181818181818181820
Reserves 79103131177234295345394473675
Debt +24142269484837846
Long Term Debt83852167503010
Short Term Debt16111517318334836
Minority Interest0000000000
Trade Payables17203136334726374538
Others Liabilities 38555737565879100139114
Total Liabilities 176210259274349422553633753893

Fixed Assets

Net Fixed Assets +8680116110111113110252351395
Gross Block97101150156171187195351464532
Accumulated Depreciation1121334661748498113137
CWIP 523211924110633219
Investments 2332325604664109
Inventories29385657586584104137157
Trade Receivables18193139392419353942
Cash Equivalents 44522788162411519
Others Assets 33444532529110792114152
Total Assets 176210259274349422553633753893
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Cash Flow From Operating Activity + 2539255867797287452
PBT 2739476478815568110118
Adjustment 14151217157981925
Changes in Working Capital -6-2-13-2-715-43-31-31-68
Tax Paid -10-13-22-20-19-23-15-17-24-23
Cash Flow From Investing Activity + -13-23-28-33-65-70-94-32-83-88
Capex -11-15-33-16-12-39-93-104-86-52
Net Investments 10000-4319421-42
Others -3-85-17-5212-203026
Cash Flow From Financing Activity + -12-163-25-3-98613146
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -9-53-6-5-165-7-20-20
Interest Paid -4-4-2-2-2-1-1-4-7-6
Dividend Paid -1-2-2-2-2-2-2-2-4-4
Others 1-53-155-524253276
Net Cash Flow -0-1-11-11-19-810
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Ratios
ROE (%)19.0223.1422.4228.6525.9321.5412.2913.0618.0414.93
ROCE (%)25.2331.9630.9934.4734.3528.3714.6714.6120.1518.06
Asset Turnover Ratio1.681.721.762.011.461.331.491.341.631.29
PAT to CFO Conversion(x)1.471.560.831.181.161.30.170.550.910.59
Working Capital Days
Receivable Days18.3020.102223.8031.4022.2010.6012.301214.10
Inventory Days3636.7041.7038.6046.3043.5037.5043.403950.50
Payable Days57.9064.4072.9063.30101.4094.2063.9038.4029.4033.10

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Associated Alcohols & Breweries Ltd FAQs

The current trading price of Assoc Alcohols &Brew on 21-Aug-2026 16:59 is ₹725.6.

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 20-Aug-2026 the market cap of Assoc Alcohols &Brew stood at ₹1,453.3 Cr

The latest P/E ratio of Assoc Alcohols &Brew as of 20-Aug-2026 is 17.56.

The latest P/B ratio of Assoc Alcohols &Brew as of 20-Aug-2026 is 2.04.

The 52-week high of Assoc Alcohols &Brew is ₹1,275.5 and the 52-week low is ₹663.4.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Assoc Alcohols &Brew is ₹1,049 ( Cr.) .

Past 10 year's financial track record analysis by Moneyworks4me indicates that Associated Alcohols & Breweries Ltd is a good quality company.

The key valuation ratios of Associated Alcohols & Breweries Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

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

About Associated Alcohols & Breweries Ltd

Associated Alcohols and Breweries (AABL) is one of the largest distilleries in India and the flagship company of the Associated Kedia Group – a Rs. 100 crore liquor conglomerate with interests in liquor manufacturing and bottling. The company was set up by its founder Chairman -- the Late Bhagwati Prasad Kedia. Incorporated in 1989, AABL took over the existing distillery of the promoter group in 1990 and expanded activities into manufacturing of highest grade liquors. Extra Neutral Alcohol is a vital ingredient in the making of an alcoholic beverage. AABL supplies this vital ingredient to many leading manufacturers under a special agreement. In the IMFL segment, the company has an understanding with reputed companies like Diageo (owner of brands like Smirnoff vodka and Johnnie Walker Scotch Whisky), Mason and Summers and Diageo-Radico. These companies buy a total of 55-60% of the total IMFL produced by AABL. The balance production is used for direct supplies to the branded suppliers across the country, apart from manufacturing its own branded products.

AABL's distillery is located in Khodigram, in the Khargone district of Madhya Pradesh. It has a present distillation capacity of 42 MLPA. The distillery is presently undergoing a series of transformations that will result in increasing its expanded capacity to 65 MLPA. AABL supplies Extra Neutral Alcohol (ENA), a vital ingredient, to many leading manufacturers under a special agreement. In the IMFL segment, the company has an understanding with reputed companies like Diageo (owner of brands like Smirnoff vodka and Johnnie Walker Scotch Whisky), Mason & Summers and Diageo-Radico. AABL has for long been recognized as one of the finest suppliers of high quality ENA in the Indian market. The company's relationships with leading international and national brands bear ample proof.

AABL has chalked out a huge greenfield expansion plan to capture domestic and international demand and serve all the segments of alcohol ranging from country liquors to IMFL. This plan includes setting up a multi-pressure ENA plant, a collector plant, a Reverse Osmosis Water Treatment Plant and a 2 MW power plant. AABL is setting up a multi pressure ENA plant. This plant will completely replace the older plant and increase its production capacity from the present 42 MLPA to 65 MLPA. The multi-pressure ENA plant cuts down the stages in the manufacture and thus improves process efficiency.

Business areas of the company:

AABL is engaged in the business of bottling vodka and scotch whisky for large reputed international brands. AABL is also one of the only liquor companies bottling single malt scotch whisky (Glen Drummond) for the leading liquor group Mason & Summers. AABL has a ten line bottling operations in two different sections. It packs about 45,000 cases per month and has a production capacity of around 42 million litres per annum (MLPA).

Brands:

  • London Bridge gin
  • James McGill whisky
  • Red & White whisky
  • Bombay Special whisky
  • Jamaican Magic rum
You have 48 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: