ABDL

OVERVALUED

Allied Blenders and Distillers Limited

FMCG · NSE

152.8% vs fair value

52W Low

376

+42.7% from low

52W High

697

-22.9% from high

News sentiment
10 bull18 neu2 bear

Valuation Gauge

OVERVALUED-152.8% Margin of Safety
OVERVALUEDFAIRLY VALUEDUNDERVALUED

Current Price

₹537

Fair Value

₹212

Fair Value Analysis

₹212

Based on balance sheet strength analysis and earnings growth potential for FMCG sector companies | Sector-expensive: P/E at 95th percentile vs sector peers.

Medium confidence

Balance Sheet Value

60% weight

₹143

Growth Valuation

40% weight

₹316

Price vs Market

ABDL
Nifty 50

Shareholding Pattern

Stock Health Score

B

Solid Fundamentals

5.5 / 10

Profitability

6/10

ROE of 13.6% is below the FMCG sector benchmark of 25%

Debt & Leverage

10/10

D/E ratio of 0.7x is well within the FMCG sector norm of 0.8x — strong balance sheet

Valuation vs Peers

1/10

P/E of 128.5x is 3.6x the FMCG sector median of 35x — expensive

Cash Flow

1/10

Negative FCF of ₹-809 Cr — company is consuming more cash than it generates

Earnings Growth

10/10

5yr EPS CAGR of 409.2% is well above the FMCG sector average of 6.9% — strong growth

Dividend

4/10

Dividend yield of 1.0% is symbolic — low but positive

Company Health Timeline

10-year financial health at a glance

FY20
FY21
FY22
FY23
FY24
FY25
Revenue Growth
OPM %
Net Profit
Free Cash Flow
ROE %
ROCE %
Debt / Equity
Interest Cov.
Health Score
33
38
50
50
50
88
Strong
Moderate
Weak
Poor
No data

Sentiment Trend — Last 30 Days

Historical Returns

Key Ratios & Growth

FCF Yield

-5.7%

Free cash flow / market cap

Operating Cash Flow

₹-678 Cr

TTM cash from operations

Key Financials

EPS (TTM)

₹4.3

P/E Ratio

128.5x

P/B Ratio

9.6x

ROE

13.6%

ROCE

23.2%

Debt / Equity

0.68x

Beta

Div Yield

1%

FCF (Cr)

₹-809 Cr

Revenue (Cr)

₹3,344 Cr

EPS Growth 5Y

409.2%

Mkt Cap (Cr)

₹15,534 Cr

52W High

₹696.8

52W Low

₹376.3

Book Value/Share

₹57.9

Financial History

PeriodRevenueOp ProfitOPM%PATEPS
TTM₹3.8K Cr₹509 Cr13.0%₹261 Cr₹9.51
2025-03-31₹3.5K Cr₹431 Cr12.0%₹195 Cr₹6.97
2024-03-31₹3.3K Cr₹243 Cr7.0%₹2 Cr₹0.07
2023-03-31₹3.1K Cr₹186 Cr6.0%₹2 Cr₹0.07
2022-03-31₹2.7K Cr₹197 Cr7.0%₹1 Cr₹0.06
2021-03-31₹2.3K Cr₹195 Cr8.0%₹3 Cr₹0.11
2020-03-31₹3.0K Cr₹234 Cr8.0%₹13 Cr₹0.54

Compounded Growth Rates

Sales Growth

3Y+6.8%
5Y+10.3%
10Y

Profit Growth

3Y+407.2%
5Y+144.3%
10Y

EPS Growth

3Y+414.1%
5Y+144.0%
10Y

Peer Comparison

FMCG
StockPriceFair ValueMoS%P/EROESignal

Mawana Sugars Limited

₹102.1₹670.1+84.8%11.717.6%FAIRLY_VALUED

The Ugar Sugar Works Limited

₹42.2₹172.9+75.6%24.76.0%UNDERVALUED

K.M.Sugar Mills Limited

₹27.7₹97+71.4%4.715.2%UNDERVALUED

Rana Sugars Limited

₹12.8₹42.9+70.2%7.14.8%FAIRLY_VALUED

Dhampur Sugar Mills Limited

₹145₹411.8+64.8%13.57.5%FAIRLY_VALUED

Mrs. Bectors Food Specialities Limited

₹177.7₹270.6+34.3%39.910.0%UNDERVALUED

Uttam Sugar Mills Limited

₹246.5₹330.8+25.5%8.313.9%UNDERVALUED

Prudential Sugar Corporation Limited

₹15.3₹19+19.5%8.52.4%FAIRLY_VALUED

Institutional Activity

Bulk deals, block deals, short selling & delivery volume — NSE data

Insider Trading

Community Pulse

Exchange Filings

BSE announcements · last 90 days

Loading filings…

Share this Stock

Download card · Share on WhatsApp

ABDL share card

Share on WhatsApp, Twitter, or any group — each share brings new users to Veritas Quant