Nifty
:
24231.85
Sensex
:
77537.72
153.55 (0.64%)
628.04 (0.82%)
Nifty
Sensex
:
:
24231.85
77537.72
153.55 (0.64%)
628.04 (0.82%)

Piccadily Agro Industries Ltd.

Breweries & Distilleries

Rating :
65/99

BSE: 530305 | NSE: PICCADIL

NSE BSE
709.40
20-Aug-2026
  • Open
  • High
  • Low
  • Previous Close
  •  705.65
  •  723
  •  700.15
  •  705.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  167379
  •  119217945.6
  •  809.7
  •  515

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,995.17
  • 49.77
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,380.43
  • N/A
  • 7.58

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.57%
  • 2.96%
  • 21.29%
  • FII
  • DII
  • Others
  • 0.81%
  • 0.07%
  • 6.30%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.67
  • 10.83
  • 10.35

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.80
  • 28.85
  • 24.32

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 52.20
  • 42.24
  • 63.96

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.16
  • 43.83
  • 55.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.71
  • 7.15
  • 10.73

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1125447.34
  • 23.75
  • 34.22

Earnings Forecasts:

(Updated: 15-08-2026)
Description
2026
2027
2028
2029
Adj EPS
47
15
-
-
P/E Ratio
15.09
47.29
-
-
Revenue
-
-
-
-
EBITDA
-
-
-
-
Net Income
-
-
-
-
ROA
-
-
-
-
P/B Ratio
-
-
-
-
ROE
-
-
-
-
FCFF
-
-
-
-
FCFF Yield
-
-
-
-
Net Debt
-
-
-
-
BVPS
-
-
-
-

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 26
Jun 25
Var%
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Net Sales
270.50
229.00
18.12%
359.56
271.64
32.37%
313.80
205.72
52.54%
232.70
200.52
16.05%
Expenses
226.81
191.07
18.71%
288.15
206.13
39.79%
236.02
158.00
49.38%
186.40
158.41
17.67%
EBITDA
43.69
37.93
15.19%
71.41
65.51
9.01%
77.78
47.71
63.03%
46.30
42.12
9.92%
EBIDTM
16.15%
16.56%
19.86%
24.11%
24.79%
23.19%
19.90%
21.00%
Other Income
3.08
0.68
352.94%
4.07
2.25
80.89%
1.43
2.61
-45.21%
1.60
1.08
48.15%
Interest
8.66
8.60
0.70%
6.96
9.03
-22.92%
5.60
9.34
-40.04%
6.52
5.49
18.76%
Depreciation
9.97
5.13
94.35%
5.76
4.97
15.90%
6.11
4.82
26.76%
6.28
5.12
22.66%
PBT
28.14
24.87
13.15%
62.77
53.75
16.78%
67.50
36.16
86.67%
35.15
32.59
7.86%
Tax
6.84
6.40
6.88%
17.54
13.95
25.73%
19.89
11.67
70.44%
9.05
8.10
11.73%
PAT
21.30
18.47
15.32%
45.23
39.80
13.64%
47.61
24.49
94.41%
26.09
24.49
6.53%
PATM
7.88%
8.06%
12.58%
14.65%
15.17%
11.90%
11.21%
12.21%
EPS
2.17
1.94
11.86%
4.53
4.23
7.09%
4.84
2.63
84.03%
2.71
2.61
3.83%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
1,176.56
818.13
779.43
608.89
573.52
489.34
399.41
371.35
334.30
329.40
271.42
Net Sales Growth
29.74%
4.97%
28.01%
6.17%
17.20%
22.52%
7.56%
11.08%
1.49%
21.36%
 
Cost Of Goods Sold
509.72
328.24
356.92
346.52
342.44
301.59
268.74
254.22
224.55
179.95
167.39
Gross Profit
666.84
489.89
422.51
262.36
231.07
187.75
130.67
117.12
109.75
149.46
104.03
GP Margin
56.68%
59.88%
54.21%
43.09%
40.29%
38.37%
32.72%
31.54%
32.83%
45.37%
38.33%
Total Expenditure
937.38
635.12
629.32
547.26
504.32
437.81
358.97
344.19
308.30
282.15
247.95
Power & Fuel Cost
-
31.38
35.60
43.00
30.13
17.07
17.95
17.84
13.98
14.30
6.06
% Of Sales
-
3.84%
4.57%
7.06%
5.25%
3.49%
4.49%
4.80%
4.18%
4.34%
2.23%
Employee Cost
-
42.99
31.81
27.99
22.07
18.20
14.76
11.77
10.49
9.65
8.21
% Of Sales
-
5.25%
4.08%
4.60%
3.85%
3.72%
3.70%
3.17%
3.14%
2.93%
3.02%
Manufacturing Exp.
-
139.31
112.62
89.83
86.07
73.84
44.17
44.22
45.91
56.17
46.29
% Of Sales
-
17.03%
14.45%
14.75%
15.01%
15.09%
11.06%
11.91%
13.73%
17.05%
17.05%
General & Admin Exp.
-
27.37
30.22
17.08
15.63
24.17
9.43
10.86
10.33
8.80
9.94
% Of Sales
-
3.35%
3.88%
2.81%
2.73%
4.94%
2.36%
2.92%
3.09%
2.67%
3.66%
Selling & Distn. Exp.
-
64.32
61.45
22.40
7.49
2.76
2.48
3.44
2.69
9.79
9.52
% Of Sales
-
7.86%
7.88%
3.68%
1.31%
0.56%
0.62%
0.93%
0.80%
2.97%
3.51%
Miscellaneous Exp.
-
1.52
0.70
0.43
0.48
0.18
1.44
1.84
0.37
3.50
9.52
% Of Sales
-
0.19%
0.09%
0.07%
0.08%
0.04%
0.36%
0.50%
0.11%
1.06%
0.20%
EBITDA
239.18
183.01
150.11
61.63
69.20
51.53
40.44
27.16
26.00
47.25
23.47
EBITDA Margin
20.33%
22.37%
19.26%
10.12%
12.07%
10.53%
10.12%
7.31%
7.78%
14.34%
8.65%
Other Income
10.18
6.55
0.82
0.52
0.78
2.51
0.29
8.72
4.82
1.49
6.93
Interest
27.74
27.88
15.74
13.31
14.11
15.85
14.85
16.59
16.24
17.35
14.51
Depreciation
28.12
19.47
18.21
15.59
14.52
13.49
13.15
12.55
12.73
13.02
10.93
PBT
193.56
142.20
116.98
33.26
41.35
24.70
12.73
6.73
1.85
18.37
4.96
Tax
53.32
39.50
36.00
9.96
12.11
7.07
-2.33
1.37
-2.73
10.50
3.42
Tax Rate
27.55%
27.78%
24.60%
29.95%
29.29%
28.61%
-20.75%
20.36%
-147.57%
57.16%
68.95%
PAT
140.23
102.70
110.38
23.30
29.24
17.64
13.55
5.36
4.57
7.87
1.54
PAT before Minority Interest
140.23
102.70
110.38
23.30
29.24
17.64
13.55
5.36
4.57
7.87
1.54
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
11.92%
12.55%
14.16%
3.83%
5.10%
3.60%
3.39%
1.44%
1.37%
2.39%
0.57%
PAT Growth
30.75%
-6.96%
373.73%
-20.31%
65.76%
30.18%
152.80%
17.29%
-41.93%
411.04%
 
EPS
14.22
10.42
11.19
2.36
2.97
1.79
1.37
0.54
0.46
0.80
0.16

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
680.09
339.71
231.51
206.66
185.34
169.27
150.15
158.40
152.09
133.43
Share Capital
94.34
94.34
94.66
94.66
94.66
94.66
94.66
94.66
94.66
47.49
Total Reserves
584.25
245.37
136.84
112.00
90.68
74.61
55.49
63.74
57.43
85.94
Non-Current Liabilities
166.23
93.51
75.04
50.97
45.25
35.76
31.34
49.00
66.38
105.26
Secured Loans
142.04
59.44
52.10
25.90
29.13
19.93
4.63
16.89
19.62
57.80
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
4.00
8.51
19.32
26.22
Long Term Provisions
1.63
0.86
0.99
0.81
0.75
0.45
0.39
0.33
0.00
0.00
Current Liabilities
314.96
312.67
288.03
275.82
280.63
256.04
288.28
250.66
202.72
152.07
Trade Payables
53.50
110.82
132.78
115.86
144.18
126.60
149.34
107.92
75.16
61.15
Other Current Liabilities
77.25
75.10
52.21
54.58
52.04
35.46
39.35
46.50
52.62
34.09
Short Term Borrowings
147.47
93.28
93.63
94.03
77.16
90.06
97.06
95.30
70.61
55.54
Short Term Provisions
36.74
33.47
9.41
11.34
7.25
3.92
2.53
0.93
4.33
1.29
Total Liabilities
1,161.28
745.89
594.58
533.45
511.22
461.07
469.77
458.06
421.19
390.76
Net Block
282.01
217.99
194.59
144.30
135.41
140.82
148.51
152.09
155.78
162.41
Gross Block
509.69
426.41
385.87
320.00
296.77
288.69
283.34
274.36
265.41
259.39
Accumulated Depreciation
227.69
208.42
191.29
175.70
161.36
147.87
134.83
122.27
109.63
96.98
Non Current Assets
592.85
338.37
297.13
256.80
247.82
261.59
266.32
279.76
280.63
250.04
Capital Work in Progress
200.95
41.88
32.14
52.32
45.81
46.08
45.80
50.33
47.20
29.78
Non Current Investment
60.25
60.61
61.22
59.01
62.45
68.89
64.87
64.45
62.84
53.02
Long Term Loans & Adv.
49.64
17.90
9.18
1.16
4.15
5.81
7.14
12.89
14.80
4.83
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
568.44
407.51
297.45
276.64
263.40
199.48
203.44
178.30
140.57
140.71
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
303.20
196.04
190.67
173.63
177.89
147.68
126.50
132.13
115.06
101.20
Sundry Debtors
136.87
136.55
69.43
50.18
50.72
32.26
42.15
22.02
13.60
10.88
Cash & Bank
47.56
18.54
6.14
8.63
19.80
5.07
18.11
2.71
1.80
1.57
Other Current Assets
80.80
25.25
20.60
17.37
14.98
14.48
16.68
21.45
10.11
27.06
Short Term Loans & Adv.
54.13
31.13
10.61
26.82
12.65
13.55
11.71
18.59
10.11
27.06
Net Current Assets
253.47
94.85
9.42
0.82
-17.23
-56.56
-84.84
-72.36
-62.15
-11.36
Total Assets
1,161.29
745.88
594.58
533.44
511.22
461.07
469.76
458.06
421.20
390.75

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-27.07
51.03
37.44
44.91
22.03
-0.16
57.93
40.88
97.92
-5.71
PBT
139.24
145.76
22.33
29.24
17.95
19.13
2.13
4.57
7.87
1.54
Adjustment
43.74
4.74
38.75
40.64
36.35
25.60
30.45
26.20
51.40
21.93
Changes in Working Capital
-164.31
-84.36
-13.83
-13.32
-25.77
-41.64
26.08
14.56
38.64
-24.87
Cash after chg. in Working capital
18.68
66.14
47.26
56.56
28.54
3.08
58.65
45.33
97.92
-1.41
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-45.75
-15.11
-9.81
-11.65
-6.50
-3.24
-0.72
-4.46
0.00
-4.30
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-269.55
-29.96
-52.11
-34.75
0.19
-8.30
0.86
-9.97
9.25
-49.92
Net Fixed Assets
-239.34
-45.82
-34.32
-29.74
-7.81
-5.77
-7.68
-12.03
-23.62
-57.90
Net Investments
-4.40
-7.56
-9.45
-0.52
6.76
1.89
0.00
0.00
-9.80
6.10
Others
-25.81
23.42
-8.34
-4.49
1.24
-4.42
8.54
2.06
42.67
1.88
Cash from Financing Activity
291.75
-10.27
11.96
-22.06
-8.54
-3.53
-44.17
-29.93
-106.93
54.01
Net Cash Inflow / Outflow
-4.86
10.80
-2.71
-11.90
13.68
-11.99
14.62
0.98
0.23
-1.62
Opening Cash & Equivalents
14.15
3.35
6.07
17.97
4.29
16.28
1.66
0.67
1.57
3.19
Closing Cash & Equivalent
9.29
14.15
3.35
6.07
17.97
4.29
16.28
1.66
1.80
1.57

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
71.93
36.01
24.51
21.87
19.61
17.91
15.88
16.76
16.09
14.11
ROA
10.77%
16.47%
4.13%
5.60%
3.63%
2.91%
1.15%
1.04%
1.94%
0.42%
ROE
20.17%
38.67%
10.65%
14.94%
9.97%
8.50%
3.48%
2.95%
5.53%
1.15%
ROCE
22.68%
36.15%
12.80%
17.00%
13.39%
9.05%
7.99%
6.21%
12.56%
7.66%
Fixed Asset Turnover
1.89
2.04
1.80
1.87
1.68
1.40
1.34
1.26
1.29
1.13
Receivable days
56.30
45.39
34.33
32.01
30.88
33.99
31.47
19.11
13.15
9.27
Inventory Days
102.81
85.22
104.57
111.51
121.18
125.24
126.83
132.66
116.20
137.34
Payable days
91.36
124.56
130.95
138.58
163.85
187.39
133.19
101.24
89.99
115.53
Cash Conversion Cycle
67.75
6.06
7.95
4.93
-11.79
-28.16
25.11
50.54
39.37
31.08
Total Debt/Equity
0.45
0.51
0.67
0.65
0.68
0.74
0.87
0.91
0.84
1.17
Interest Cover
6.10
10.30
3.50
3.93
2.56
1.76
1.41
1.11
2.06
1.34

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Piccadily Agro Inds. - Quarterly Results
    12th Aug 2026, 00:00 AM

    Read More
  • Piccadily Agro Industries launches Indri Ilika
    4th Jun 2026, 14:11 PM

    Available exclusively through select global travel retail channels, Indri Ilika will retail at around $80

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.