Nifty
Sensex
:
:
24565.35
80599.91
-203.00 (-0.82%)
-585.67 (-0.72%)

Breweries & Distilleries

Rating :
74/99

BSE: 507526 | NSE: ASALCBR

1002.70
01-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1042
  •  1049.9
  •  997
  •  1032.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  83192
  •  84406059.2
  •  1496
  •  746.1

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,819.76
  • 22.35
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,902.52
  • 0.20%
  • 3.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.29%
  • 4.55%
  • 30.00%
  • FII
  • DII
  • Others
  • 0.63%
  • 0.03%
  • 5.50%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.11
  • 19.82
  • 15.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.08
  • 7.46
  • 15.48

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.01
  • 7.04
  • 25.15

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.92
  • 15.05
  • 19.95

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.85
  • 2.93
  • 2.91

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.65
  • 10.81
  • 12.87

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
248.47
0.00
0
334.26
0.00
0
258.33
0.00
0
255.52
0.00
0
Expenses
212.99
0.00
0
294.73
0.00
0
233.38
0.00
0
227.42
0.00
0
EBITDA
35.48
0.00
0
39.54
0.00
0
24.95
0.00
0
28.10
0.00
0
EBIDTM
14.28%
0.00%
11.83%
0.00%
9.66%
0.00%
11.00%
0.00%
Other Income
0.82
0.00
0
1.09
0.00
0
1.42
0.00
0
1.35
0.00
0
Interest
1.41
0.00
0
1.34
0.00
0
1.40
0.00
0
1.54
0.00
0
Depreciation
5.08
0.00
0
4.19
0.00
0
4.07
0.00
0
4.10
0.00
0
PBT
29.81
0.00
0
35.09
0.00
0
20.90
0.00
0
23.81
0.00
0
Tax
7.49
0.00
0
9.00
0.00
0
5.58
0.00
0
6.11
0.00
0
PAT
22.32
0.00
0
26.09
0.00
0
15.32
0.00
0
17.69
0.00
0
PATM
8.98%
0.00%
7.80%
0.00%
5.93%
0.00%
6.92%
0.00%
EPS
12.34
0.00
0
14.43
0.00
0
8.47
0.00
0
9.79
0.00
0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 15
Mar 14
Mar 13
Mar 07
Mar 06
Mar 05
Mar 04
Net Sales
-
1,075.90
298.49
213.17
157.16
86.48
92.17
76.09
63.80
Net Sales Growth
-
260.45%
40.02%
35.64%
81.73%
-6.17%
21.13%
19.26%
 
Cost Of Goods Sold
-
510.34
143.12
95.72
71.73
40.85
49.71
44.98
28.36
Gross Profit
-
565.55
155.37
117.45
85.44
45.63
42.46
31.10
35.44
GP Margin
-
52.57%
52.05%
55.10%
54.36%
52.76%
46.07%
40.87%
55.55%
Total Expenditure
-
947.84
267.53
194.95
145.40
82.76
88.92
79.11
59.20
Power & Fuel Cost
-
71.52
35.30
26.04
19.53
1.93
2.04
1.74
1.89
% Of Sales
-
6.65%
11.83%
12.22%
12.43%
2.23%
2.21%
2.29%
2.96%
Employee Cost
-
46.46
16.66
7.83
4.16
1.44
1.44
1.24
1.58
% Of Sales
-
4.32%
5.58%
3.67%
2.65%
1.67%
1.56%
1.63%
2.48%
Manufacturing Exp.
-
241.91
54.34
49.05
37.29
5.77
21.09
16.96
14.65
% Of Sales
-
22.48%
18.20%
23.01%
23.73%
6.67%
22.88%
22.29%
22.96%
General & Admin Exp.
-
25.20
0.93
0.77
7.20
1.32
1.22
1.16
1.18
% Of Sales
-
2.34%
0.31%
0.36%
4.58%
1.53%
1.32%
1.52%
1.85%
Selling & Distn. Exp.
-
46.26
17.16
15.40
5.49
1.29
1.11
0.88
0.77
% Of Sales
-
4.30%
5.75%
7.22%
3.49%
1.49%
1.20%
1.16%
1.21%
Miscellaneous Exp.
-
6.13
0.03
0.13
0.00
30.15
12.32
12.14
10.79
% Of Sales
-
0.57%
0.01%
0.06%
0%
34.86%
13.37%
15.95%
16.91%
EBITDA
-
128.06
30.96
18.22
11.76
3.72
3.25
-3.02
4.60
EBITDA Margin
-
11.90%
10.37%
8.55%
7.48%
4.30%
3.53%
-3.97%
7.21%
Other Income
-
4.68
1.66
5.16
2.74
3.03
2.91
2.43
0.83
Interest
-
5.70
6.54
7.02
4.04
2.13
2.59
2.35
2.33
Depreciation
-
17.44
10.10
6.58
4.95
3.11
2.65
2.64
2.58
PBT
-
109.61
15.98
9.79
5.50
1.50
0.93
-5.59
0.51
Tax
-
28.19
6.09
3.95
2.20
0.29
-1.68
-0.91
-0.29
Tax Rate
-
25.72%
33.04%
40.35%
40.00%
19.33%
-180.65%
16.28%
-56.86%
PAT
-
81.42
12.33
5.84
3.31
1.21
2.61
-4.68
0.80
PAT before Minority Interest
-
81.42
12.33
5.84
3.31
1.21
2.61
-4.68
0.80
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
7.57%
4.13%
2.74%
2.11%
1.40%
2.83%
-6.15%
1.25%
PAT Growth
-
560.34%
111.13%
76.44%
173.55%
-53.64%
-
-
 
EPS
-
44.98
6.81
3.23
1.83
0.67
1.44
-2.59
0.44

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 15
Mar 14
Mar 13
Mar 07
Mar 06
Mar 05
Shareholder's Funds
520.25
67.69
57.11
51.27
29.59
28.57
28.51
Share Capital
18.08
9.04
9.04
9.04
6.54
6.54
6.54
Total Reserves
472.76
58.65
48.07
42.23
23.05
22.03
21.97
Non-Current Liabilities
47.85
37.02
75.47
52.23
41.49
43.28
36.53
Secured Loans
29.64
19.79
27.52
24.07
15.41
15.84
18.30
Unsecured Loans
0.00
5.27
35.40
15.30
19.39
20.59
11.86
Long Term Provisions
1.84
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
184.79
65.02
58.00
60.73
12.99
13.77
12.95
Trade Payables
44.86
26.57
15.27
22.91
9.58
10.57
9.59
Other Current Liabilities
55.78
17.79
18.50
19.41
2.76
2.95
3.36
Short Term Borrowings
48.09
13.36
21.99
17.04
0.00
0.00
0.00
Short Term Provisions
36.06
7.30
2.24
1.37
0.65
0.26
0.00
Total Liabilities
752.89
170.46
191.31
164.96
84.07
85.62
77.99
Net Block
350.87
94.10
98.47
88.87
34.94
31.96
33.18
Gross Block
463.88
139.20
140.96
126.89
58.93
53.00
51.80
Accumulated Depreciation
113.02
45.11
42.49
38.02
24.00
21.04
18.62
Non Current Assets
466.00
101.94
107.07
105.37
37.03
36.75
36.60
Capital Work in Progress
31.98
1.61
0.32
7.65
2.10
3.25
1.87
Non Current Investment
64.30
3.46
3.81
3.81
0.00
1.55
1.55
Long Term Loans & Adv.
18.85
2.77
4.47
5.03
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
286.88
68.52
84.24
59.58
47.02
48.86
41.38
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
137.31
31.69
26.25
22.56
13.25
13.20
9.38
Sundry Debtors
39.43
8.18
7.43
8.71
16.13
24.84
18.49
Cash & Bank
15.33
12.28
16.98
10.78
3.17
3.94
1.83
Other Current Assets
94.81
0.00
0.00
0.00
14.47
6.88
11.68
Short Term Loans & Adv.
78.55
16.37
33.58
17.53
14.47
6.88
11.68
Net Current Assets
102.09
3.50
26.24
-1.14
34.02
35.09
28.44
Total Assets
752.88
170.46
191.32
164.96
84.07
85.62
77.99

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 15
Mar 14
Mar 13
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
73.92
47.42
-13.03
17.71
2.96
-2.02
-3.38
PBT
109.61
18.43
9.79
5.50
1.50
0.93
-5.59
Adjustment
19.36
14.28
13.56
8.15
3.95
4.57
4.48
Changes in Working Capital
-31.45
23.14
-28.48
8.51
-0.10
-4.80
0.12
Cash after chg. in Working capital
97.52
55.84
-5.12
22.17
5.35
0.70
-0.98
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-23.61
-2.11
-1.15
-0.64
-0.26
-0.14
-0.04
Other Direct Exp. Paid
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
Cash From Investing Activity
-83.09
-5.76
-9.07
-37.30
-2.10
-2.14
-2.77
Net Fixed Assets
-355.49
0.46
-6.74
-90.12
-4.66
14.52
Net Investments
-60.95
0.35
0.00
-2.66
1.55
-1.00
Others
333.35
-6.57
-2.33
55.48
1.01
-15.66
Cash from Financing Activity
0.93
-46.52
27.50
21.86
-1.64
6.27
5.54
Net Cash Inflow / Outflow
-8.24
-4.86
5.40
2.27
-0.77
2.11
-0.61
Opening Cash & Equivalents
9.43
15.11
9.70
8.51
3.94
1.83
2.44
Closing Cash & Equivalent
1.19
10.25
15.11
10.78
3.17
3.94
1.83

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 15
Mar 14
Mar 13
Mar 07
Mar 06
Mar 05
Mar 04
Book Value (Rs.)
271.50
37.44
31.59
28.35
22.61
21.84
21.79
25.37
ROA
17.64%
6.82%
3.28%
2.66%
1.43%
3.19%
-6.14%
1.08%
ROE
29.15%
19.77%
10.78%
8.19%
4.17%
9.14%
-15.16%
2.42%
ROCE
31.55%
19.10%
12.75%
10.64%
5.62%
5.68%
-5.55%
4.92%
Fixed Asset Turnover
3.74
2.13
1.59
1.69
1.55
1.76
1.46
1.21
Receivable days
7.70
9.54
13.81
28.82
86.46
85.80
77.52
79.10
Inventory Days
27.34
35.40
41.77
41.56
55.80
44.69
41.70
45.82
Payable days
25.54
27.71
33.24
40.33
67.72
47.25
45.66
55.73
Cash Conversion Cycle
9.50
17.23
22.34
30.05
74.55
83.24
73.56
69.20
Total Debt/Equity
0.20
0.66
1.60
1.24
1.18
1.28
1.06
0.74
Interest Cover
20.24
3.82
2.39
2.36
1.71
1.36
-1.37
1.22

News Update:


  • Associated Alcohols launches premium blended malt whisky ‘Hillfort’ in Maharashtra
    21st May 2025, 10:51 AM

    The product is now available across select retail outlets

    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.