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

Piccadily Agro Industries Ltd.

Breweries & Distilleries

Rating :
63/99

BSE: 530305 | NSE: PICCADIL

NSE BSE
630.20
01-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  620.05
  •  642.45
  •  620.05
  •  618.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  149313
  •  94484528.75
  •  646
  •  569.1

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,999.96
  • 58.63
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,260.57
  • N/A
  • 8.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.97%
  • 1.18%
  • 20.75%
  • FII
  • DII
  • Others
  • 0.73%
  • 0.00%
  • 6.37%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.52
  • 14.31
  • 10.77

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.25
  • 29.99
  • 16.75

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.60
  • 52.12
  • 55.71

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.87
  • 18.90
  • 52.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.92
  • 5.80
  • 9.03

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1132947.27
  • 1785968.25
  • 27.58

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
11.63
10.89
P/E Ratio
54.19
57.87
Revenue
779
886
EBITDA
150
183
Net Income
110
103
ROA
16.5
10.9
P/B Ratio
17.56
8.74
ROE
38.43
20.14
FCFF
13
-292
FCFF Yield
0.24
-5.3
Net Debt
153
261
BVPS
35.89
72.09

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
271.64
284.59
-4.55%
205.72
191.91
7.20%
200.52
122.68
63.45%
208.38
228.94
-8.98%
Expenses
206.13
217.82
-5.37%
158.00
157.58
0.27%
158.41
98.22
61.28%
180.75
204.41
-11.57%
EBITDA
65.51
66.77
-1.89%
47.71
34.32
39.02%
42.12
24.47
72.13%
27.63
24.54
12.59%
EBIDTM
24.12%
23.46%
23.19%
17.88%
21.00%
19.94%
13.26%
10.72%
Other Income
2.25
0.61
268.85%
2.61
0.09
2,800.00%
1.08
0.02
5,300.00%
0.62
0.10
520.00%
Interest
9.03
4.22
113.98%
9.34
3.23
189.16%
5.49
4.53
21.19%
4.00
3.74
6.95%
Depreciation
4.97
4.04
23.02%
4.82
3.70
30.27%
5.12
4.49
14.03%
4.56
5.98
-23.75%
PBT
53.75
59.11
-9.07%
36.16
56.83
-36.37%
32.59
15.47
110.67%
19.69
14.96
31.62%
Tax
13.95
16.09
-13.30%
11.67
11.94
-2.26%
8.10
4.07
99.02%
5.78
3.90
48.21%
PAT
39.80
43.02
-7.48%
24.49
44.89
-45.44%
24.49
11.39
115.01%
13.92
11.07
25.75%
PATM
14.65%
15.12%
11.90%
23.39%
12.21%
9.29%
6.68%
4.83%
EPS
4.23
4.59
-7.84%
2.63
-4.69
-
2.61
1.17
123.08%
1.39
1.16
19.83%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
886.26
779.43
608.89
573.52
489.34
399.41
371.35
334.30
329.40
271.42
344.16
Net Sales Growth
7.02%
28.01%
6.17%
17.20%
22.52%
7.56%
11.08%
1.49%
21.36%
-21.14%
 
Cost Of Goods Sold
328.24
356.92
346.52
342.44
301.59
268.74
254.22
224.55
179.95
167.39
209.18
Gross Profit
558.02
422.51
262.36
231.07
187.75
130.67
117.12
109.75
149.46
104.03
134.98
GP Margin
62.96%
54.21%
43.09%
40.29%
38.37%
32.72%
31.54%
32.83%
45.37%
38.33%
39.22%
Total Expenditure
703.29
629.32
547.26
504.32
437.81
358.97
344.19
308.30
282.15
247.95
316.08
Power & Fuel Cost
-
35.60
43.00
30.13
17.07
17.95
17.84
13.98
14.30
6.06
11.06
% Of Sales
-
4.57%
7.06%
5.25%
3.49%
4.49%
4.80%
4.18%
4.34%
2.23%
3.21%
Employee Cost
-
31.81
27.99
22.07
18.20
14.76
11.77
10.49
9.65
8.21
8.30
% Of Sales
-
4.08%
4.60%
3.85%
3.72%
3.70%
3.17%
3.14%
2.93%
3.02%
2.41%
Manufacturing Exp.
-
112.62
89.83
86.07
73.84
44.17
44.22
45.91
56.17
46.29
66.27
% Of Sales
-
14.45%
14.75%
15.01%
15.09%
11.06%
11.91%
13.73%
17.05%
17.05%
19.26%
General & Admin Exp.
-
30.22
17.08
15.63
24.17
9.43
10.86
10.33
8.80
9.94
6.36
% Of Sales
-
3.88%
2.81%
2.73%
4.94%
2.36%
2.92%
3.09%
2.67%
3.66%
1.85%
Selling & Distn. Exp.
-
61.45
22.40
7.49
2.76
2.48
3.44
2.69
9.79
9.52
14.27
% Of Sales
-
7.88%
3.68%
1.31%
0.56%
0.62%
0.93%
0.80%
2.97%
3.51%
4.15%
Miscellaneous Exp.
-
0.70
0.43
0.48
0.18
1.44
1.84
0.37
3.50
0.54
14.27
% Of Sales
-
0.09%
0.07%
0.08%
0.04%
0.36%
0.50%
0.11%
1.06%
0.20%
0.19%
EBITDA
182.97
150.11
61.63
69.20
51.53
40.44
27.16
26.00
47.25
23.47
28.08
EBITDA Margin
20.65%
19.26%
10.12%
12.07%
10.53%
10.12%
7.31%
7.78%
14.34%
8.65%
8.16%
Other Income
6.56
0.82
0.52
0.78
2.51
0.29
8.72
4.82
1.49
6.93
6.40
Interest
27.86
15.74
13.31
14.11
15.85
14.85
16.59
16.24
17.35
14.51
8.96
Depreciation
19.47
18.21
15.59
14.52
13.49
13.15
12.55
12.73
13.02
10.93
10.66
PBT
142.19
116.98
33.26
41.35
24.70
12.73
6.73
1.85
18.37
4.96
14.86
Tax
39.50
36.00
9.96
12.11
7.07
-2.33
1.37
-2.73
10.50
3.42
5.94
Tax Rate
27.78%
24.60%
29.95%
29.29%
28.61%
-20.75%
20.36%
-147.57%
57.16%
68.95%
39.97%
PAT
102.70
110.38
23.30
29.24
17.64
13.55
5.36
4.57
7.87
1.54
8.92
PAT before Minority Interest
102.70
110.38
23.30
29.24
17.64
13.55
5.36
4.57
7.87
1.54
8.92
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
11.59%
14.16%
3.83%
5.10%
3.60%
3.39%
1.44%
1.37%
2.39%
0.57%
2.59%
PAT Growth
-6.95%
373.73%
-20.31%
65.76%
30.18%
152.80%
17.29%
-41.93%
411.04%
-82.74%
 
EPS
10.89
11.71
2.47
3.10
1.87
1.44
0.57
0.48
0.83
0.16
0.95

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
339.71
231.51
206.66
185.34
169.27
150.15
158.40
152.09
133.43
133.84
Share Capital
94.34
94.66
94.66
94.66
94.66
94.66
94.66
94.66
47.49
23.91
Total Reserves
245.37
136.84
112.00
90.68
74.61
55.49
63.74
57.43
85.94
109.94
Non-Current Liabilities
93.71
75.04
50.97
45.25
35.76
31.34
49.00
66.38
105.26
34.81
Secured Loans
59.44
52.10
25.90
29.13
19.93
4.63
16.89
19.62
57.80
16.30
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
4.00
8.51
19.32
26.22
0.00
Long Term Provisions
1.06
0.99
0.81
0.75
0.45
0.39
0.33
0.00
0.00
0.00
Current Liabilities
312.47
288.03
275.82
280.63
256.04
288.28
250.66
202.72
152.07
180.46
Trade Payables
110.82
132.78
115.86
144.18
126.60
149.34
107.92
75.16
61.15
91.47
Other Current Liabilities
75.10
52.21
54.58
52.04
35.46
39.35
46.50
52.62
34.09
17.80
Short Term Borrowings
93.28
93.63
94.03
77.16
90.06
97.06
95.30
70.61
55.54
66.33
Short Term Provisions
33.28
9.41
11.34
7.25
3.92
2.53
0.93
4.33
1.29
4.86
Total Liabilities
745.89
594.58
533.45
511.22
461.07
469.77
458.06
421.19
390.76
349.11
Net Block
217.99
194.59
144.30
135.41
140.82
148.46
151.90
155.78
162.41
148.56
Gross Block
426.41
385.87
320.00
296.77
288.69
283.29
274.18
265.41
259.39
234.61
Accumulated Depreciation
208.42
191.29
175.70
161.36
147.87
134.83
122.27
109.63
96.98
86.05
Non Current Assets
338.37
297.13
256.80
247.82
261.59
266.32
279.76
280.63
250.04
210.37
Capital Work in Progress
41.88
32.14
52.32
45.81
46.08
45.80
50.33
47.20
29.78
3.86
Non Current Investment
60.61
61.22
59.01
62.45
68.89
64.87
64.45
62.84
53.02
52.12
Long Term Loans & Adv.
17.90
9.18
1.16
4.15
5.81
7.14
12.89
14.80
4.83
5.84
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.05
0.19
0.00
0.00
0.00
Current Assets
407.51
297.45
276.64
263.40
199.48
203.44
178.30
140.57
140.71
138.74
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
196.04
190.67
173.63
177.89
147.68
126.50
132.13
115.06
101.20
108.26
Sundry Debtors
136.55
69.43
50.18
50.72
32.26
42.15
22.02
13.60
10.88
3.26
Cash & Bank
18.54
6.14
8.63
19.80
5.07
18.11
2.71
1.80
1.57
3.19
Other Current Assets
56.38
20.60
17.37
2.33
14.48
16.68
21.45
10.11
27.06
24.02
Short Term Loans & Adv.
31.13
10.61
26.82
12.65
13.55
11.71
18.59
10.11
27.06
24.02
Net Current Assets
95.04
9.42
0.82
-17.23
-56.56
-84.84
-72.36
-62.15
-11.36
-41.72
Total Assets
745.88
594.58
533.44
511.22
461.07
469.76
458.06
421.20
390.75
349.11

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
51.03
37.44
44.91
22.03
-0.16
57.93
40.88
97.92
-5.71
42.33
PBT
109.76
22.33
29.24
17.95
19.13
2.13
4.57
7.87
1.54
8.92
Adjustment
40.74
38.75
40.64
36.35
25.60
30.45
26.20
51.40
21.93
20.60
Changes in Working Capital
-84.36
-13.83
-13.32
-25.77
-41.64
26.08
14.56
38.64
-24.87
24.08
Cash after chg. in Working capital
66.14
47.26
56.56
28.54
3.08
58.65
45.33
97.92
-1.41
53.61
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.11
-9.81
-11.65
-6.50
-3.24
-0.72
-4.46
0.00
-4.30
-11.28
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
-29.96
-52.11
-34.75
0.19
-8.30
0.86
-9.97
9.25
-49.92
-21.72
Net Fixed Assets
-45.82
-34.32
-29.74
-7.86
-5.77
-7.82
-11.84
-23.62
-57.90
-17.20
Net Investments
-7.56
-9.45
-0.52
6.80
1.85
0.00
0.00
-9.80
6.10
-4.30
Others
23.42
-8.34
-4.49
1.25
-4.38
8.68
1.87
42.67
1.88
-0.22
Cash from Financing Activity
-10.27
11.96
-22.06
-8.54
-3.53
-44.17
-29.93
-106.93
54.01
-22.27
Net Cash Inflow / Outflow
10.80
-2.71
-11.90
13.68
-11.99
14.62
0.98
0.23
-1.62
-1.66
Opening Cash & Equivalents
3.35
6.07
17.97
4.29
16.28
1.66
0.67
1.57
3.19
4.85
Closing Cash & Equivalent
14.15
3.35
6.07
17.97
4.29
16.28
1.66
1.80
1.57
3.19

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
36.01
24.51
21.87
19.61
17.91
15.88
16.76
16.09
14.11
14.15
ROA
16.47%
4.13%
5.60%
3.63%
2.91%
1.15%
1.04%
1.94%
0.42%
2.69%
ROE
38.67%
10.65%
14.94%
9.97%
8.50%
3.48%
2.95%
5.53%
1.15%
6.89%
ROCE
36.15%
12.80%
17.00%
13.39%
9.05%
7.99%
6.21%
12.56%
7.66%
10.96%
Fixed Asset Turnover
2.04
1.80
1.87
1.68
1.40
1.34
1.26
1.29
1.13
1.57
Receivable days
45.39
34.33
32.01
30.88
33.99
31.47
19.11
13.15
9.27
1.91
Inventory Days
85.22
104.57
111.51
121.18
125.24
126.83
132.66
116.20
137.34
106.78
Payable days
124.56
130.95
138.58
163.85
187.39
133.19
101.24
89.99
115.53
82.58
Cash Conversion Cycle
6.06
7.95
4.93
-11.79
-28.16
25.11
50.54
39.37
31.08
26.11
Total Debt/Equity
0.51
0.67
0.65
0.68
0.74
0.87
0.91
0.84
1.17
0.64
Interest Cover
10.30
3.50
3.93
2.56
1.76
1.41
1.11
2.06
1.34
2.66

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Piccadily Agro Industries launches Indri Agneya
    24th Jul 2025, 16:58 PM

    Indri Agneya is a lightly peated single malt whisky that brings a bold new dimension to the Indian single malt whisky industry

    Read More
  • Piccadily Agro Industries relaunches Whistler Barrel Aged Blended Malt Whisky
    4th Jun 2025, 09:59 AM

    Whistler Whisky has undergone a thoughtful transformation to better reflect its distinguished character and exceptional quality

    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.