Allied Blenders and Distillers

ABDL · NSE

— · —

₹716.5

Closing price — 29 Sept 2026

Market cap ₹20,033 Cr · EPS ₹0.65

Valuation

Blended fair value using DCF and peer comparison methods.

See if Allied Blenders and Distillers is undervalued

Unlock intrinsic value for 4,800+ Indian stocks — free.

The intrinsic value shown is an algorithmic estimate based on publicly available financial data — including DCF analysis, peer comparison, and historical financials. It is not a research report, investment advice, or a recommendation to buy, sell, or hold any security. Stock valuations involve uncertainty and may differ significantly from market prices. Please consult a SEBI-registered investment adviser before making any investment decision.

Peer comparison

How this company stacks up against sector peers on valuation and quality metrics.

FMCG · 8 peers · sector medians shown

Better than medianWorse than median

Company	Mkt Cap	P/E	P/B	EV/EBITDA	ROE	Net Margin	Rev CAGR 3y
Allied Blenders and Distillers ABDL · you	₹19,911 Cr	87.3×	12.0×	37.5×	13.7%	3.0%	2.1%
Sector median	—	38.9×	6.6×	30.7×	17.4%	9.4%	7.8%
Dabur India DABUR	₹75,577 Cr	39.9×	6.6×	31.0×	16.6%	14.4%	4.6%
Colgate Palmolive India COLPAL	₹56,549 Cr	42.7×	35.7×	30.7×	83.7%	22.0%	4.9%
Radico Khaitan RADICO	₹46,880 Cr	77.2×	14.1×	46.7×	18.2%	2.9%	18.1%
Patanjali Foods PATANJALI	₹45,929 Cr	25.2×	3.5×	29.6×	13.9%	4.5%	8.4%
United Breweries UBL	₹35,406 Cr	85.0×	7.8×	41.1×	9.1%	2.4%	1.6%
Godfrey Phillips India GODFRYPHLP	₹35,362 Cr	22.3×	5.5×	22.3×	24.6%	16.7%	28.9%
Gillette India GILLETTE	₹25,006 Cr	38.0×	26.2×	26.5×	69.1%	21.1%	7.8%
AWL Agri Business AWL	₹24,986 Cr	22.9×	2.8×	—	12.2%	0.0%	—

Peer comparison verdict

Allied trades at a premium to sector peers on P/E (87.8× vs median 38.9×). The market is pricing in higher growth — worth verifying whether recent revenue trends support that expectation.

Business quality

Valuation

P/E ratio

87.8×

P/B ratio

—

EV/EBITDA

—

Price/Sales

—

Returns

ROE

13.7%

ROCE

23.3%

ROA

—

Growth

Revenue CAGR (3yr)

2.1%

EPS CAGR (3yr)

422.6%

Efficiency

Asset turnover

—

FCF yield

0.1%

Dividend yield

0.8%

Liquidity & Solvency

Debt / Equity

0.16×

Debt / EBITDA

—

Interest coverage

3.4×

Current ratio

1.34×

Quick ratio

—

Financial health

Piotroski F-Score, Altman Z-Score, and key solvency ratios.

Is the business financially healthy?

Two structured frameworks that go beyond a single number to assess financial strength.

Altman Z-Score

Predicts likelihood of financial distress. Above 2.99 = safe zone; 1.81–2.99 = grey zone; below 1.81 = distress.

6.33

Safe zone

0 (distress)2.99 (safe)5+

Piotroski F-Score

3 / 9 — Weak

Nine binary checks across profitability, leverage/liquidity, and operating efficiency. 7+ = financially strong; 4–6 = average; 0–3 = weak signals.

Profitability (1–4)

Leverage (5–7)

Efficiency (8–9)

Positive net income

Positive operating cash flow

Improving return on assets

Cash flow exceeds net income

Debt ratio reduced

Improving current ratio

No equity dilution

Improving gross margin

Improving asset turnover

See if Allied Blenders and Distillers is financially healthy

Unlock financial health scores for 4,800+ Indian stocks — free.

Calculated from annual report data sourced via BSE/NSE filings. For precise figures refer to BSE/NSE filings.

Full financial data

Charts and annual statements for income, balance sheet and cash flow.

Income trend

Revenue, profit and margin trends over time.

Revenue

Net profit

Operating margin

Net margin

Revenue

₹7,571 Cr

Net profit

₹228 Cr

Operating margin

—

Net margin

3.0%

Revenue and net profit in ₹ Crores (left axis). Margins % on right axis.

Cash flow

Where cash comes from and where it goes.

Operating CFInvesting CFFinancing CFFree cash flow

Operating CF — Cash earned from running the business. The core engine of financial health.

Investing CF — Cash spent on assets and equipment. Negative is normal — it means the company is investing in growth.

Financing CF — Cash from borrowing or repaying loans and dividends. Negative means debt is being repaid.

Free cash flow — Operating CF minus capex. Cash left after keeping the business running. Positive and growing is ideal.

Operating CF

₹362 Cr

Investing CF

₹0 Cr

Financing CF

₹0 Cr

Free cash flow

₹12.56 Cr

Balance sheet

Assets show what the company owns. Liabilities show what it owes. Equity is what's left for shareholders.

How the company is funded — equity is owners' money, debt is long-term borrowing, current liabilities are short-term obligations.

Equity

Debt

Current liabilities

Total assets

—

Total debt

₹260 Cr

Equity

₹1,663 Cr

Debt / Equity

0.16×

Numbers are illustrative — order-of-magnitude correct. For precise figures, refer to the company's annual report on BSE/NSE.

Shareholding pattern

Who owns this company and how that has changed.

What shareholding tells you: When promoters (founders/controlling shareholders) increase their stake, it usually signals confidence in the business. Rising FII (foreign funds) interest means international money is moving in. High promoter pledge is a risk — pledged shares can be force-sold if the stock price falls sharply.

Latest quarter

Promoter

71.4%

FII

0.0%

DII

0.0%

Retail

28.6%

Trend over time (%)

Quarterly data

Category	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
Promoter	67.9%	67.9%	67.9%	67.9%	67.9%	67.9%	70.3%	71.4%	71.4%	71.4%	71.4%	71.4%
FII (Foreign)	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
DII (Domestic)	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Retail	32.1%	32.1%	32.1%	32.1%	32.1%	32.1%	29.7%	28.6%	28.6%	28.6%	28.6%	28.6%

Signals from the trend

📈

PromoterUp 3.5pp — insiders are adding to their stake

➡️

FIIStable

➡️

DIIStable

Overall positive — promoter buying suggest growing conviction in the business.

pp = percentage points. FII = Foreign Institutional Investors. DII = Domestic Institutional Investors (MFs, insurance). Data sourced from NSE/BSE filings. Verify on BSE/NSE before any investment decision.