Allied Blenders and Distillers — Peer Comparison

How the peer fair value is calculated and which companies were used as benchmarks.

Peer selection

Peers are selected from the same FMCG sector. 8 companies were matched as valid comparables.

Same-industry peers share similar business models, cost structures, and growth prospects — making them the most appropriate benchmarks for valuation multiples. Industry-level matches were unavailable, so sector-level peers were used instead.

Peer comparison table

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	₹20,033 Cr	87.8×	12.1×	37.8×	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.

How the peer fair value is calculated

Three valuation methods are weighted by sector. Each gives a fair value based on how sector peers are currently priced.

Method breakdown

40% weight · 8 peers

Sector median PE38.9×

Fair value via PE₹318

20% weight · 7 peers

Sector median PB6.6×

Fair value via PB₹392

EV/EBITDA

40% weight · 7 peers

Sector median EV/EBITDA30.7×

Fair value via EV/EBITDA₹581

Blended peer fair value₹438

Why median? Why these weights?

Median over mean: The sector median is used instead of the average because valuation multiples have extreme outliers — one high-growth company at 200× P/E would dramatically skew a mean. The median gives the middle value in the peer set, which better represents typical pricing.

Sector-specific weights: The weight given to each method reflects what matters most in this sector. For banks, P/B dominates because their value is tied to book assets. For IT companies, P/E carries the most weight because earnings quality matters more than asset base. For capital-intensive businesses, EV/EBITDA accounts for varying debt levels across peers and removes financing structure bias.

Limitations of peer comparison

Peer comparison assumes comparable companies are truly comparable — which is never perfectly true. Sector classifications can be imperfect: a conglomerate classified as "IT" may also have significant manufacturing revenue. Small peer counts (below 5) reduce confidence, as a single outlier can skew the sector median. When the entire sector is broadly expensive, peer comparison will show even an expensive stock as "fairly valued" relative to its peers.

The peer fair value shown is an algorithmic estimate based on publicly available financial data. It is not investment advice or a recommendation to buy, sell, or hold any security. Please consult a SEBI-registered investment adviser before making any investment decision.