
Aditya Birla Capital (ABCAPITAL) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
90.7B
Net Income
8.5B
9.38%
EPS (Diluted)
₹3.17
Balance Sheet Metrics
Total Assets
2.8T
Total Liabilities
2.5T
Shareholders Equity
323.5B
Debt to Equity
7.63
Cash Flow Metrics
Revenue & Profitability Trend
Aditya Birla Capital Income Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Revenue | 431.5B | 411.9B | 285.8B | 256.2B | 255.7B |
Cost of Goods Sold | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Gross Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 4.9B | 8.1B | 9.0B | 5.5B | 6.6B |
Other Operating Expenses | 22.7B | 19.7B | 14.0B | 10.2B | 10.0B |
Total Operating Expenses | 27.6B | 27.8B | 23.0B | 15.7B | 16.7B |
Operating Income | - | - | - | - | - |
Operating Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 97.1B | 76.3B | 47.3B | 34.9B | 39.3B |
Other Non-Operating Income | 271.2M | 294.5M | 138.2M | 96.8M | 162.4M |
Pre-tax Income | 48.4B | 45.8B | 56.4B | 22.9B | 15.5B |
Income Tax | 14.6B | 11.4B | 8.1B | 6.3B | 4.4B |
Effective Tax Rate % | 30.2% | 25.0% | 14.4% | 27.4% | 28.5% |
Net Income | 34.1B | 34.4B | 48.2B | 16.6B | 11.1B |
Net Margin % | 7.9% | 8.3% | 16.9% | 6.5% | 4.3% |
Key Metrics | |||||
EBITDA | - | - | - | - | - |
EPS (Basic) | ₹12.80 | ₹13.05 | ₹19.84 | ₹7.06 | ₹4.67 |
EPS (Diluted) | ₹12.67 | ₹12.95 | ₹19.77 | ₹7.05 | ₹4.66 |
Basic Shares Outstanding | 2604185255 | 2555368985 | 2416787413 | 2415907318 | 2414388770 |
Diluted Shares Outstanding | 2604185255 | 2555368985 | 2416787413 | 2415907318 | 2414388770 |
Income Statement Trend
Aditya Birla Capital Balance Sheet From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 43.3B | 15.5B | 17.3B | 20.5B | 27.3B |
Short-term Investments | 173.4B | 143.1B | 122.0B | 118.9B | 101.8B |
Accounts Receivable | 6.9B | 7.0B | 4.1B | 6.6B | 4.5B |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | - | - | - | - | - |
Non-Current Assets | |||||
Property, Plant & Equipment | 1.3B | 734.1M | 461.0M | 426.9M | 368.9M |
Goodwill | 16.0B | 14.6B | 13.1B | 14.3B | 14.2B |
Intangible Assets | 4.9B | 3.5B | 2.0B | 2.9B | 2.8B |
Long-term Investments | 5.3B | 3.6B | 59.7M | 143.9M | 237.7M |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | - | - | - | - | - |
Total Assets | 2.8T | 2.3T | - | - | - |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 28.5B | 25.7B | 26.8B | 23.7B | 20.3B |
Short-term Debt | 105.6B | 124.9B | 95.2B | 63.7B | 52.6B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | - | - | - | - | - |
Non-Current Liabilities | |||||
Long-term Debt | 1.3T | 976.4B | 752.1B | 520.4B | 477.8B |
Deferred Tax Liabilities | 4.2B | 4.8B | 4.0B | 3.7B | 3.6B |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | - | - | - | - | - |
Total Liabilities | 2.5T | 2.0T | - | - | - |
Equity | |||||
Common Stock | 26.1B | 26.0B | 24.2B | 24.2B | 24.2B |
Retained Earnings | 150.2B | 122.7B | 95.9B | 51.8B | 38.5B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 323.5B | 286.4B | 218.2B | 170.9B | 152.3B |
Key Metrics | |||||
Total Debt | 1.4T | 1.1T | 847.3B | 584.1B | 530.3B |
Working Capital | 0 | 0 | 0 | 0 | 0 |
Balance Sheet Composition
Aditya Birla Capital Cash Flow Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 44.6B | 42.8B | 53.6B | 19.5B | 12.8B |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | 928.7M | 1.0B | 446.4M | 77.8M | 149.8M |
Working Capital Changes | -314.5B | -286.6B | -278.2B | -77.6B | -15.7B |
Operating Cash Flow | -177.8B | -164.2B | -149.6B | -15.6B | 40.9B |
Investing Activities | |||||
Capital Expenditures | -4.5B | -4.0B | -2.4B | -1.8B | -1.5B |
Acquisitions | 930.0M | 6.4B | 0 | - | - |
Investment Purchases | -15.3B | -38.8B | -28.0B | -16.7B | -5.4B |
Investment Sales | 23.0B | 3.7B | 2.3B | 4.2B | 32.0B |
Investing Cash Flow | 7.6B | -46.7B | -28.1B | -15.6B | 23.6B |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 510.5B | 328.6B | 353.9B | 136.4B | 110.4B |
Debt Repayment | -212.6B | -165.8B | -145.1B | -103.1B | -140.3B |
Financing Cash Flow | 300.1B | 286.2B | 265.1B | 59.6B | -24.6B |
Free Cash Flow | -283.9B | -245.0B | -242.7B | -52.5B | -859.9M |
Net Change in Cash | 129.9B | 75.4B | 87.4B | 28.3B | 39.9B |
Cash Flow Trend
Aditya Birla Capital Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
20.95
Forward P/E
38.29
Price to Book
2.33
Price to Sales
2.38
PEG Ratio
38.29
Profitability Ratios
Profit Margin
11.44%
Operating Margin
16.82%
Return on Equity
10.30%
Return on Assets
1.19%
Financial Health
Debt to Equity
433.32
Beta
0.83
Per Share Data
EPS (TTM)
₹12.94
Book Value per Share
₹116.57
Revenue per Share
₹114.31
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
abcapital | 708.0B | 20.95 | 2.33 | 10.30% | 11.44% | 433.32 |
Bajaj Finserv | 3.1T | 32.57 | 4.23 | 16.09% | 7.02% | 221.49 |
Piramal Enterprises | 256.5B | 44.71 | 0.95 | 2.16% | 9.03% | 243.91 |
Edelweiss Financial | 88.1B | 15.72 | 1.95 | 8.95% | 6.29% | 309.70 |
Centrum Capital | 15.7B | -8.33 | 5.76 | -8.82% | -19.78% | 288.13 |
Crest Ventures | 10.8B | 12.28 | 0.90 | 7.26% | 33.99% | 13.61 |
Financial data is updated regularly. All figures are in the company's reporting currency.