Interactive Financial Charts Not Available

Allied Blenders (ABDL) | Financial Analysis & Statements

Allied Blenders & Distillers Pvt. Ltd. | Mid-cap | Consumer Defensive

₹496.40

-1.56%

Allied Blenders vs United Spirits Allied Blenders vs Radico Khaitan Allied Blenders vs Tilaknagar Allied Blenders vs Piccadily Agro Allied Blenders vs Globus Spirits Allied Blenders vs NIFTY 50 | Market

TL;DR Income Statement Balance Sheet Cash Flow Key Ratios Peer Comparison

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Jun 2025

Income Metrics

Revenue 9.2B

Gross Profit 4.0B 43.21%

Operating Income 960.4M 10.41%

Net Income 558.3M 6.05%

EPS (Diluted) ₹2.02

Balance Sheet Metrics

Total Assets 35.3B

Total Liabilities 19.7B

Shareholders Equity 15.6B

Debt to Equity 1.26

Cash Flow Metrics

Operating Cash Flow 678.4M

Free Cash Flow 764.5M

Revenue & Profitability Trend

Interactive Financial Charts Not Available

This page uses interactive financial charts and dynamic data visualization tools that require JavaScript. For detailed financial analysis:

Available Financial Data:

Income statements (annual and quarterly)
Balance sheets with asset and liability details
Cash flow statements and free cash flow analysis
Key financial ratios and performance metrics
Peer comparison and industry benchmarking

All financial data is displayed in accessible table format below. Use the table headers and structure to analyze trends and compare metrics across different periods.

Allied Blenders Income Statement From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Revenue i	33.4B	33.3B	31.2B	26.6B	23.3B
Cost of Goods Sold i	21.4B	21.0B	20.0B	16.5B	14.4B
Gross Profit i	12.1B	12.3B	11.2B	10.1B	8.9B
Gross Margin % i	36.0%	37.0%	36.0%	37.9%	38.3%
Operating Expenses
Research & Development i	-	-	-	-	-
Selling, General & Administrative i	3.0B	-	2.8B	2.3B	2.0B
Other Operating Expenses i	2.3B	8.1B	4.1B	3.3B	2.7B
Total Operating Expenses i	5.3B	8.1B	7.0B	5.6B	4.7B
Operating Income i	3.8B	1.8B	1.4B	1.5B	1.4B
Operating Margin % i	11.3%	5.5%	4.4%	5.7%	6.2%
Non-Operating Items
Interest Income i	79.2M	-	21.5M	26.2M	30.5M
Interest Expense i	1.3B	1.7B	1.3B	1.5B	1.4B
Other Non-Operating Income	-	-	-	-	-
Pre-tax Income i	2.7B	127.8M	59.5M	38.2M	127.4M
Income Tax i	708.8M	109.6M	43.4M	23.5M	102.4M
Effective Tax Rate % i	26.7%	85.7%	73.1%	61.4%	80.3%
Net Income i	1.9B	18.3M	16.0M	14.8M	25.1M
Net Margin % i	5.8%	0.1%	0.1%	0.1%	0.1%
Key Metrics
EBITDA i	4.5B	2.5B	2.0B	2.2B	2.2B
EPS (Basic) i	₹7.19	₹0.07	₹0.06	₹0.05	₹0.09
EPS (Diluted) i	₹7.19	₹0.07	₹0.06	₹0.05	₹0.09
Basic Shares Outstanding i	271127985	279710151	279710151	279710151	279710151
Diluted Shares Outstanding i	271127985	279710151	279710151	279710151	279710151

Income Statement Trend

Allied Blenders Balance Sheet From 2020 to 2025

Metric	2025	2023	2022	2021	2020
Assets
Current Assets
Cash & Equivalents i	880.9M	275.4M	196.7M	434.9M	722.8M
Short-term Investments i	161.3M	224.5M	291.2M	177.3M	341.6M
Accounts Receivable i	17.5B	9.6B	9.5B	8.7B	9.3B
Inventory i	5.7B	5.6B	3.5B	3.5B	3.7B
Other Current Assets	31.6M	54.7M	32.1M	21.7M	22.8M
Total Current Assets i	26.2B	18.0B	14.6B	14.1B	15.2B
Non-Current Assets
Property, Plant & Equipment i	268.0M	230.8M	230.1M	232.0M	214.4M
Goodwill i	1.4B	720.0M	707.6M	706.7M	691.1M
Intangible Assets i	1.1B	642.9M	630.5M	629.6M	614.0M
Long-term Investments	-	-	-	-	-
Other Non-Current Assets	460.1M	-	-	-	-
Total Non-Current Assets i	9.1B	6.9B	7.9B	8.9B	8.8B
Total Assets i	35.3B	24.9B	22.5B	23.0B	24.0B
Liabilities
Current Liabilities
Accounts Payable i	6.1B	5.7B	5.4B	4.8B	4.4B
Short-term Debt i	8.1B	6.4B	6.6B	7.6B	7.9B
Current Portion of Long-term Debt	-	-	-	-	-
Other Current Liabilities	1.0K	-	-	-	-
Total Current Liabilities i	18.5B	19.2B	16.3B	16.9B	17.5B
Non-Current Liabilities
Long-term Debt i	984.4M	1.5B	2.0B	2.2B	2.6B
Deferred Tax Liabilities i	-	-	-	-	-
Other Non-Current Liabilities	-	-	-	-	-
Total Non-Current Liabilities i	1.2B	1.7B	2.1B	2.3B	2.7B
Total Liabilities i	19.7B	20.8B	18.4B	19.2B	20.2B
Equity
Common Stock i	559.4M	488.2M	471.1M	471.1M	471.1M
Retained Earnings i	2.9B	983.7M	963.7M	943.4M	921.7M
Treasury Stock i	-	-	-	-	-
Other Equity	-	-	-	-	-
Total Shareholders Equity i	15.6B	4.1B	4.0B	3.8B	3.8B
Key Metrics
Total Debt i	9.1B	7.9B	8.6B	9.7B	10.5B
Working Capital i	7.7B	-1.2B	-1.7B	-2.7B	-2.3B

Balance Sheet Composition

Allied Blenders Cash Flow Statement From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Operating Activities
Net Income i	2.7B	127.8M	59.5M	38.2M	127.4M
Depreciation & Amortization i	-	-	-	-	-
Stock-Based Compensation i	-	-	-	-	-
Working Capital Changes i	-10.5B	-655.4M	326.6M	-364.9M	343.3M
Operating Cash Flow i	-6.6B	1.2B	1.7B	1.1B	1.8B
Investing Activities
Capital Expenditures i	-1.3B	-445.7M	-195.2M	-542.7M	-347.0M
Acquisitions i	-543.1M	0	-	-	-
Investment Purchases i	-35.6M	-122.1M	-158.5M	-327.0M	-330.2M
Investment Sales i	-	-	148.3M	54.9M	53.0M
Investing Cash Flow i	-1.9B	-567.9M	-205.5M	-814.9M	-624.2M
Financing Activities
Share Repurchases i	-	-	0	-750.0M	0
Dividends Paid i	-	-	-	-	-
Debt Issuance i	1.2B	1.6B	0	1.6B	505.4M
Debt Repayment i	-2.4B	-1.1B	-820.8M	-1.9B	-1.2B
Financing Cash Flow i	10.5B	421.4M	-633.8M	-1.9B	-1.2B
Free Cash Flow i	-8.1B	1.4B	2.1B	1.2B	2.1B
Net Change in Cash i	2.0B	1.1B	862.6M	-1.7B	9.1M

Cash Flow Trend

Allied Blenders Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 57.17

Forward P/E 42.43

Price to Book 9.14

Price to Sales 3.83

PEG Ratio 0.01

Profitability Ratios

Profit Margin 6.52%

Operating Margin 10.41%

Return on Equity 12.47%

Return on Assets 5.51%

Financial Health

Current Ratio 1.42

Debt to Equity 57.92

Per Share Data

EPS (TTM) ₹8.82

Book Value per Share ₹55.16

Revenue per Share ₹131.48

Peer Financial Comparison

Company	Market Cap	P/E Ratio	P/B Ratio	ROE	Profit Margin	Debt/Equity
abdl	141.0B	57.17	9.14	12.47%	6.52%	57.92
United Spirits	962.8B	59.52	11.60	20.78%	13.11%	5.92
Radico Khaitan	374.9B	93.87	13.60	12.55%	7.68%	27.25
Tilaknagar	98.6B	42.34	11.12	29.89%	16.01%	5.01
Piccadily Agro	62.2B	56.89	9.03	20.07%	12.51%	45.31
Globus Spirits	35.7B	153.27	3.59	2.23%	0.92%	53.11

Financial data is updated regularly. All figures are in the company's reporting currency.