Allied Blenders and Distillers Limited
ABDL · General/Diversified · NSE
₹531
Current Market Price
Fair Value (DCF)
₹177
Margin of Safety
-66.7%
Updated 4h ago
YieldIQ Score
43/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
47%
ROE
12.5%
Debt/Equity
0.00
WACC
12.8%
Market Cap
₹0.15 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
23.2%
Return on capital employed
EV / EBITDA
32.5×
Enterprise multiple
Debt / EBITDA
1.7×
Leverage vs earnings
Interest Coverage
3.1×
EBIT covers interest
Current Ratio
1.42×
Short-term liquidity
Asset Turnover
1.03×
Revenue per ₹ of assets
Revenue CAGR (3Y)
6.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹530.5
Bear case
₹104.63
MoS -407.0%
Base case
₹176.74
MoS -200.2%
Bull case
₹225.42
MoS -135.3%
Ratio Trends
ABDL · last 4 annual periods
ROE
12.5%
ROCE
18.3%
Operating Margin
—
Debt / Equity
0.58×
PE
—
EV / EBITDA
—
Historical Financials
ABDL · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹2559 Cr | ₹2996 Cr | ₹1757 Cr | ₹3344 Cr | +9.3% |
| EBITDA | ₹208 Cr | ₹196 Cr | ₹243 Cr | ₹451 Cr | +29.6% |
| EBIT | — | — | ₹43.4 Cr | — | +0.0% |
| PAT | ₹1.5 Cr | ₹1.6 Cr | ₹-2.4 Cr | ₹195 Cr | +409.2% |
| EPS (diluted) | — | — | ₹-0.10 | — | — |
| CFO | ₹179 Cr | ₹230 Cr | ₹186 Cr | ₹-678 Cr | — |
| CapEx | ₹-58.3 Cr | ₹-20.2 Cr | — | ₹-130 Cr | — |
| FCF | ₹120 Cr | ₹210 Cr | — | ₹-809 Cr | — |
| Total Assets | ₹2248 Cr | ₹2488 Cr | ₹2636 Cr | ₹3535 Cr | +16.3% |
| Total Debt | ₹863 Cr | ₹793 Cr | ₹633 Cr | ₹905 Cr | +1.6% |
| Shareholders' Equity | ₹404 Cr | ₹406 Cr | ₹407 Cr | ₹1563 Cr | +57.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
ABDL vs 2 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| TI Tilaknagar Industries Limited | -70.8% | 43 | Overvalued | 26.0% | — |
| PICCADIL PICCADILY AGRO INDUSTRI L | -62.8% | 17 | Overvalued | 15.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
1 ex-dividend event on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹3.60/sh
Last payout
2025-06-27
₹3.60
Peak payout
₹3.60
Trailing yield
0.68%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Allied Blenders and Distillers Limited (ABDL.NS) trades at 530.50 vs a model fair value of 176.74, a gap of -66.7%. Piotroski F-score: 6/...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of ABDL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for ABDL →
Compare
Head-to-head with peers
Compare ABDL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse ABDLNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.