Below is a detailed analysis of the quarterly data for Adani Wilmar Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:
For Sales, as of Mar 2025, the value is 18,230.00 Cr.. The value appears strong and on an upward trend. It has increased from 16,839.00 Cr. (Dec 2024) to 18,230.00 Cr., marking an increase of 1,391.00 Cr..
For Expenses, as of Mar 2025, the value is 17,781.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 16,047.00 Cr. (Dec 2024) to 17,781.00 Cr., marking an increase of 1,734.00 Cr..
For Operating Profit, as of Mar 2025, the value is 448.00 Cr.. The value appears to be declining and may need further review. It has decreased from 792.00 Cr. (Dec 2024) to 448.00 Cr., marking a decrease of 344.00 Cr..
For OPM %, as of Mar 2025, the value is 2.00%. The value appears to be declining and may need further review. It has decreased from 5.00% (Dec 2024) to 2.00%, marking a decrease of 3.00%.
For Other Income, as of Mar 2025, the value is 62.00 Cr.. The value appears to be declining and may need further review. It has decreased from 67.00 Cr. (Dec 2024) to 62.00 Cr., marking a decrease of 5.00 Cr..
For Interest, as of Mar 2025, the value is 178.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 204.00 Cr. (Dec 2024) to 178.00 Cr., marking a decrease of 26.00 Cr..
For Depreciation, as of Mar 2025, the value is 98.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 108.00 Cr. (Dec 2024) to 98.00 Cr., marking a decrease of 10.00 Cr..
For Profit before tax, as of Mar 2025, the value is 234.00 Cr.. The value appears to be declining and may need further review. It has decreased from 546.00 Cr. (Dec 2024) to 234.00 Cr., marking a decrease of 312.00 Cr..
For Tax %, as of Mar 2025, the value is 25.00%. The value appears to be improving (decreasing) as expected. It has decreased from 28.00% (Dec 2024) to 25.00%, marking a decrease of 3.00%.
For Net Profit, as of Mar 2025, the value is 191.00 Cr.. The value appears to be declining and may need further review. It has decreased from 411.00 Cr. (Dec 2024) to 191.00 Cr., marking a decrease of 220.00 Cr..
For EPS in Rs, as of Mar 2025, the value is 1.46. The value appears to be declining and may need further review. It has decreased from 3.16 (Dec 2024) to 1.46, marking a decrease of 1.70.
Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.
×
Quarterly Chart
Profit & Loss - Annual Report
Last Updated: June 16, 2025, 3:15 pm
Metric
Mar 2019
Mar 2020
Mar 2021
Mar 2022
Mar 2023
Mar 2024
Mar 2025
Sales
28,797
29,657
37,090
54,155
58,185
51,225
63,672
Expenses
27,666
28,348
35,765
52,418
57,223
50,090
61,186
Operating Profit
1,131
1,310
1,326
1,736
962
1,135
2,486
OPM %
4%
4%
4%
3%
2%
2%
4%
Other Income
122
110
104
172
961
240
233
Interest
487
569
407
541
775
749
724
Depreciation
199
241
268
309
358
364
395
Profit before tax
567
609
755
1,059
789
262
1,601
Tax %
37%
34%
14%
27%
30%
35%
27%
Net Profit
376
461
729
804
582
148
1,226
EPS in Rs
32.86
40.32
63.74
6.18
4.48
1.14
9.43
Dividend Payout %
0%
0%
0%
0%
0%
0%
0%
×
Profit & Loss Yearly Chart
YoY Net Profit Growth
Year
2019-2020
2020-2021
2021-2022
2022-2023
2023-2024
2024-2025
YoY Net Profit Growth (%)
22.61%
58.13%
10.29%
-27.61%
-74.57%
728.38%
Change in YoY Net Profit Growth (%)
0.00%
35.53%
-47.85%
-37.90%
-46.96%
802.95%
Adani Wilmar Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 6 years from 2019-2020 to 2024-2025.
Growth
Compounded Sales Growth
10 Years:
%
5 Years:
17%
3 Years:
6%
TTM:
24%
Compounded Profit Growth
10 Years:
%
5 Years:
22%
3 Years:
15%
TTM:
677%
Stock Price CAGR
10 Years:
%
5 Years:
%
3 Years:
-24%
1 Year:
-22%
Return on Equity
10 Years:
%
5 Years:
11%
3 Years:
8%
Last Year:
14%
Last Updated: Unknown
No data available for the Balance Sheet data table.
After reviewing the key financial ratios for Adani Wilmar Ltd, here is a detailed analysis based on the latest available data and recent trends:
For FaceValue, as of Mar 24, the value is 1.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 1.00.
For Basic EPS (Rs.), as of Mar 24, the value is 1.14. This value is below the healthy minimum of 5. It has decreased from 4.48 (Mar 23) to 1.14, marking a decrease of 3.34.
For Diluted EPS (Rs.), as of Mar 24, the value is 1.14. This value is below the healthy minimum of 5. It has decreased from 4.48 (Mar 23) to 1.14, marking a decrease of 3.34.
For Cash EPS (Rs.), as of Mar 24, the value is 4.11. This value is within the healthy range. It has decreased from 7.02 (Mar 23) to 4.11, marking a decrease of 2.91.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 63.98. It has increased from 62.83 (Mar 23) to 63.98, marking an increase of 1.15.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 63.98. It has increased from 62.83 (Mar 23) to 63.98, marking an increase of 1.15.
For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 394.41. It has decreased from 447.68 (Mar 23) to 394.41, marking a decrease of 53.27.
For PBDIT / Share (Rs.), as of Mar 24, the value is 10.99. This value is within the healthy range. It has decreased from 14.79 (Mar 23) to 10.99, marking a decrease of 3.80.
For PBIT / Share (Rs.), as of Mar 24, the value is 8.19. This value is within the healthy range. It has decreased from 12.03 (Mar 23) to 8.19, marking a decrease of 3.84.
For PBT / Share (Rs.), as of Mar 24, the value is 2.02. This value is within the healthy range. It has decreased from 6.07 (Mar 23) to 2.02, marking a decrease of 4.05.
For Net Profit / Share (Rs.), as of Mar 24, the value is 1.31. This value is below the healthy minimum of 2. It has decreased from 4.26 (Mar 23) to 1.31, marking a decrease of 2.95.
For NP After MI And SOA / Share (Rs.), as of Mar 24, the value is 1.14. This value is below the healthy minimum of 2. It has decreased from 4.48 (Mar 23) to 1.14, marking a decrease of 3.34.
For PBDIT Margin (%), as of Mar 24, the value is 2.78. This value is below the healthy minimum of 10. It has decreased from 3.30 (Mar 23) to 2.78, marking a decrease of 0.52.
For PBIT Margin (%), as of Mar 24, the value is 2.07. This value is below the healthy minimum of 10. It has decreased from 2.68 (Mar 23) to 2.07, marking a decrease of 0.61.
For PBT Margin (%), as of Mar 24, the value is 0.51. This value is below the healthy minimum of 10. It has decreased from 1.35 (Mar 23) to 0.51, marking a decrease of 0.84.
For Net Profit Margin (%), as of Mar 24, the value is 0.33. This value is below the healthy minimum of 5. It has decreased from 0.95 (Mar 23) to 0.33, marking a decrease of 0.62.
For NP After MI And SOA Margin (%), as of Mar 24, the value is 0.28. This value is below the healthy minimum of 8. It has decreased from 1.00 (Mar 23) to 0.28, marking a decrease of 0.72.
For Return on Networth / Equity (%), as of Mar 24, the value is 1.77. This value is below the healthy minimum of 15. It has decreased from 7.12 (Mar 23) to 1.77, marking a decrease of 5.35.
For Return on Capital Employeed (%), as of Mar 24, the value is 11.33. This value is within the healthy range. It has decreased from 16.82 (Mar 23) to 11.33, marking a decrease of 5.49.
For Return On Assets (%), as of Mar 24, the value is 0.74. This value is below the healthy minimum of 5. It has decreased from 2.77 (Mar 23) to 0.74, marking a decrease of 2.03.
For Long Term Debt / Equity (X), as of Mar 24, the value is 0.00. This value is below the healthy minimum of 0.2. There is no change compared to the previous period (Mar 23) which recorded 0.00.
For Total Debt / Equity (X), as of Mar 24, the value is 0.29. This value is within the healthy range. It has increased from 0.27 (Mar 23) to 0.29, marking an increase of 0.02.
For Asset Turnover Ratio (%), as of Mar 24, the value is 2.51. It has decreased from 2.70 (Mar 23) to 2.51, marking a decrease of 0.19.
For Current Ratio (X), as of Mar 24, the value is 1.22. This value is below the healthy minimum of 1.5. It has decreased from 1.24 (Mar 23) to 1.22, marking a decrease of 0.02.
For Quick Ratio (X), as of Mar 24, the value is 0.53. This value is below the healthy minimum of 1. It has decreased from 0.58 (Mar 23) to 0.53, marking a decrease of 0.05.
For Inventory Turnover Ratio (X), as of Mar 24, the value is 5.82. This value is within the healthy range. It has decreased from 6.15 (Mar 23) to 5.82, marking a decrease of 0.33.
For Interest Coverage Ratio (X), as of Mar 24, the value is 1.91. This value is below the healthy minimum of 3. It has decreased from 2.48 (Mar 23) to 1.91, marking a decrease of 0.57.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 1.30. This value is below the healthy minimum of 3. It has decreased from 1.71 (Mar 23) to 1.30, marking a decrease of 0.41.
For Enterprise Value (Cr.), as of Mar 24, the value is 41,339.18. It has decreased from 51,269.45 (Mar 23) to 41,339.18, marking a decrease of 9,930.27.
For EV / Net Operating Revenue (X), as of Mar 24, the value is 0.80. This value is below the healthy minimum of 1. It has decreased from 0.88 (Mar 23) to 0.80, marking a decrease of 0.08.
For EV / EBITDA (X), as of Mar 24, the value is 28.93. This value exceeds the healthy maximum of 15. It has increased from 26.67 (Mar 23) to 28.93, marking an increase of 2.26.
For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 0.81. This value is below the healthy minimum of 1. It has decreased from 0.90 (Mar 23) to 0.81, marking a decrease of 0.09.
For Price / BV (X), as of Mar 24, the value is 5.02. This value exceeds the healthy maximum of 3. It has decreased from 6.46 (Mar 23) to 5.02, marking a decrease of 1.44.
For Price / Net Operating Revenue (X), as of Mar 24, the value is 0.81. This value is below the healthy minimum of 1. It has decreased from 0.90 (Mar 23) to 0.81, marking a decrease of 0.09.
For EarningsYield, as of Mar 24, the value is 0.00. This value is below the healthy minimum of 5. It has decreased from 0.01 (Mar 23) to 0.00, marking a decrease of 0.01.
Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.
×
Profitability Ratios (%)
Liquidity Ratios
Liquidity Ratios (%)
Interest Coverage Ratios (%)
Valuation Ratios
Fair Value
Fair Value of Adani Wilmar Ltd as of June 30, 2025 is: 225.32
Calculation basis:
Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.
As of June 30, 2025, Adani Wilmar Ltd is Overvalued by 13.34% compared to the current share price 260.00
Intrinsic Value of Adani Wilmar Ltd as of June 30, 2025 is: 153.75
Calculation basis:
Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.
This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.
As of June 30, 2025, Adani Wilmar Ltd is Overvalued by 40.87% compared to the current share price 260.00
Last 5 Year EPS CAGR: -31.76%
*Investments are subject to market risks
Strength and Weakness
Unable to fetch valid data for stock valuation.
Stock Analysis
Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Adani Wilmar Ltd:
Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
ROE%: 1.77% (Industry Average ROE: 12.99%)
ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
Stock P/E: 27.4 (Industry average Stock P/E: 139.09)
Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
Total Debt / Equity: 0.29
Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions. Stock Rating:
About the Company - Qualitative Analysis
No data availabale for About the Company
INDUSTRY
ADDRESS
CONTACT
Industry not found
Address not found
Contact not found
Management Data not Available
FAQ: Stock data is invalid or not in the correct format.
Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Adani Wilmar Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
