Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 25 November, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo

Associated Alcohols & Breweries Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: November 22, 2024, 11:35 pm

Market Cap 1,773 Cr.
Current Price 925
High / Low1,038/398
Stock P/E30.6
Book Value 250
Dividend Yield0.22 %
ROCE14.6 %
ROE13.1 %
Face Value 10.0
PEG Ratio0.00

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Associated Alcohols & Breweries Ltd

Competitors of Associated Alcohols & Breweries Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
United Spirits Ltd 94,875 Cr. 1,3051,314/86666.8 97.90.69 %28.7 %21.7 % 2.00
United Breweries Ltd 49,174 Cr. 1,8602,205/1,578104 1600.54 %13.5 %10.1 % 1.00
Tilaknagar Industries Ltd 6,730 Cr. 349370/18237.1 38.60.14 %22.1 %24.8 % 10.0
Som Distilleries & Breweries Ltd 1,981 Cr. 102149/84.520.4 31.80.00 %19.4 %18.4 % 2.00
Radico Khaitan Ltd 30,570 Cr. 2,2852,526/1,422106 1870.13 %13.2 %11.3 % 2.00
Industry Average23,388.38 Cr978.8848.45153.890.31%19.99%18.28%5.88

All Competitor Stocks of Associated Alcohols & Breweries Ltd

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales15312680120165148184147185185156170191
Expenses11710264100138129164136168170138151171
Operating Profit36241620271920111715181920
OPM %24%19%20%17%16%13%11%7%9%8%12%11%11%
Other Income1122552322222
Interest0100000001101
Depreciation4443444443333
Profit before tax33211419282018101513171818
Tax %25%28%26%26%25%24%26%25%26%24%26%25%29%
Net Profit2515101421151381110121313
EPS in Rs13.798.345.617.8911.758.387.424.175.985.426.837.446.95

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

Month

Profit & Loss Yearly Chart

Unable to calculate YoY Net Profit Growth.

Growth

Compounded Sales Growth
10 Years:14%
5 Years:14%
3 Years:20%
TTM:35%
Compounded Profit Growth
10 Years:24%
5 Years:11%
3 Years:-4%
TTM:25%
Stock Price CAGR
10 Years:36%
5 Years:36%
3 Years:21%
1 Year:103%
Return on Equity
10 Years:19%
5 Years:19%
3 Years:15%
Last Year:13%

Last Updated: Unknown

Balance Sheet

Last Updated: November 15, 2024, 1:40 am

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital99918181818181818181818
Reserves4248596379103131177234295345394434
Borrowings649245393221281111510010891
Other Liabilities494257514159676767827599111
Total Liabilities164191170170169201244274330400538619655
Fixed Assets889893938680116110111113110252247
CWIP80225232119241106385
Investments44322332325604664
Other Assets658971747696123151207239257257259
Total Assets164191170170169201244274330400538619655

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +18-134710253925586779728
Cash from Investing Activity +-37-9-6-9-13-23-28-33-65-70-94-32
Cash from Financing Activity +2228-47-7-12-163-25-3-98613
Net Cash Flow25-5-6-0-1-11-11-19

Free Cash Flow

Month
Free Cash Flow

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days201310152221282733171017
Inventory Days8372776680135163110170152146117
Days Payable8542645647698968971114542
Cash Conversion Cycle194322255587102691065811192
Working Capital Days12546233129424153265054
ROCE %9%13%17%25%26%32%31%35%34%28%15%15%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Promoters58.45%58.45%58.45%58.45%58.45%58.45%58.45%58.45%58.45%58.67%59.29%59.29%
FIIs1.63%1.52%1.64%1.35%0.92%0.80%4.01%0.58%0.55%0.48%0.58%1.20%
DIIs0.01%0.01%0.01%0.01%0.02%0.01%0.01%0.01%0.00%0.00%0.10%0.00%
Public39.91%40.02%39.91%40.19%40.62%40.75%37.54%40.96%41.01%40.85%40.04%39.51%
No. of Shareholders30,07633,03438,57538,97337,43444,08545,48443,77342,06940,06738,22735,943

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)28.0022.9933.6332.0627.29
Diluted EPS (Rs.)28.0022.9933.6332.0627.29
Cash EPS (Rs.)35.9730.9441.5339.8435.09
Book Value[Excl.RevalReserv]/Share (Rs.)233.89201.01173.04139.29108.01
Book Value[Incl.RevalReserv]/Share (Rs.)233.89201.01173.04139.29108.01
Dividend / Share (Rs.)2.001.001.001.001.00
Revenue From Operations / Share (Rs.)420.26387.61283.52241.01289.05
PBDIT / Share (Rs.)47.7739.4353.3052.0044.19
PBIT / Share (Rs.)39.8031.4745.4144.2236.39
PBT / Share (Rs.)37.7730.6944.8943.4135.24
Net Profit / Share (Rs.)28.0022.9833.6332.0627.29
PBDIT Margin (%)11.3610.1718.8021.5715.28
PBIT Margin (%)9.478.1116.0118.3412.59
PBT Margin (%)8.987.9115.8318.0112.19
Net Profit Margin (%)6.665.9311.8613.309.44
Return on Networth / Equity (%)11.9711.4319.4323.0125.26
Return on Capital Employeed (%)14.8412.9425.5830.5431.43
Return On Assets (%)8.187.7215.1917.5718.03
Long Term Debt / Equity (X)0.110.180.000.010.02
Total Debt / Equity (X)0.240.260.010.030.02
Asset Turnover Ratio (%)1.311.491.401.442.02
Current Ratio (X)1.752.482.442.952.24
Quick Ratio (X)0.961.621.622.101.34
Inventory Turnover Ratio (X)4.585.124.873.204.81
Dividend Payout Ratio (NP) (%)0.004.352.973.113.46
Dividend Payout Ratio (CP) (%)0.003.232.402.512.69
Earning Retention Ratio (%)0.0095.6597.0396.8996.54
Cash Earning Retention Ratio (%)0.0096.7797.6097.4997.31
Interest Coverage Ratio (X)23.5250.23103.4263.9938.38
Interest Coverage Ratio (Post Tax) (X)14.7830.2866.2640.4524.70
Enterprise Value (Cr.)914.06616.81782.57692.35268.91
EV / Net Operating Revenue (X)1.200.881.531.590.51
EV / EBITDA (X)10.588.658.127.363.37
MarketCap / Net Operating Revenue (X)1.120.831.681.750.54
Retention Ratios (%)0.0095.6497.0296.8896.53
Price / BV (X)2.011.612.753.031.46
Price / Net Operating Revenue (X)1.120.831.681.750.54
EarningsYield0.050.070.070.070.17

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Error: Data is incomplete for fair value calculation.

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 Associated Alcohols & Breweries Ltd:
    1. Net Profit Margin: 6.66%
      • 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.
    2. ROCE: 14.84% (Industry Average ROCE: 19.99%)
      • 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.
    3. ROE%: 11.97% (Industry Average ROE: 18.28%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 14.78
      • 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.
    5. Quick Ratio: 0.96
      • 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.
    6. Stock P/E: 30.6 (Industry average Stock P/E: 48.45)
      • 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.
    7. Total Debt / Equity: 0.24
      • 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

Associated Alcohols & Breweries Ltd. is a Public Limited Listed company incorporated on 07/07/1989 and has its registered office in the State of West Bengal, India. Company’s Corporate Identification Number(CIN) is L15520MP1989PLC049380 and registration number is 047211. Currently Company is involved in the business activities of Manufacture of country liquor. Company’s Total Operating Revenue is Rs. 512.59 Cr. and Equity Capital is Rs. 18.08 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Beverages & Distilleries4th Floor, BPK Star Tower, Indore Madhya Pradesh 452008investorrelations@aabl.in
http://www.associatedalcohols.com
Management
NamePosition Held
Mr. Prasann Kumar KediaManaging Director
Mr. Anshuman KediaWholeTime Director & CEO
Mr. Tushar BhandariWhole Time Director
Ms. Apurva Pradeep JoshiIndependent Director
Mr. Debashis DasIndependent Director
Dr. Swaraj Kumar PuriIndependent Director

FAQ

What is the latest intrinsic value of Associated Alcohols & Breweries Ltd?

The latest intrinsic value of Associated Alcohols & Breweries Ltd as on 24 November 2024 is ₹772.52, which is 16.48% lower than the current market price of ₹925.00.

What is the Market Cap of Associated Alcohols & Breweries Ltd?

The Market Cap of Associated Alcohols & Breweries Ltd is 1,773 Cr..

What is the current Stock Price of Associated Alcohols & Breweries Ltd as on 24 November 2024?

The current stock price of Associated Alcohols & Breweries Ltd as on 24 November 2024 is 925.

What is the High / Low of Associated Alcohols & Breweries Ltd stocks in FY 2024?

In FY 2024, the High / Low of Associated Alcohols & Breweries Ltd stocks is 1,038/398.

What is the Stock P/E of Associated Alcohols & Breweries Ltd?

The Stock P/E of Associated Alcohols & Breweries Ltd is 30.6.

What is the Book Value of Associated Alcohols & Breweries Ltd?

The Book Value of Associated Alcohols & Breweries Ltd is 250.

What is the Dividend Yield of Associated Alcohols & Breweries Ltd?

The Dividend Yield of Associated Alcohols & Breweries Ltd is 0.22 %.

What is the ROCE of Associated Alcohols & Breweries Ltd?

The ROCE of Associated Alcohols & Breweries Ltd is 14.6 %.

What is the ROE of Associated Alcohols & Breweries Ltd?

The ROE of Associated Alcohols & Breweries Ltd is 13.1 %.

What is the Face Value of Associated Alcohols & Breweries Ltd?

The Face Value of Associated Alcohols & Breweries Ltd is 10.0.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

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 Associated Alcohols & Breweries 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