Valuation Allied Blenders and Distillers Limited

Equities

End-of-day quote NSE India S.E. Other stock markets 07/05/2026			5-day change	1st Jan Change
572.00 ^INR	+4.99%		+7.56%	-6.77%

06/05	Allied Blenders and Distillers granted permission to obtain DM2 (MGO) licence in Andhra Pradesh	RE
23/04	Allied Blenders and Distillers says unit's income-tax liability of 161.6 million rupees reduced to zero	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2025	2026	2027	2028
Capitalization ¹	85,644	1,59,994	-	-
Change	-	86.81%	-	-
Enterprise Value (EV) ¹	85,644	1,70,852	1,70,532	1,70,007
Change	-	99.49%	-0.19%	-0.31%
P/E ratio	42.6x	61.6x	48.6x	36.5x
PBR	5.55x	9.44x	8.59x	7.6x
PEG	-	2.1x	1.8x	1.1x
Capitalization / Revenue	2.43x	4.06x	3.59x	3.17x
EV / Revenue	2.43x	4.34x	3.83x	3.37x
EV / EBITDA	19.9x	32.7x	26.8x	21.6x
EV / EBIT	21.9x	37.9x	31.1x	24.7x
EV / FCF	-10.6x	73.4x	76.4x	59.7x
FCF Yield	-9.41%	1.36%	1.31%	1.67%
Dividend per Share ²	3.6	4.52	6.025	7.75
Rate of return	1.18%	0.79%	1.05%	1.35%
EPS ²	7.19	9.28	11.77	15.68
Distribution rate	50.1%	48.7%	51.2%	49.4%
Net sales ¹	35,197	39,390	44,567	50,518
EBITDA ¹	4,306	5,228	6,373	7,858
EBIT ¹	3,908	4,506	5,489	6,872
Net income ¹	1,948	2,609	3,296	4,380
Net Debt ¹	-	10,858	10,538	10,013
Reference price ²	306.20	572.00	572.00	572.00
Nbr of stocks (in thousands)	2,79,701	2,79,710	-	-
Announcement Date	15/05/25	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ALLIED BLENDERS AND DISTILLERS LIMITED	61.64x	4.34x	32.68x	0.79%	169.75Cr
DIAGEO PLC	13.48x	3.39x	10.4x	2.67%	4.64TCr
PERNOD RICARD	11.55x	2.76x	9.17x	7.29%	1.9TCr
BROWN-FORMAN CORPORATION	15.98x	3.81x	12.42x	3.36%	1.27TCr
THAI BEVERAGE	9.82x	1.25x	7.86x	5.74%	833.29Cr
RADICO KHAITAN LIMITED	77.75x	7.57x	46.87x	0.17%	484.02Cr
EMPERADOR INC.	39.62x	4.71x	25.22x	1.22%	409.91Cr
FEVERTREE DRINKS PLC	29.87x	2.12x	16.86x	2.29%	126.96Cr
KUAIJISHAN SHAOXING RICE WINE CO., LTD.	26.77x	-	-	3.04%	124.99Cr
Average	31.83x	3.75x	20.18x	2.95%	1.11TCr
Weighted average by Cap.	18.52x	3.40x	13.09x	3.68%